UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
 
FORM 10-K
 FORM 10-K
(Mark One)
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE FISCAL YEAR ENDED DECEMBER 31, 20202023
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE TRANSITION PERIOD FROM ____ TO _____
FOR THE TRANSITION PERIOD FROM TO
Commission File Number: 333-223022000-56428
 
oak-20201231_g1.jpg
Brookfield in Blue.jpg

 OaktreeBrookfield Real Estate Income Trust Inc.
(Exact name of registrant as specified in its charter)
 
Maryland 82-2365593
(State or other jurisdiction of
incorporation or organization)
 (I.R.S. Employer
Identification No.)
333 South Grand Avenue, 28250 Vesey Street, 15th Floor
Los Angeles, CA 90071New York, NY 10281
(Address of principal executive offices) (Zip Code)
(213) 830-6300(212) 417-7000
(Registrant’s telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act: None
Title of each classTrading Symbol(s)Name of each exchange on which registered

Securities registered pursuant to Section 12(g) of the Act: None
Title of Each Class
Class I Common Stock, $0.01 par value per share
Class S Common Stock, $0.01 par value per share
Class D Common Stock, $0.01 par value per share
Class T Common Stock, $0.01 par value per share
Class C Common Stock, no par value per share
Class E Common Stock, no par value per share


Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.
Yes ☐ No X

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act.
Yes ☐ No X

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.  Yes  X    No  ☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).  Yes  X    No  ☐




Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.



Large accelerated filer  Accelerated filer
Non-accelerated filerX  Smaller reporting company
   Emerging growth companyX
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.  Yes  ☐    No  X

Indicate by check mark whether the registrant has filed a report on and attestation to its management’s assessment of the effectiveness of its internal control over financial reporting under Section 404(b) of the Sarbanes-Oxley Act (15 U.S.C. 7262(b)) by the registered public accounting firm that prepared or issued its audit report. Yes ☐ No X

If securities are registered pursuant to Section 12(b) of the Act, indicate by check mark whether the financial statements of the registrant included in the filing reflect the correction of an error to previously issued financial statements.  ☐
Indicate by check mark whether any of those error corrections are restatements that required a recovery analysis of incentive-based compensation received by any of the registrant’s executive officers during the relevant recovery period pursuant to §240.10D-1(b). ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). 
Yes  ☐   No X
The aggregate market value of the common stock held by non-affiliates of the registrant: No established market exists for the registrant’s common stock.
The number of the registrant’s outstanding shares of common stock as of February 29, 2024 was 86,695,188, consisting of 40,944,387 Class I shares, par value $0.01 per share, as of March 30, 2021 was 21,614,752 (consisting of 14,411,77533,342,309 Class S shares, 7,129,017par value $0.01 per share, 152,351 Class ID shares, and 73,960par value $0.01 per share, no Class T shares, par value $0.01 per share, 8,842,761 Class C shares).shares, no par value per share, and 3,413,380 Class E shares, no par value per share.

DOCUMENTS INCORPORATED BY REFERENCE

Part III of this annual report on Form 10-K incorporates information by reference from the registrant’s definitive proxy statement with respect to its 20212024 annual meeting of stockholders to be filed with the Securities and Exchange Commission within 120 days after the close of the registrant’s fiscal year.



TABLE OF CONTENTS
 





WEBSITE DISCLOSURE
Investors and others should note that we use our website, www.oaktreeREIT.comwww.BrookfieldREIT.com, to announce material information to investors and the marketplace. While not all of the information that we post on our website is of a material nature, some information could be deemed to be material. Accordingly, we encourage investors, the media, and others interested in us to review the information that we share on our website. Information contained on, or available through, our website is not incorporated by reference into this document.




Table of Contents
PART I.
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
This Annual Report on Form 10-K contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Exchange Act of 1934, as amended (the “Exchange Act”). Forward-looking statements include statements about our business, including, in particular, statements about our plans, strategies and objectives. You can generally identify forward-looking statements by our use of forward-looking terminology such as “may,” “will,” “expect,” “intend,” “anticipate,” “estimate,” “believe,” “continue” or other similar words. These statements include our plans and objectives for future operations, including plans and objectives relating to future growth and availability of funds, and are based on current expectations that involve numerous risks and uncertainties. Assumptions relating to these statements involve judgments with respect to, among other things, future economic, competitive and market conditions and future business decisions, all of which are difficult or impossible to accurately predict and many of which are beyond our control. Although we believe the assumptions underlying the forward-looking statements, and the forward-looking statements themselves, are reasonable, any of the assumptions could be inaccurate and, therefore, there can be no assurance that these forward-looking statements will prove to be accurate and our actual results, performance and achievements may be materially different from that expressed or implied by these forward-looking statements. In light of the significant uncertainties inherent in these forward lookingforward-looking statements, the inclusion of this information should not be regarded as a representation by us or any other person that our objectives and plans, which we consider to be reasonable, will be achieved.
You should carefully review Item 1A - “Risk Factors” section of this Annual Report on Form 10-K for a discussion of the risks and uncertainties that we believe are material to our business, operating results, prospects and financial condition. Except as otherwise required by federal securities laws, we do not undertake to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

SUMMARY RISK FACTORS
An investment in shares of our common stock involves significant risks and is intended only for investors with a long-term investment horizon and who do not require immediate liquidity or guaranteed income. If we are unable to effectively manage the impact of these risks, we may not meet our investment objectives. Some of the more significant risks relating to an investment in shares of our common stock include:
We have a limited operating history and there is no assurance that we will achieve our investment objectives.
We have held our current investments for a short period of time and our stockholdersYou will not have the opportunity to evaluate our future investments before we make them, which makes an investment in our common stock more speculative.
Since there is no public trading market for shares of our common stock, repurchase of shares by us will likely be the only way to dispose of your shares. Our share repurchase plan will provide stockholders with the opportunity to request that we repurchase their shares on a monthly basis, but we are not obligated to repurchase any shares and may choose to repurchase only some, or even none, of the shares that have been requested to be repurchased in any particular month in our discretion. In addition, repurchases will be subject to available liquidity and other significant restrictions. Further, our board of directors may modify or suspend [or terminate] our share repurchase plan if it deems such action to be in our best interest and the best interest of our stockholders. As a result, our shares should be considered as having only limited liquidity and at times may be illiquid.
We cannot guarantee that we will make distributions, and if we do, we may fund such distributions from sources other than cash flow from operations, including, without limitation, the sale of assets, borrowings, return of capital or offering proceeds, and we have no limits on the amounts we may pay from such sources.
The purchase and repurchase price for shares of our common stock will generally be based on our prior month’s net asset value (“NAV”) and will not be based on any public trading market. While there will be independent annual appraisals of our properties, the appraisal of properties is inherently subjective, and our NAV may not accurately reflect the actual price at which our assets could be liquidated on any given day.
We have no employees and are dependent on theBrookfield REIT Adviser LLC (the “Adviser”) to conduct our operations. The Adviser will face conflicts of interest as a result of, among other things, the allocation of investment opportunities among us and other Real EstateOther Brookfield Accounts (as defined below), the allocation of time of its investment professionals and the substantial fees that we will pay to the Adviser.
1

Table of Contents
Our shares are being offering pursuant to a “best efforts” offering. If we are not able to raise a substantial amount of capital in the near term, our ability to achieve our investment objectives could be adversely affected.
Principal and interest payments on any borrowings will reduce the amount of funds available for distribution or investment in additional real estate assets.Borrowing also increases our risk of loss and exposure to negative economic effects.
There are limits on the ownership and transferability of our shares.
1


Investing in commercial real estate assets involves certain risks, including but not limited to: tenants’ inability to pay rent; increases in interest rates and lack of availability of financing; tenant turnover and vacancies; and changes in supply of or demand for similar properties in a given market.
Our operating results will be affected by global and national economic and market conditions generally and by the local economic conditions where our properties are located, includingchanges with respect to rising interest rates, inflation, rising vacancy rates or decreasing market rental rates;rates, fluctuations in the average occupancy;occupancy, inability to lease space on favorable terms;terms, bankruptcies, financial difficulties or lease defaults by our tenants;tenants, and changes in government rules, regulations and fiscal policies, such as property taxes, zoning laws, limitations on rental rates, and compliance costs with respect to environmental and other laws.
The novel coronavirus (“COVID-19”) may have an adverse impact on our NAV, results of operations, cash flows and fundraising, ability to source new investments, obtain financing, fund distributions to stockholders and satisfy repurchase requests, among other factors.
If we fail to maintain our qualifications as a real estate investment trust (“REIT”) and no relief provisions apply, our NAV and cash available for distribution to our stockholders could materially decrease as a result of being subject to corporate income tax.


ITEM 1. BUSINESS
References herein to “Oaktree“Brookfield Real Estate Income Trust,” the “Company,” “we,” “us,” or “our” refer to OaktreeBrookfield Real Estate Income Trust Inc., a Maryland corporation, and its subsidiaries unless the context specifically requires otherwise.
General DescriptionHistory and Development of Business and Operationsthe Company
OaktreeBrookfield Real Estate Income Trust Inc. (the “Company”) was formed on July 27, 2017 as a Maryland corporation and intendshas elected to maintain its qualificationbe taxed as a real estate investment trust (“REIT”REIT under the Internal Revenue Code of 1986, as amended, (the “Code”) for U.S. federal income tax purposes. The Company seekspurposes beginning with the taxable year ended December 31, 2019. We seek to invest primarily in well-located, high quality commercial real estate assetsproperties that generate strong current cash flow and could further appreciate in value through moderate leasing and repositioning strategies. Moreover, to a lesser extent, the Company invests inproactive, best-in-class asset management. Our real estate-related debt investments, including private loansstrategy seeks to achieve high current income and tradedsuperior risk-adjusted returns. We are structured as an umbrella partnership real estate-related securitiesestate investment trust (“UPREIT”), which means that will help maintain liquidity. The Company anticipates that its investments will be geographically diversified acrosswe own substantially all of our assets through our operating partnership, Brookfield REIT Operating Partnership L.P. (the “Operating Partnership”), a Delaware limited partnership, of which we are the top 50 markets in the United States. The Company issole general partner.
We are externally managed by our Adviser, an affiliate of Brookfield Asset Management Ltd. (together with its affiliates, “Brookfield”). On November 2, 2021, we consummated a series of related transactions and actions that we refer to collectively as the “Adviser Transition,” including, but not limited to, the following:
the engagement of the Adviser as our external manager and the resignation of our prior adviser, Oaktree Fund Advisors, LLC (the “Adviser”“Sub-Adviser”),;
the engagement of the Sub-Adviser to (i) manage certain of our real estate properties and real estate-related debt investments and (ii) select and manage certain of our liquid assets;
our entry into an affiliate ofoption investments purchase agreement with Oaktree Capital Management, L.P. (together with its affiliates, “Oaktree”). whereby they have the right to purchase certain investments that were acquired by us prior to the Adviser Transition (the“Option Investments Purchase Agreement”); and
The Company has registered withthe engagement of Brookfield Oaktree Wealth Solutions LLC (the “Dealer Manager”) as the dealer manager for the Offering.
On April 30, 2018, the Securities and Exchange Commission (the "SEC"“SEC”), andeclared effective our registration statement on Form S-11 (File No. 333-223022) for our initial public offering of up to $1,600,000,000 in shares in itsour primary offering and up to $400,000,000 in shares pursuant to itsour distribution reinvestment plan (the “Initial Public Offering”).
On November 2, 2021, the SEC declared effective our registration statement on Form S-11 (File No. 333-255557) for our follow-on public offering of up to $6,000,000,000 in shares in our primary offering and up to $1,500,000,000 in shares pursuant to our distribution reinvestment plan (the “Follow-On Public Offering” or the “Offering”). The Company is sellingInitial Public Offering terminated upon the commencement of the Follow-On Public Offering.
Pursuant to the Follow-On Public Offering, we are offering to sell any combination of the four classes of shares of itsour common stock, Class T shares, Class S shares, Class D shares and Class I shares, with a dollar value up to the maximum offering amount. We also engage in private offerings of our shares. The share classes have different upfront selling commissions and ongoing stockholder servicing fees. The purchase price per share for each class of common stock in the Follow-On Public Offering will vary and will generally equal our prior month’s NAV per share, as determined monthly, plus applicable upfront selling commissions and dealer manager fees.
As of March 30, 2021,15, 2024, we had received net proceeds (net of repurchases) of $218.9 million from selling an aggregate 21,614,752have issued and sold 29,394,596 shares of our common stock (consisting of 14,411,77521,663,207 Class S shares, 7,129,017shares,7,564,750 Class I shares and 73,960166,638 Class C shares).D shares; no Class T shares have been issued or sold) in our primary offering for total proceeds of $390,118,798 and (ii) 2,263,493 shares of our common stock (consisting of 1,993,141.77 Class S shares,
2


269,913 Class I shares and 438 Class D shares; no Class T shares had been issued or sold) pursuant to our distribution reinvestment plan for a total value of $29,218,774. We have contributed the net proceeds from our public offerings to the Operating Partnership in exchange for a corresponding number of Class S, Class D and Class I units (no Class T units had been issued). The Operating Partnership has primarily used the net proceeds to make investments in real estate, and real estate-related securities.
COVID-19
The Company is closely monitoring the impactdebt and securities and for other general corporate purposes (including to fund repurchase requests under our share repurchase plan from time to time). We intend to continue selling shares of the COVID-19 pandemicour common stock on all aspects of its businessa monthly basis through our continuous public offering and across its portfolio, including how it will impact its tenants. While the Company did not experience significant disruptions during the year ended December 31, 2020 from the COVID-19 pandemic, it is unable to predict the impact the COVID-19 pandemic will have on its financial condition, results of operations and cash flows due to numerous uncertainties.
Our Adviser
We are externally managed by our adviser, Oaktree Fund Advisors, LLC, a Delaware limited liability company. The Adviser is
2

Table of Contents
an affiliate of Oaktree, our sponsor. Pursuant to an advisory agreement between us and the Adviser (the “Advisory Agreement”), the Adviser is responsible for implementing our investment strategy, which includes making investment decisions in constructing our portfolio and providing related portfolio management services, in accordance with our investment guidelines, policies and objectives and limitations, subject to oversight by our board of directors. The Adviser is also responsible for oversight over our other service providers.
Our Sponsorprivate offerings.

Oaktree is a leading global alternative investment management firm with expertise in credit strategies. The firm was formed in 1995 by a group of individuals who had been investing together since the mid-1980s in high yield bonds, convertible securities and distressed debt. From those roots, the firm has developed an array of specialized real estate, credit and equity-oriented strategies. As of December 31, 2020, Oaktree comprises 1,071 employees with offices in numerous cities across several countries, of which the largest offices are in Los Angeles (headquarters), London, New York City and Hong Kong.

Oaktree has 351 investment professionals, including 193 senior investment professionals with an average of 20 years of industry experience, who among them possess the investing, research, analytical, legal, trading and other skills, as well as relationships and experience, that are necessary for long-term success in our complex markets.

The firm’s competitive advantages include its experienced team of investment professionals, a global platform and a unifying investment philosophy. This investment philosophy, which consists of six tenets--risk control, consistency, market inefficiency, specialization, bottom-up analysis and disavowal of market timing--is complemented by a set of core business principles that articulate Oaktree’s commitment to excellence in investing, commonality of interests with clients, a collaborative and cooperative culture, and a disciplined, opportunistic approach to the expansion of products.

Oaktree’s expertise investing across the capital structure has allowed it to cultivate a diversified mix of global investment strategies in six categories: real estate, distressed debt, corporate debt, control investing, convertible securities, and listed equities. Importantly, the expansion of Oaktree’s strategies has been achieved primarily through “step-outs” into highly related fields, based on identifying markets that Oaktree believes (a) have the potential for attractive returns and (b) can be exploited in a manner consistent with the firm’s risk-controlled philosophy.

Investment Objectives and StrategiesBusiness Overview
Our primary investment objectives are to invest in assets that will enable us to:
Investprovide sustainable, stable income in a diversified portfoliothe form of income-producing real estate and real estate-related debt investments;regular cash distributions to our stockholders;
Generate an attractive, stable level of current income for regular distributionsprotect and preserve stockholders’ invested capital;
generate appreciation from asset and market selection and hands-on, proactive asset management to our stockholders;grow property cash flows; and
Invest in assetsprovide an investment alternative for stockholders seeking to allocate a portion of their long-term investment portfolios to high-quality commercial and residential real estate with long-term growth potential to achieve attractive risk-adjusted total returns, with an emphasis on downside protection.lower volatility than publicly traded real estate companies.
We cannot assure you that we will achieve our investment objectives. See Item 1A - "Risk Factors."
Our investment strategy is to invest in a diversified portfolio of:
Income-producing real estate: High-quality properties in desirable locations – primarily income-producing U.S. commercial real estate with upside potential through modest management and asset-enhancement strategies;active asset management;
Private loansReal estate-related debt: performingPerforming real estate debt, primarily commercial first mortgages and mezzanine loans; and
TradedReal estate-related securities: realReal estate-related securities, structured products and cash equivalents to help manage liquidity.for purposes of liquidity management.
We expect 65-95%anticipate approximately 80% of theour portfolio (potentially ranging between 65% and 90%) will be invested incomprised of income-producing real estate, and 5-35% of the portfolio in private loans and traded securities. We expect that our commercial real property investments will primarily be office, multifamily and industrial assets, although we may selectively invest in retail, hotel and other income-producing assets. We expect that our real property investments will generally be fee simple interests, but may also include net leases and ground leases. Importantly, the actual percentageapproximately 20% of our portfolio that is invested in each investment type may from time to time(potentially ranging between 10% and 35%) will be outside the target levels provided above due to factors such as a large inflowcomprised of capital over a short period of time, a lack of attractive investment opportunities or an increase in anticipated cash requirements for repurchase requests.real estate-related debt and securities.
We seek to achieve attractive risk-adjusted returns through investments in commercial real estate assets with an emphasis on stable current income and long-term growth potential. Consistent with Brookfield’s and Oaktree’s shared investment philosophy, we seek to achieve attractive returns and mitigate downside risk by identifying price discounts relative to intrinsic value and replacement cost. Our
3

Table of Contents
real estate-related private loanOur investment strategy seeks to achieve high current incomecapitalize on Brookfield’s deep expertise as an owner and superioroperator of real assets with a long-standing history of creating value and delivering strong risk-adjusted returns. Lastly,returns across market cycles. We also seek to benefit from Brookfield’s disciplined investment approach, as well as its scale and ability to identify and acquire our target investments in traded securities, in addition to serving our investment purposes, also provideat attractive pricing. Brookfield is a sourceleading global alternative asset manager with over $900 billion of liquidity for our share repurchase plan and cash management.
The Adviser has the authority to implement our investment strategy, as determined by, and subject to the direction of, our board of directors.
Leverage
Subject to maintaining our REIT qualification, we use leverage. Our target leverage ratio is approximately 50-60% of our grossassets under management across real estate, assets (measured usinginfrastructure, renewable power and transition, private equity, and credit as of December 31, 2023. Brookfield invests client capital for the greaterlong-term and offers a range of fair market valuealternative investment products to investors around the world — including public and purchase price, including equity in our securities portfolio), inclusive of property-levelprivate pension plans, endowments and entity-level debt net of cash, but excluding debt on our securities portfolio. There is, however, no limit on the amount we may borrow with respect to any individual property or portfolio.
We have also placed limits in our charter prohibiting us from borrowing more than 300% of our net assets, which approximates borrowing 75% of the cost of our investments. We may exceed this limit if a majority of our independent directors approves each borrowing in excess of the limitfoundations, sovereign wealth funds, financial institutions, insurance companies and we disclose the justification for doing so to our stockholders.private wealth investors.
Financing a portion of the purchase price of our assets will allow us to broaden our portfolio by increasing the funds available for investment. Financing a portion of the purchase price is not free from risk, however. Using debt requires us to pay interest and principal, referred to as “debt service,” all of which decrease the amount of cash available for distribution to our stockholders or other purposes. We may also be unable to refinance the debt at maturity on favorable or equivalent terms, if at all, exposing us to the potential risk of loss with respect to assets pledged as collateral for loans. Certain of our debt may be floating rate and the effective interest rates on such debt will increase when the relevant interest benchmark (e.g., LIBOR) increases.
Investments in Real Estate

We invest primarily in stabilized, income-generating real estate across various segments, including rental housing, net lease, office, logistics, and alternative property types. The majority of our portfolio is concentrated in the United States, but we may selectively invest in large global cities where our sponsor, Brookfield, has comprehensive capabilities, such as Toronto, London, Sydney and Seoul.
The following table provides detail ofWe do not designate specific geography or sector allocations for the Company's properties asportfolio; rather we invest in regions or asset classes where we see the best opportunities that support our investment objectives.
As of December 31, 2020:
InvestmentLocationTypeAcquisition Date
Purchase Price(1)
Anzio ApartmentsLawrenceville, GeorgiaMultifamilyApril 2019$59,785,956 
Two Liberty CenterBallston, VirginiaOfficeAugust 2019$92,203,715 
EzlynWestminster, ColoradoMultifamilyDecember 2019$81,203,523 
LakesWest Covina, CaliforniaOfficeFebruary 2020$41,024,719 
ArborsDallas, TexasMultifamilyDecember 2020$64,112,256 
(1) Purchase price is inclusive2023, we owned a diversified portfolio of closing costs.


18 properties, 486 single-family rental homes and one unconsolidated interest in a real estate joint venture. Our real estate properties consisted of rental housing (56%), net lease (26%), single-family rental (7%), office (6%) and logistics (5%) based on the asset value of our real estate investments.
43

Table of Contents
Investments in Real Estate-Related LoansDebt and Securities
The following table detailsOur real estate-related debt and securities strategy seeks to achieve high current income and superior risk-adjusted returns. Our real estate-related debt investments focus on performing real estate-related debt, primarily commercial first mortgages and mezzanine loans, where the Company'sinvestment strategy is not intended to result in real estate ownership. Our investments in real estate-related securities include commercial mortgage backedmortgage-backed securities as(“CMBS”), residential mortgage-backed securities (“RMBS”), and real estate-related corporate debt. In addition to serving our investment purposes, our investments in real estate-related securities will also provide a source of liquidity for our share repurchase plan and cash management.
As of December 31, 2020:
InvestmentCollateral
Interest Rate(1)
Maturity DatePayment TermsTrade DateEnding Balance 12/31/20
BX 2020 BXLP GIndustrial PaperL+2.50%12/15/29Principal due at maturity01/23/20$5,727,361 
CGDB 2019 MOB FMedical Office Mortgage LoansL+2.55%11/15/36Principal due at maturity02/04/203,861,200 
BX 2019 IMC GInternational Markets Center and AmericasMart AtlantaL+3.60%4/15/34Principal due at maturity03/19/203,320,380 
BHMS 2018 ATLS DAtlantis Paradise Island ResortL+2.25%7/15/35Principal due at maturity03/20/201,960,837 
BHMS 2018 ATLS EAtlantis Paradise Island ResortL+3.00%7/15/35Principal due at maturity03/30/201,505,980 
BX 2020 VIVA DMGM Grand and Mandalay Bay Resort and Casino Las Vegas3.67%3/9/44Principal due at maturity05/05/203,285,402 
BX 2020 VIVA EMGM Grand and Mandalay Bay Resort and Casino Las Vegas3.67%3/9/44Principal due at maturity05/05/202,193,095 
CGCMT 2020-WSS FWoodSpring Suites Extended Stay HotelL+2.71%2/16/27Principal due at maturity07/08/202,859,340 
$24,713,595 
(1)
The term "L" refers to the one-month US dollar-denominated London Interbank Offer Rate ("LIBOR"). As of December 31, 2020, one-month LIBOR was equal to 0.14%.

The Company did not have any commercial mortgage backed securities as of December 31, 2019.

The following table details the Company's2023, our real estate-related loandebt and securities consisted of 75 investments with an aggregate fair value of approximately $241.2 million.
Leverage
We use financial leverage to provide additional funds to support our investment activities. This allows us to make more investments than would otherwise be possible, resulting in a broader portfolio of investments. Subject to the limitation on indebtedness for money borrowed in our charter described below, our target leverage ratio is 50% to 60%. Our leverage ratio is measured by dividing (i) the consolidated property-level and entity-level debt, excluding any third-party interests in such debt, net of cash, loan-related restricted cash, and trading securities by (ii) the gross asset value of real estate equity investments (calculated using the greater of fair value and cost of gross real estate assets), excluding any third-party interests in such investments, plus our equity in real estate-related debt investments. We have no indebtedness on our real estate-related debt investments.
We have limits in our charter prohibiting us from borrowing more than 300% of our net assets, which approximates borrowing 75% of the cost of our investments. We may exceed this limit if a majority of our independent directors approves each borrowing in excess of the limit and we disclose the justification for doing so to our stockholders.
Financing a portion of the purchase price of our assets will allow us to broaden our portfolio by increasing the funds available for investment. Financing a portion of the purchase price is not free from risk, however, as using debt requires us to pay interest and principal, referred to as “debt service,” all of December 31, 2020:
As of December 31, 2020
InvestmentCollateral
Interest Rate(1)
Maturity Date
Payment Terms(2)
Prior LiensFace AmountUnamortized DiscountCarrying Amount
Atlantis Mezzanine LoanAtlantis Paradise Island ResortL+6.67%July 2021Principal due at maturity
$1.525 billion(3)
$25,000,000 $— $25,000,000 
IMC/AMC Bond InvestmentInternational Markets Center
AmericasMart Atlanta
L+6.15%December 2023Principal due at maturity
$1.643 billion(4)
25,000,000 (249,029)24,750,971 
$50,000,000 $(249,029)$49,750,971 
(1)The term "L" refers to the one-month US dollar-denominated London Interbank Offer Rate ("LIBOR"). As of December 31, 2020, one-month LIBOR was equal to 0.14%.
(2)Neither investment is subject to delinquent principal or interest as of December 31, 2020.
(3)The Atlantis Mezzanine Loan is subordinate to a first mortgage loan of $1.20 billion and a $325 million senior mezzanine loan.
(4)The IMC / AMC Bond Investment is subordinate to a $1.15 billion first mortgage on properties owned by IMC and a $493 million first mortgage on properties owned by AMC.

which decrease the amount of cash available for distribution to our stockholders or other purposes. We may also be unable to refinance the debt at maturity on favorable or equivalent terms, if at all, exposing us to the potential risk of loss with respect to assets pledged as collateral for loans. Certain of our debt is floating rate and the effective interest rates on such debt will increase when the relevant interest benchmark increases.
Taxation of the Company

We qualified as a REIT under the Internal Revenue Code of 1986, as amended (the “Code”) for U.S. federal income tax purposes beginning with the taxable year ended December 31, 2019. We generally must distribute annually at least 90% of our taxable net income, subject to certain adjustments and excluding any net capital gain, in order for U.S. federal income tax not to apply to our earnings that we distribute. To the extent that we satisfy this distribution requirement but distribute less than 100% of our net taxable income, we will be subject to U.S. federal income tax on our undistributed taxable income. In addition, we will be subject to a 4% nondeductible excise tax if the actual amount that we pay out to our stockholders in a calendar year is less than a minimum amount specified under U.S. federal tax laws.
Regulation
As an owner of real estate, we will beare subject to various environmental, securities, tax, property, housing (including laws related to rent and tenant rights) and other laws of federal, state and local governments. Compliance with federal, state and local laws is not expected to have a material, adverse effect on our business, assets, results of operations, financial condition and ability to pay distributions, and we do not expect to incur material expenditures to comply with these laws and regulations.
Competition
The activity of identifying, completing and realizing attractive real estate and real estate-related investments is highly competitive. We face competition for investments from various entities forother real estate investment opportunities in properties, including othervehicles, as well as individuals and companies, publicly-traded REITs, financial institutions (such as mortgage banks and pension funds), hedge funds insurance companies,and investment funds affiliated with other financial sponsors or institutional real estate investors, private equity and companies, partnershipsdebt investors, and developers.credit vehicles. Further, over the past several years, many real estate funds and publicly traded REITs have been formed (and many such existing funds have grown in size) for the purpose of investing in real estate assets and real estate debt. In addition to third-party competitors,recent years, hedge funds and other programs sponsored byparticipants have also become increasingly active in the Adviser and its affiliates,private mezzanine market. Other Brookfield Accounts, particularly those with investment strategies that overlap with ours, will seekmay create competition for investment opportunities under Oaktree’s prevailing policies and procedures.opportunities. Many of these entities may have greater access to capital to make investments than we have.
In the face of this competition, we have access to our Adviser’s and Oaktree’sBrookfield’s professionals and their industry expertise and
5

Table of Contents
relationships, which we believe provide us with a competitive advantage and help us source, evaluate and compete for potential investments. We believe these relationships will enable us to compete more effectively for attractive investment opportunities. However, we may not be able to achieve our business goals or expectations due to the competitive risks that we face. For additional information concerning these competitive risks, see Item 1A - “Risk Factors-Risks Related to Our Investment Activities.”
4


Human Capital

We do not currently have any employees and rely on our Adviser to provide us with investment advisory services. These services are provided by individuals who are employees of our Adviser or one of its affiliates and each of our officers is an employee of our Adviser or one of its affiliates. Our executive officers also serve as officers of our Adviser and certain of its affiliates. Our Adviser is responsible for administering our business activities and day-to-day operations and providing us our executive management team, principal investment team and appropriate support personnel. Pursuant to the Advisory Agreement, our Adviser is entitled to receive a base management fee, an incentive fee and expense reimbursements.
Conflicts of Interest
We are subject to conflicts of interest arising out of our relationship with Oaktree,Brookfield, including the Adviser and its affiliates. See Item 1A - “RiskRisk Factors - Risks Related to Conflicts of Interest.our Relationship with Brookfield.
Available Information
We maintain aStockholders may obtain copies of our filings with the SEC, free of charge, from the website maintained by the SEC at www.sec.gov or from our website at www.oaktreeREIT.comwww.BrookfieldREIT.com. We are providing the address to our website solely for the information of investors. The information on our website is not part of or incorporated by reference into this report.

5



ITEM 1A. RISK FACTORS
Risks Related to Our Organizational Structure
We have a limited operating history of net losses and therean accumulated deficit.
For the year ended December 31, 2023 we had net losses attributable to stockholders under U.S. Generally Accepted Accounting Principles (“GAAP”) and an accumulated deficit. It is no assurancepossible that we will be ablecontinue to successfully achieve our investment objectives.
We have a limited operating historyexperience net losses and weto accumulate additional deficits, which may not be able to achieve our investment objectives. There can be no assurance thatnegatively affect the past experiencesvalue of affiliates of the Adviser, which have primarily been focused on opportunistic real estate and real estate debt investments, will be sufficient to allow us to successfully achieve our investment objectives. As a result, an investment in our shares of common stock may entail more risk than the shares of common stock of a REIT with a substantial operating history.stock.

While the investment programs of other investment funds, accounts, vehicles, products and/or other similar arrangements sponsored, advised, and/or managed by Oaktree or its affiliates, whether currently in existence or subsequently established (in each case, including any related successor funds, alternative investment vehicles, over-flow funds and co-investment vehicles) which are organized to invest in, among other assets, (i) real estate, real estate-related debt and corporate securities, distressed mortgages and properties and other real estate-related investments; (ii) performing real estate-related debt, including commercial mortgage-backed securities; and (iii) well-located, high-quality commercial real estate that generates strong current cash flows and offers the potential for appreciation through moderate leasing and repositioning strategies (“Real Estate Accounts”) and our investment strategy each involve real estate-related investments and overlapping personnel, each of these accounts and strategies has distinct investment activities. Oaktree’s experience in managing other Real Estate Accounts and Other Oaktree Accounts is not necessarily applicable to us. There can be no assurance that we will be able to successfully identify, make and realize upon any particular investment or generate returns for our investors (or that such returns will be commensurate with the risks associated with an investment in us). Furthermore, there can be no assurance that our investors will receive any distributions from us. Accordingly, an investment in us should only be considered by investors who can afford a loss of their entire investment
We have held several of our current investments for only a shortlimited period of time and our stockholdersyou will not have the opportunity to evaluate our future investments before we make them, which makes anyour investment in our common stock more speculative.
We have held our currentnot yet acquired or identified all of the investments for a limited period of time andwe may make. We are not able to provide you with any information relating to assist you in evaluating the merits of any specificfuture properties, real estate debt or real estate-related equity securities that we may acquire in the future, exceptacquire. Because we have not held our current investments for investments thata long period of time, it may be describeddifficult for you to evaluate our success in one or more supplements to the prospectus for the Offering.achieving our investment objectives. We will continue to seek to invest substantially all of the future net offering proceeds from our Offering,offering, after the payment of fees and expenses, in the acquisition of or investment in interests in properties, real estate debt and real estate-related investments.equity securities. However, because investors will beyou are unable to evaluate the economic merit of our future investments before we make them, investors willyou have to rely entirely on the ability of the Adviser to select suitable and successful investment opportunities. There can be no assurance that the Adviser will
6

Table of Contents
be successful in obtaining suitable investments or that, if such investments are made, our investment objectives will be achieved. Furthermore, the Adviser has broad discretion in selecting the types of properties we will invest in and the tenants of those properties, and investors willyou do not have the opportunity to evaluate potential investments. These factors increase the risk that anyour investment in our common stock may not generate returns comparable to other real estate investment alternatives.
The Adviser manages our portfolio pursuant to very broad investment guidelines and generally is not required to seek the approval of our board of directors for each investment, financing or asset allocation decision made by it, which may result in our making riskier investments and which could adversely affect our results of operations and financial condition.
Our board of directors has approved very broad investment guidelines that delegate to the Adviser the authority to execute acquisitions and dispositions of real estate properties and real estate-related investments on our behalf, in each case so long as such investments are consistent with the investment guidelines and our charter. There can be no assurance that the Adviser will be successful in applying any strategy or discretionary approach to our investment activities. Our current investments may not be representative of our future investments. A change in our investment strategy may, among other things, increase our exposure to real estate market fluctuations, default risk and interest rate risk, all of which could materially affect our results of operations and financial condition. Our board of directors (including our independent directors) will review our investment guidelines on an annual basis (or more often as it deems appropriate) and our investment portfolio periodically. The prior approval of our board of directors or a committee of independent directors will be required only as set forth in our charter (including for transactions with affiliates of the Adviser) or for the acquisition or disposition of assets that are not in accordance with our investment guidelines. In addition, in conducting periodic reviews, our directors will rely primarily on information provided to them by the Adviser. Furthermore, transactions entered into on our behalf by the Adviser may be costly, difficult or impossible to unwind when they are subsequently reviewed by our board of directors.
There is no public trading market for shares of our common stock; therefore, stockholders'stockholders’ ability to dispose of our shares will likely be limited to repurchase by us. If stockholders do sell their shares to us, they may receive less than the price they paid.
There is no current public trading market for shares of our common stock, and we do not expect that such a market will ever develop. Therefore, repurchase of shares by us will likely be the only way for stockholders to dispose of their shares. We will repurchase shares at a price equal to the transaction price of the class of shares being repurchased on the date of repurchase (which will generally be equal to our prior month’s NAV per share), and not based on the price at which stockholders initially purchased their shares. Subject to limited exceptions, shares repurchased within one year of the date of issuance will be repurchased at 95%98% of the transaction price.price (the “Early Repurchase Deduction”). As a result, stockholders may receive less than the price they paid for their shares when they sell them to us pursuant to our share repurchase plan.
Repurchases through our share repurchase plan are limited. We may choose to repurchase fewer shares than have been requested to be repurchased, in our discretion at any time, and the amount of shares we may repurchase is subject to caps. Further, our board of directors may modify suspend or terminatesuspend our share repurchase plan if it deems such action to be in our best interest and the best interest of our stockholders.
We may choose to repurchase fewer shares than have been requested in any particular month to be repurchased under our share repurchase plan, or none at all, in our discretion at any time. We may repurchase fewer shares than have been requested to be repurchased, or none at all, due to lack of readily available funds because of adverse market conditions beyond our control, the
6


need to maintain liquidity for our operations or because we have determined that investing in real property or other illiquid investments is a better use of our capital than repurchasing our shares.
In addition, the total amount of shares that we will repurchase will be limited, in any calendar month, to shares whose aggregate value (based on the repurchase price per share on the date of the repurchase) is no more than 2% of our aggregate NAV as of the last day of the previous calendar month and, in any calendar quarter, to shares whose aggregate value is no more than 5% of our aggregate NAV as of the last day of the previous calendar quarter. Further, our board of directors may modify suspend or terminatesuspend our share repurchase plan if it deems such action to be in our best interest and the best interest of our stockholders. If the full amount of all shares of our common stock requested to be repurchased in any given month is not repurchased, funds will be allocated pro rata based on the total number of shares of common stock being repurchased without regard to class and subject to the volume limitation. All unsatisfied repurchase requests must be resubmitted after the start of the next month or quarter, or upon the recommencement of the share repurchase plan, as applicable.
The vast majorityFurthermore, our board of directors may agree for the benefit of one or more of our assets will consist of propertiesstockholders to restrict repurchases in a manner that cannot generally be readily liquidated without impacting our abilityis intended to realize full value upon their disposition. Therefore, we may not always have a sufficient amount of cash to immediately satisfy repurchase requests. Should repurchase requests,result in our judgment, place an undue burden on our liquidity, adversely affect our operations or risk having an adverse impact on usbeing treated as a whole, or should we otherwise determine that investing our liquid assets in real properties or other illiquid investments rather than repurchasing our shares is in“domestically controlled” REIT within the best interestsmeaning of us as a whole, then we may choose to repurchase fewer shares than have been requested to be repurchased, or none at all.Section 897(h)(4)(B) of the Code. Because we are not required to authorize the recommencement of the share repurchase plan within any specified period of time, we may effectively terminate the plan by suspending it indefinitely. As a result, stockholders'stockholders’ ability to have their shares repurchased by us may be limited and at times stockholders may not be able to liquidate their investment.
7

Table of Contents
Economic events that may cause our stockholders to request that we repurchase their shares may materially adversely affect our cash flow and our results of operations and financial condition.
Economic events affecting the U.S. economy, such as the general negative performance of the real estate sector, rising interest rates and inflation could cause our stockholders to seek to sell their shares to us pursuant to our share repurchase plan at a time when such events are adversely affecting the performance of our assets. Even if we decide to satisfy all resulting repurchase requests, our cash flow could be materially adversely affected. In addition, if we determine to sell assets to satisfy repurchase requests, we may not be able to realize the return on such assets that we may have been able to achieve had we sold at a more favorable time, and our results of operations and financial condition, including, without limitation, breadth of our portfolio by property type and location, could be materially adversely affected.
The amount and source of distributions we may make to our stockholders is uncertain, and we may be unable to generate sufficient cash flows from our operations to make distributions to our stockholders at any time in the future.
We have not established a minimum distribution payment level, and our ability to make distributions to our stockholders may be adversely affected by a number of factors, including the risk factors described in this report. Our board of directors (or a duly authorized committee of our board of directors) will make determinations regarding distributions based upon, among other factors, our financial performance, debt service obligations, debt covenants, REIT qualification and other tax considerations, Investment Company Act exemption, tax requirements,of 1940, as amended (the “Investment Company Act”) exemptions, capital expenditure requirements and applicable law. Among the factors that could impair our ability to make distributions to our stockholders are:
the limited size of our portfolio in the early stages of our development;portfolio;
our inability to invest the proceeds from sales of our shares on a timely basis in income-producing properties;basis;
our inability to realize attractive risk-adjusted returns on our investments;
high levels of expenses or reduced revenues that reduce our cash flow or non-cash earnings; and
defaults in our investment portfolio or decreases in the value of our investments.
As a result, we may not be able to make distributions to our stockholders at any time in the future, and the level of any distributions we do make to our stockholders may not increase or even be maintained over time, any of which could materially and adversely affect the value of our shares.
We may pay distributions and fund share repurchases from sources other than our cash flow from operations including, without limitation, the sale of assets, borrowings, return of capital or offering proceeds, and we have no limits on the amounts we may pay from such sources.
We may not generate sufficient cash flow from operations to fully fund distributions to stockholders, particularly during the early stages of our operations. Therefore, particularly in the earlier part of our offering, we may fund distributions to our stockholders or share repurchases from sources other than cash flow from operations, including, without limitation, the sale of assets, borrowings, return of capital or offering proceeds. Similarly, we may fund share repurchases from sources other than our cash flow from operations, including, without limitation, the sale of assets, borrowings, return of capital or offering proceeds.operations. The extent to which we pay distributions and fund share repurchases from sources other than cash flow from operations will depend on various factors, including the level of participation in our distribution reinvestment plan, level of share repurchase requests, the extent to which the Adviser elects to receive its management feeor performance fees in Class I shares of our common stock or units of the Operating Partnership, how quickly we invest the proceeds from thisthe Offering and any future offering and the performance of our investments along with tax and Investment Company Act considerations relating thereto.
7


Funding distributions and share repurchases from the salesproceeds of the sale of properties and other real estate-related assets that we acquire, the repayment of loans that we acquire or originate, borrowings, return of capital or proceeds of our offeringthe Offering will result in a reduction of assets available to acquire properties or other real estate-related investments. Share repurchases would also result in such a reduction of assets available to acquire properties or other real estate-related investments. As a result, the return stockholders realize on their investment may be reduced. Doing so may also negatively impact our ability to generate cash flows. Likewise, funding distributions from the sale of additional securities will dilute existing stockholders'stockholder’ interest in us on a percentage basis and may impact the value of stockholders'stockholders’ investments, especially if we sell these securities at prices less than the price they paid for their shares. Funding share repurchases from the sale of additional securities will impact the value of stockholders' investments if we sell these securities at prices less than the price at which we repurchase shares. We may be required to continue to fund our regular distributions and share repurchases from a combination of some of these sources if our investments fail to perform, if expenses are greater than our revenues or due to numerous other factors. We have not established a limit on the amount of our distributions or repurchases that may be paid from any of these sources. We believe that the likelihood that we pay distributions and fund share repurchases from sources other than cash flow from operations such as offering proceeds, borrowings and return of capital, will be higher in the early stages of the offering.
8

Table of Contents
Offering.
To the extent we borrow funds to pay distributions or fund repurchases, we would incur borrowing costs and these borrowings would require a future repayment. The use of these sources for distributions and the ultimate repayment of any liabilities incurred could adversely impact our ability to pay distributions or fund repurchases in future periods, decrease our NAV, decrease the amount of cash we have available for operations and new investments and adversely impact the value of our shares.
In addition, as noted above, we may defer operating expenses or pay expenses (including the fees of the Adviser) with shares of our common stock in order to preserve cash flow for the payment of distributions. The ultimate repayment of these deferred expenses could adversely affect our operations and reduce the future return on our shares. The payment of expenses in shares of our common stock will dilute stockholders'stockholders’ ownership interest in our portfolio of assets. There is no guarantee any of our operating expenses will be deferred and the Adviser is under no obligation to receive fees in shares of our common stock or Operating Partnership units and may elect to receive such amounts in cash.

Purchases and repurchases of shares of our common stock may not be made based on the current NAV per share of our common stock.

Generally, our offering price per share and the price at which we make repurchases of our shares will equal the NAV per share of the applicable class as of the last calendar day of the prior month, plus, in the case of our offering price, applicable upfront selling commissions and dealer manager fees. The NAV per share as of the date on which an investor makes a subscription request or repurchase request may be significantly different than the offering price such investor pays or the repurchase price such investor receives. In addition, we may, but are not obligated to, offer and repurchase shares at a price that we believe reflects the NAV per share of such stock more appropriately than the prior month’s NAV per share, including by updating a previously disclosed offering price, in cases where we believe there has been a material change (positive or negative) to our NAV per share since the end of the prior month. In such cases, the offering price and repurchase price will not equal our NAV per share as of any time.

Valuations and appraisals of our properties and real estate-related investments are estimates of fair value and may not necessarily correspond to realizable value.

For the purposes of calculating our monthly NAV, our properties will initially be valued at cost, which we expect to represent fair value at that time. Thereafter, the calculation of our monthly NAV will be determined by the Adviser based in part on annual appraisals of each of our properties by independent third-party appraisal firms that are reviewed by our independent valuation advisor and updated appraisals prepared by our independent valuation advisor of our properties in any month that does not include appraisals by an independent third-party appraisal firm for such properties. Our investments in traded real estate securities will initially be valued at cost, and thereafter will be valued monthly by the Adviser using quotations from third party pricing vendors. The independent valuation adviseradvisor will prepare monthly appraisals of our real estate related debt investments and property-level debt liabilities.

.AlthoughAlthough monthly valuations of each of our real properties will be prepared by our independent valuation advisor, such valuations are based on asset and portfolio level information provided by the Adviser, including historical operating revenues and expenses of the properties, lease agreements on the properties, budgeted revenues and expenses of the properties, information regarding recent or planned capital expenditures and any other information relevant to valuing the real estate property, which information will be reviewed and professional skepticism applied as to its reasonableness but will not be independently verified by our independent valuation advisor.

Within the parameters of our valuation guidelines, the valuation methodologies used to value our properties will involve subjective judgments and projections and may not be accurate. Valuation methodologies will also involve assumptions and opinions about future events, which may or may not turn out to be correct. Valuations and appraisals of our properties and real estate-related investments will be only estimates of fair value. Ultimate realization of the value of an asset depends to a great
8


extent on economic, market and other conditions beyond our control and the control of the Adviser and our independent valuation advisor. Further, valuations do not necessarily represent the price at which an asset would sell, since market prices of assets can only be determined by negotiation between a willing buyer and seller. As such, the carrying value of an asset may not reflect the price at which the asset could be sold in the market, and the difference between carrying value and the ultimate sales price could be material. In addition, accurate valuations are more difficult to obtain in times of low transaction volume because there are fewer market transactions that can be considered in the context of the appraisal. There will be no retroactive adjustment in the valuation of such assets, the offering price of our shares of common stock, the price we paid to repurchase shares of our common stock or NAV-based fees we paid to the Adviser and Independent Brokerage Solutions LLC (the “Dealer Manager”) the Dealer Manager to the extent such valuations prove to not accurately reflect the realizable value of our assets.
9

Table of Contents
Because the price stockholders will pay for shares of our common stock in our offering, and the price at which their shares may be repurchased by us pursuant to our share repurchase plan are generally based on our prior month’s NAV per share, investors may pay more than realizable value or receive less than realizable value for their investments.
Valuations of our portfolio may involve uncertainties and judgmental determinations.
Valuations of our portfolio, which will affect our performance results, may involve uncertainties and judgmental determinations. The process of valuing securities for which reliable market quotations are not available is based on inherent uncertainties and the resulting values may differ from values that would have been determined had a ready market existed for such securities and may differ from the prices at which such securities may ultimately be sold. Further, third-party pricing information may at times not be available regarding certain of our securities, derivatives and other assets. If the valuation of our securities should prove to be incorrect, the net asset value of our investments could be adversely affected.
Our NAV per share amounts may change materially if the appraised values of our properties materially change from prior appraisals or the actual operating results for a particular month differ from what we originally budgeted for that month.

We anticipate that appraisals for a portion of our portfolio of properties will be conducted at least once per month. Annual appraisals of our properties will be conducted by an independent third-party appraisal firm on a rolling basis, such that properties may be appraised at different times but each property (other than single-family rental properties) would be appraised by an independent third-party appraisal firm at least once per year. In any month where an independent third-party appraisal firm does not prepare an appraisal for a property, our independent valuation advisor will prepare an appraisal for such property.property (other than international properties, which the Adviser prepares monthly update appraisals that are reviewed by our independent valuation advisor). When these appraisals are reflected in our NAV calculations, there may be a material change in our NAV per share amounts for each class of our common stock from those previously reported. In addition, actual operating results for a given month may differ from what we originally budgeted for that month, which may cause a material increase or decrease in the NAV per share amounts. We will not retroactively adjust the NAV per share of each class reported for the previous month. Therefore, because a new monthly appraisal may differ materially from the prior appraisal or the actual results from operations may be better or worse than what we previously budgeted for a particular month, the adjustment to reflect the new appraisal or actual operating results may cause the NAV per share for each class of our common stock to increase or decrease, and such increase or decrease will occur on the day the adjustment is made.

It may be difficult to reflect, fully and accurately, material events that may impact our monthly NAV.
The Adviser’s and the Sub-Adviser’s determination of our monthly NAV per share will be based in part on annual appraisals of each of our properties by independent third-party appraisal firms in individual appraisal reports reviewed by our independent valuation advisor or appraisals provided directly by our independent valuation advisor in accordance with valuation guidelines approved by our board of directors. As a result, our published NAV per share in any given month may not fully reflect any or all changes in value that may have occurred since the most recent appraisal or valuation. The Adviser and the Sub-Adviser, as applicable, will review appraisal reports and monitor our properties and real estate-related investments, and is responsible for notifying the independent valuation advisor of the occurrence of any property-specific or market-driven event it believes may cause a material change in the real estate valuation, but it may be difficult to reflect fully and accurately rapidly changing market conditions or material events that may impact the value of our properties and real estate-related investments or liabilities between valuations, or to obtain quickly complete information regarding any such events. For example, an unexpected termination or renewal of a material lease, a material increase or decrease in vacancies or an unanticipated structural or environmental event at a property may cause the value of a property to change materially, yet obtaining sufficient relevant information after the occurrence has come to light and/or analyzing fully the financial impact of such an event may be difficult to do and may require some time. As a result, the NAV per share may not reflect a material event until such time as sufficient information is available and analyzed, and the financial impact is fully evaluated, such that our NAV may be appropriately adjusted in accordance with our valuation guidelines. Depending on the circumstance, the resulting potential disparity in our NAV may be in favor of either stockholders who repurchase their shares, or stockholders who buy new shares, or existing stockholders.
NAV calculations are not governed by governmental or independent securities, financial or accounting rules or standards.

The methods used by ourthe Adviser, the Sub-Adviser and State Street Bank and Trust Company (“State Street”) to calculate our NAV, including the components used in calculating our NAV, are not prescribed by rules of the SEC or any other regulatory agency. Further, there are no accounting rules or standards that prescribe which components should be used in calculating NAV, and our NAV is not audited by our independent registered public accounting firm. We calculate and publish NAV solely for purposes of establishing the price at which we sell and repurchase shares of our common stock, and our stockholders should not view our NAV as a measure of our historical or future financial condition or performance.stock. The components and methodology used in calculating our NAV may differ from those used by other companies now or in the future.

109

Table of Contents
In addition, calculations of our NAV, to the extent that they incorporate valuations of our assets and liabilities, are not prepared in accordance with generally accepted accounting principles. These valuations may differ from actual values that could be realized in the event that we were forced to sell assets.

Additionally, errors may occur in calculating our NAV, which could impact the price at which we sell and repurchase shares of our common stock and the amount of the Adviser’s management fee.

and performance fees.
If we are unable to continue to raise substantial funds, we will be limited in the number and type of investments we make, and the value of our shares of common stock will be more dependent on the performance of any of the specific assets we acquire.
Our offeringOffering is being made on a “best efforts” basis, meaning that the Dealer Manager is only required to use its best efforts to sell our shares and has no firm commitment or obligation to purchase any shares. As a result, the amount of proceeds we raise in our offeringOffering may be substantially less than the amount we would need to achieve a broader portfolio of investments. If we are unable to raise substantially more than the minimum offering amount, we will make fewer investments, resulting in less diversity in terms of the type, number, geography and size of investments that we make. In that case, the likelihood that any single asset’s performance would adversely affect our profitability will increase. There is a greater risk that our stockholders will lose money in their investment if we have less diversity in our portfolio. Further, we will have certain fixed operating expenses, including expenses of being a public reporting company, regardless of whether we are able to raise substantial funds. Our inability to raise substantial funds would increase our fixed operating expenses as a percentage of gross income, reducing our net income and limiting our ability to make distributions. Further, our board of directors has approved a share repurchase arrangement whereby we will offer to use net offering proceeds (lessrepurchase shares or Operating Partnership units held by one or more affiliates of Brookfield (individually or collectively, as the context may require, the “Brookfield Investor”), provided that no such repurchase will be made during any amounts usedmonth in which the full amount of all shares requested to repurchase sharesbe repurchased under our share repurchase plan) to repurchase shares held by Oaktree Fund GP I, L.P. (the “Oaktree Investor”), an affiliate of Oaktree.plan is not repurchased. As a result of this share repurchase arrangement, with the Oaktree Investor, it is expected that our aggregate NAV will not grow as quickly as it otherwise might as a result of our continuous offering and we may not have capital to make new investments until the Oaktree Investor’s shares and Operating Partnership units owned by the Brookfield Investor are fully repurchased, which will exacerbate the risks described above.
In the event we are able to quickly raise a substantial amount of capital, we may have difficulty investing it in properties.
If we are able to quickly raise capital during our offering, we may have difficulty identifying and purchasing suitable properties on attractive terms. Therefore, there could be a delay between the time we receive net proceeds from the sale of shares of our common stock in our offering and the time we invest the net proceeds. This could cause a substantial delay in the time it takes for a Stockholders' investment to realize its full potential return and could adversely affect our ability to pay regular distributions of cash flow from operations to stockholders. If we fail to timely invest the net proceeds of our offering, our results of operations and financial condition may be adversely affected.
We face risks associated with the deployment of our capital.
In light of the nature of our continuous offering and our investment strategy and the need to be able to deploy capital quickly to capitalize on potential investment opportunities, we may from time to time hold cash pending deployment into investments, which may at times be significant, particularly at times when we are receiving high amounts of offering proceeds and/or times when there are few attractive investment opportunities. Such cash may be held in an account for the benefit of our stockholders that may be invested in money market accounts or other similar temporary investments. In the event we are unable to find suitable investments such cash may be maintained for longer periods which would be dilutive to overall investment returns. It is not anticipated that the temporary investment of such cash into money market accounts or other similar temporary investments pending deployment into investments will generate significant interest, and investors should understand that such low interest payments on the temporarily invested cash may adversely affect overall returns.
Our board of directors may, in the future, adopt certain measures under Maryland law without stockholder approval that may have the effect of making it less likely that a stockholder would receive a “control premium” for his or her shares.
Corporations organized under Maryland law with a class of registered securities and at least three independent directors are permitted to elect to be subject, by a charter or bylaw provision or a resolution of its board of directors resolution and notwithstanding any contrary charter or bylaw provision, to any or all of five provisions:
staggering the board of directors into three classes;
requiring a two-thirds vote of stockholders to remove directors;
providing that only the board of directors can fix the size of the board;
providing that all vacancies on the board, regardless of how the vacancy was created, may be filled only by the affirmative vote of a majority of the remaining directors in office and for the remainder of the full term of the class of directors in which the vacancy occurred; and
11

Table of Contents
providing for a majority requirement for the calling by stockholders of a special meeting of stockholders.
These provisions may discourage an extraordinary transaction, such as a merger, tender offer or sale of all or substantially all of our assets, all of which might provide a premium price for stockholders’ shares. In our charter, we have elected that vacancies on our board of directors be filled only by the remaining directors and for the remainder of the full term of the directorship in which the vacancy occurred. Through other provisions in our charter and bylaws, we vest in our board of directors the exclusive power to fix the number of directorships, provided that the number is not less than three. In addition, for so long as the
10


Advisory Agreement is in effect, the Adviser has the right to nominate, subject to the approval of such nomination by our board of directors, four affiliated directors to the slate of directors to be voted on by the stockholders at our annual meeting of stockholders; provided, however, that such number of director nominees shall be reduced as necessary by a number that will result in a majority of directors being independent directors. Our board of directors must also consult with the Adviser in connection with (i) its selection of each independent director for nomination to the slate of directors to be voted on at the annual meeting of stockholders, and (ii) filling any vacancies created by the removal, resignation, retirement or death of any director. These and other provisions in our charter and bylaws could make it more difficult for stockholders or potential acquirers to obtain control of our board of directors or initiate actions that are opposed by our then-current board of directors, including a merger, tender offer or proxy contest involving our company. We have not elected to be subject to any of the other provisions described above, but our charter does not prohibit our board of directors from opting into any of these provisions in the future.
Further, under the Maryland Business Combination Act, we may not engage in any merger or other business combination with an “interested stockholder” (which is defined as (1) any person who beneficially owns, directly or indirectly, 10% or more of the voting power of our outstanding voting stock and (2) an affiliate or associate of ours who, at any time within the two-year period prior to the date in question, was the beneficial owner, directly or indirectly, of 10% or more of the voting power of our then outstanding voting stock) or any affiliate of that interested stockholder for a period of five years after the most recent date on which the interested stockholder became an interested stockholder. A person is not an interested stockholder if our board of directors approved in advance the transaction by which he or she would otherwise have become an interested stockholder. In approving a transaction, our board of directors may provide that its approval is subject to compliance, at or after the time of approval, with any terms or conditions determined by our board of directors. After the five-year period ends, any merger or other business combination with the interested stockholder or any affiliate of the interested stockholder must be recommended by our board of directors and approved by the affirmative vote of at least:
80% of all votes entitled to be cast by holders of outstanding shares of our voting stock; and
two-thirds of all of the votes entitled to be cast by holders of outstanding shares of our voting stock other than those shares owned or held by the interested stockholder with whom or with whose affiliate the business combination is to be effected or held by an affiliate or associate of the interested stockholder.
These super-majority voting requirements do not apply if, among other things, our stockholders receive a minimum paymentprice (as set forth in the Maryland General Corporation Law (the “MGCL”)) for their common stock equal toand the highest priceconsideration is received in cash or in the same form as previously paid by the interested stockholder for its shares.stockholder.
The statute permits various exemptions from its provisions, including business combinations that are exempted by our board of directors prior to the time the interested stockholder becomes an interested stockholder. Our board of directors has adopted a resolutionresolutions exempting any business combination involving us and any person, including Brookfield, the Adviser, Oaktree and the Adviser,Sub-Adviser from the provisions of this law, provided that such business combination is first approved by our board of directors.
Our charter permits our board of directors to authorize us to issue preferred stock on terms that may subordinate the rights of the holders of our current common stock or discourage a third party from acquiring us.
Our board of directors is permitted, subject to certain restrictions set forth in our charter, to authorize the issuance of shares of preferred stock without stockholder approval. Further, our board of directors may classify or reclassify any unissued shares of common or preferred stock into other classes or series of stock and establish the preferences, conversion or other rights, voting powers, restrictions, limitations as to dividends and other distributions, qualifications, and terms or conditions of redemption of the stock and may amend our charter from time to time to increase or decrease the aggregate number of shares or the number of shares of any class or series that we have authority to issue without stockholder approval. Thus, our board of directors could authorize us to issue shares of preferred stock with terms and conditions that could subordinate the rights of the holders of our common stock or have the effect of delaying, deferring or preventing a change in control of us, including an extraordinary transaction such as a merger, tender offer or sale of all or substantially all of our assets, that might provide a premium price for holders of our common stock.
Maryland law limits, in some cases, the ability of a third party to vote shares acquired in a “control share acquisition.”
The Maryland Control Share Acquisition Act provides that “control shares” of a Maryland corporation acquired in a “control share acquisition” have no voting rights except to the extent approved by stockholders by a vote of two-thirds of the votes entitled to be cast on the matter. Shares of stock owned by the acquirer, by officers or by employees who are directors of the corporation, are excluded from shares entitled to vote on the matter. “Control shares” are voting shares of stock which, if aggregated with all other shares of stock owned by the acquirer or in respect of which the acquirer can exercise or direct the exercise of voting power (except solely by virtue of a revocable proxy), would entitle the acquirer to exercise voting power in electing directors within specified ranges of voting power. Control shares do not include shares the acquiring person is then entitled to vote as a result of having previously obtained stockholder approval or shares acquired directly from the corporation. A “control share acquisition” means the acquisition of issued and outstanding control shares. The control share acquisition
11


statute does not apply: (1) to shares acquired in a merger, consolidation or share exchange if the Maryland corporation is a party to the transaction; or (2) to acquisitions approved or exempted by the charter or bylaws of the Maryland corporation. Our bylaws contain a provision exempting from the Control Share Acquisition Act any and all acquisitions of our stock by any
12

Table of Contents
person. There can be no assurance that this provision will not be amended or eliminated at any time in the future.
Maryland law and our organizational documents limit our rights and the rights of our stockholders to recover claims against our directors and officers, which could reduce stockholders'stockholders’ and our recovery against them if they cause us to incur losses.
Maryland law provides that a director will not have any liability as a director so long as he or she performs his or her duties in accordance with the applicable standard of conduct. In addition, our charter generally limits the personal liability of our directors and officers for monetary damages subject to the limitations of the North American Securities Administrators Association’s Statement of Policy Regarding Real Estate Investment Trusts, as revised and adopted on May 7, 2007 (the “NASAA REIT Guidelines”), and Maryland law. Moreover, our charter generally requires us to indemnify and advance expenses to our directors and officers for losses they may incur by reason of their service in those capacities unless their act or omission was material to the matter giving rise to the proceeding and was committed in bad faith or was the result of active and deliberate dishonesty, they actually received an improper personal benefit in money, property or services or, in the case of any criminal proceeding, they had reasonable cause to believe the act or omission was unlawful. Further, we have entered into separate indemnification agreements with each of our officers and directors. As a result, our stockholders and we may have more limited rights against our directors or officers than might otherwise exist under common law, which could reduce our stockholders'stockholders’ and our recovery from these persons if they act in a manner that causes us to incur losses. In addition, we are obligated to fund the defense costs incurred by these personsour directors in some cases. However, our charter provides that we may not indemnify our directors or officers, or the Adviser and its affiliates, for any liability or loss suffered by them or hold our directors or officers, the Adviser and its affiliates harmless for any liability or loss suffered by us, unless they have determined, in good faith, that the course of conduct that caused the loss or liability was in our best interests, they were acting on our behalf or performing services for us, the liability or loss was not the result of negligence or misconduct by our non-independent directors, the Adviser and its affiliates, or gross negligence or willful misconduct by our independent directors, and the indemnification or agreement to hold harmless is recoverable only out of our net assets or the proceeds of insurance and not from the stockholders. 

Maryland law limits our stockholders’ ability to amend our charter or dissolve us without the approval of our board of directors.

Although the NASAA REIT Guidelines published by the North American Securities Administrators Association (“NASAA”) indicate that stockholders are permitted to amend our charter or terminate us without the necessity for concurrence by our board of directors, we are required to comply with the MGCL, which provides that any amendment to our charter or any dissolution of our company must first be declared advisable by our board of directors. Therefore, our stockholders may vote to authorize the amendment of our charter or the dissolution of our company, but only after such action has been declared advisable by our board of directors. Accordingly, the only proposals to amend our charter or to dissolve our company that will be presented to our stockholders will be those that have been declared advisable by our board of directors and also require approval by our stockholders.

Your interest in us will be diluted if we issue additional shares.

Holders of our common stock will not have preemptive rights to any shares we issue in the future. Our charter authorizes us to issue up to 1,050,000,000 shares of capital stock, of which 1,000,000,000 shares are classified as common stock (of which 250,000,000225,000,000 shares are classified as Class T shares, 250,000,000225,000,000 shares are classified as Class S shares, 125,000,000100,000,000 shares are classified as Class D shares, 125,000,000100,000,000 shares are classified as Class C shares, 100,000,000 shares are classified as Class E shares and 250,000,000 shares are classified as Class I shares) and 50,000,000 shares are classified as preferred stock. In addition, our board of directors may amend our charter from time to time to increase or decrease the aggregate number of authorized shares of capital stock or the number of authorized shares of capital stock of any class or series without stockholder approval. Our board of directors may elect, without stockholder approval, to: (1) sell additional shares in thisthe Offering or future public offerings (including using prices based on our NAV as of a different time than the applicable NAV used in our offering)Offering); (2) issue equity interests in private offerings (including using prices based on our NAV as of a different time than the applicable NAV used in this offering)our Offering); (3) issue shares upon the exercise of the options we may grant to our independent directors or future employees; or (4) issue shares or our common stock or Operating Partnership units to the Adviser, or its respective successors or assigns, in payment of an outstanding obligation to pay fees for services rendered to us.us, or (5) issue shares to sellers of properties we acquire in connection with an exchange of limited partnership interests of the Operating Partnership. To the extent we issue additional shares, your percentage ownership interest in us will be diluted. Because we hold all of our assets through the Operating Partnership, to the extent we issue additional units of the Operating Partnership, stockholders’ percentage ownership interest in our assets will be diluted. Because certain classes of the units of the Operating Partnership may, in the discretion of our board of directors, be exchanged for shares of our common stock, any merger, exchange or conversion between the Operating Partnership and another entity ultimately could result in the issuance of a
12


substantial number of shares of our common stock, thereby diluting the percentage ownership interest of other stockholders. Because of these and other reasons, you may experience substantial dilution in your percentage ownership of our shares or your interests in the underlying assets held by the Operating Partnership.
Payments to the Adviser in respect of any common stock or Operating Partnership units it elects to receive in lieu of fees will dilute future cash available for distribution to our stockholders.
The Adviser may choose to receive our common stock or Operating Partnership units, respectively, in lieu of certain fees. The holders of all Operating Partnership units are entitled to receive cash from operations pro rata with the distributions being paid to us and such distributions to the holder of the Operating Partnership units will reduce the cash available for distribution to us and to our stockholders. Furthermore, under certain circumstances the Operating Partnership units held by the Adviser are required to be repurchased, and there may not be sufficient cash to make such a repurchase payment; therefore, we may need to use cash from operations, borrowings, offering proceeds or other sources to make the payment, which will reduce cash available for distribution to you or for investment in our operations. Repurchases from the Adviser of our shares that were paid to the Adviser as management or performance fees are not subject to the monthly and quarterly volume limitations or the Early Repurchase Deduction, and such repurchases receive priority over other shares for which repurchase is requested during such period.
Our UPREIT structure may result in potential conflicts of interest with the Operating Partnership or limited partners in the Operating Partnership whose interests may not be aligned with those of our stockholders.
Conflicts of interest exist or could arise in the future as a result of the relationships between us and our affiliates, on the one hand, and the Operating Partnership or any partner thereof, on the other. Our directors and officers have duties to our company under applicable Maryland law in connection with their direction of the management of our company. At the same time, we are the sole member of the general partner of the Operating Partnership and have authority to make all decisions on behalf of such general partner. The general partner has duties to the Operating Partnership and to the limited partners under Delaware law in connection with the management of the Operating Partnership. Under Delaware law, the general partner of a Delaware limited partnership has fiduciary duties of care and loyalty, and an obligation of good faith, to the partnership and its partners. While these duties and obligations cannot be eliminated entirely in the limited partnership agreement, Delaware law permits the parties to a limited partnership agreement to specify certain types or categories of activities that do not violate the general partner’s duty of loyalty and to modify the duty of care and obligation of good faith, so long as such modifications are not unreasonable. These duties as general partner of the Operating Partnership to the partnership and its partners may come into conflict with the interests of our company. Under the partnership agreement of the Operating Partnership, upon the admission of a person other than one of our subsidiaries as a limited partner in the Operating Partnership, the limited partners of the Operating Partnership expressly agree that the general partner of the Operating Partnership is acting for the benefit of the Operating Partnership, our company and our stockholders, collectively. The general partner of the Operating Partnership is under no obligation to give priority to the separate interests of the limited partners in deciding whether to cause the Operating Partnership to take or decline to take any actions. If there is a conflict between our interests and the interests of our stockholders, on the one hand, and the interests of the limited partners of the Operating Partnership other than us or our subsidiaries, on the other, that cannot be resolved in a manner not adverse to either, the partnership agreement provides that such conflict will be resolved in favor of our stockholders, and the general partner of the Operating Partnership will not be liable for losses sustained by the limited partners in connection with such decisions provided it acted in good faith.
Additionally, the partnership agreement of the Operating Partnership expressly limits the general partner’s liability by providing that the general partner will not be liable to the Operating Partnership or its limited partners for errors in judgment or other acts or omissions not amounting to willful misconduct or gross negligence since provision has been made in the partnership agreement for exculpation of the general partner. In addition, the Operating Partnership is required to indemnify the general partner for liabilities the general partner incurs in dealings with third parties on behalf of the Operating Partnership. To the extent that the indemnification provisions purport to include indemnification of liabilities arising under the Securities Act, in the opinion of the SEC, such indemnification is contrary to public policy and therefore unenforceable.
The provisions of Delaware law that allow the fiduciary duties of a general partner to be modified by a partnership agreement have not been tested in a court of law, and we have not obtained an opinion of counsel covering the provisions set forth in the partnership agreement that purport to waive or restrict the general partner’s fiduciary duties.
Tax protection agreements could limit our ability to sell or otherwise dispose of property contributed to the Operating Partnership.
In connection with a contribution of property to the Operating Partnership, the Operating Partnership may enter into a tax protection agreement with the contributor of such property that provides that if we dispose of any interest in the contributed property in a taxable transaction within a certain time period, subject to certain exceptions, we may be required to indemnify the contributor for its tax liabilities attributable to the built-in gain that exists with respect to such property interests, and the tax
13


liabilities incurred as a result of such tax protection payment. Therefore, although it may be in our stockholders’ best interests that we sell the contributed property, it may be economically prohibitive for us to do so because of these obligations.
Tax protection agreements may require the Operating Partnership to maintain certain debt levels that otherwise would not be required to operate our business.
Under a tax protection agreement, the Operating Partnership may provide the contributor of property the opportunity to guarantee debt or enter into a deficit restoration obligation. If we fail to make such opportunities available, we may be required to deliver to such contributor a cash payment intended to approximate the contributor’s tax liability resulting from our failure to make such opportunities available to that contributor and the tax liabilities incurred as a result of such tax protection payment. These obligations may require the Operating Partnership to maintain more or different indebtedness than we would otherwise require for our business.
Cash payments to redeem Operating Partnership interests will reduce cash available for distribution to our stockholders or to honor their repurchase requests under our share repurchase program.
The Operating Partnership’s limited partnership agreement provides that following any applicable waiting period, the holders of Operating Partnership units (other than us) generally have the right to cause the Operating Partnership to redeem all or a portion of their Operating Partnership units for, at the general partner’s sole discretion, shares of our common stock, cash, or a combination of both. An election to redeem Operating Partnership units for cash may reduce funds available for distribution to our stockholders or to honor our stockholders’ repurchase requests under our share repurchase program.
We will not be required to comply with certain reporting requirements, including those relating to auditor’s attestation reports on the effectiveness of our system of internal control over financial reporting, accounting standards and disclosure about our executive compensation, that apply to other public companies.
13

Table of Contents
The Jumpstart Our Business Startups (JOBS)(“JOBS”) Act contains provisions that, among other things, relax certain reporting requirements for emerging growth companies, including certain requirements relating to accounting standards and compensation disclosure. We are classified as an emerging growth company. For as long as we are an emerging growth company, which may be up to five full fiscal years, unlike other public companies, we will not be required to (1) provide an auditor’s attestation report on the effectiveness of our system of internal control over financial reporting pursuant to Section 404 of the Sarbanes-Oxley Act, (2) comply with any new or revised financial accounting standards applicable to public companies until such standards are also applicable to private companies under Section 102(b)(1) of the JOBS Act, (3) comply with any new requirements adopted by the Public Company Accounting Oversight Board (“PCAOB”) requiring mandatory audit firm rotation or a supplement to the auditor’s report in which the auditor would be required to provide additional information about the audit and the financial statements of the issuer, (4) comply with any new audit rules adopted by the PCAOB after April 5, 2012 unless the SEC determines otherwise, (5) provide certain disclosure regarding executive compensation required of larger public companies or (6) hold stockholder advisory votes on executive compensation.
Once we are no longer an emerging growth company, so long as our shares of common stock are not traded on a securities exchange, we will be deemed to be a “non-accelerated filer” under the Exchange Act, and as a non-accelerated filer, we will be exempt from compliance with the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act. In addition, so long as we are externally managed by the Adviser and we do not directly compensate our executive officers, or reimburse the Adviser or its affiliates for salaries, bonuses, benefits and severance payments for persons who also serve as one of our executive officers or as an executive officer of the Adviser, we do not have any executive compensation, making the exemptions listed in (5) and (6) above generally inapplicable.
We cannot predict if investors will find our common stock less attractive because we choose to rely on any of the exemptions discussed above.
As noted above, under the JOBS Act, emerging growth companies can delay adopting new or revised accounting standards that have different effective dates for public and private companies until such time as those standards apply to private companies. We intend to take advantage of the extended transition period. Since we will not be required to comply with new or revised accounting standards on the relevant dates on which adoption of such standards is required for other public companies, our financial statements may not be comparable to the financial statements of companies that comply with public company effective dates. If we were to subsequently elect to comply with these public company effective dates, such election would be irrevocable pursuant to Section 107 of the JOBS Act.
Our results of operations may be adversely affected if we are required to register as an investment company under the Investment Company Act.
We intend to conduct our operations so that neither we, nor the Operating Partnership, or our respective subsidiaries are notrequired to register as an investment company under the Investment Company Act. However, there can be no assurance that we will be able to successfully avoid operating as an investment company.
Under Section 3(a)(1)(A) of the Investment Company Act, a company is deemed to be an investment company if it is, or holds itself out as being, engaged primarily, or proposes to engage primarily, in the business of investing, reinvesting or trading in
14


securities. Under Section 3(a)(1)(C) of the Investment Company Act, a company is deemed to be an investment company if it is engaged, or proposes to engage, in the business of investing, reinvesting, owning, holding or trading in securities and owns or proposes to acquire “investment securities” having a value exceeding 40% of the value of its total assets (exclusive of U.S. government securities and cash items) on an unconsolidated basis. “Investment securities” exclude (A) U.S. government securities, (B) securities issued by employees’ securities companies and (C) securities issued by majority-owned subsidiaries which (i) are not investment companies and (ii) are not relying on the exception from the definition of investment company under Section 3(c)(1) or 3(c)(7) of the Investment Company Act.
With respect to Section 3(a)(1)(A), we do not intend to engage primarily or hold ourself out as being engaged primarily in the business of investing, reinvesting or trading in securities. Rather, we will be primarily engaged in the non-investment company businesses of our subsidiaries. With respect to Section 3(a)(1)(C), we expect that most of the entities through which we own assets will be wholly or majority-owned subsidiaries that are not themselves investment companies and are not relying on the exceptions from the definition of investment company under Section 3(c)(1) or Section 3(c)(7) of the Investment Company Act and, thus, we do not expect to own a significant amount of investment securities.
We expect that we and most of our subsidiaries will comply with the requirements of Section 3(c)(5)(C) of the Investment Company Act. Section 3(c)(5)(C) is available for entities “primarily engaged in the business of purchasing or otherwise acquiring mortgages and other liens on and interests in real estate.” The SEC staff has taken the position that this exemption, in addition to prohibiting the issuance of certain types of securities, generally requires that at least 55% of an entity’s assets must be comprised of mortgages and other liens on and interests in real estate, also known as “qualifying assets,” and at least another 25% of the entity’s assets must be comprised of additional qualifying assets or a broader category of assets that we refer to as “real estate-related assets” under the Investment Company Act (and no more than 20% of the entity’s assets may be comprised of miscellaneous assets). As a result of the foregoing restrictions, we will be limited in our ability to make certain investments.
14

Table of Contents
We will classify our assets for purposes of our 3(c)(5)(C) exemption based upon no-action positions taken by the SEC staff and interpretive guidance provided by the SEC and its staff. These no-action positions are based on specific factual situations that may be substantially different from the factual situations we may face, and a number of these no-action positions were issued more than twenty20 years ago. No assurance can be given that the SEC or its staff will concur with our classification of our assets. In addition, the SEC or its staff may, in the future, issue further guidance that may require us to reclassify our assets for purposes of the Investment Company Act. If we are required to reclassify our assets, we may no longer be in compliance with the exemption from the definition of an investment company provided by Section 3(c)(5)(C) of the Investment Company Act.
Based on no-action letters issued by the SEC staff, we will treat our investments in any joint ventures that in turn invest in qualifying assets such as real property as qualifying assets, but only if we are active in the management and operation of the joint venture and have the right to approve major decisions by the joint venture; otherwise, they will be classified as real estate-related assets. We will not participate in joint ventures in which we do not have or share control to the extent that we believe such participation would potentially threaten our status as a non-investment company exempt from the Investment Company Act. This may prevent us from receiving an allocation with respect to certain investment opportunities that are suitable for both us and one or more other Real EstateOther Brookfield Accounts.
A change in the value of any of our assets could negatively affect our ability to maintain our exemption from regulation under the Investment Company Act. To maintain compliance with the applicable exemption under the Investment Company Act, we may be unable to sell assets we would otherwise want to sell and may need to sell assets we would otherwise wish to retain. In addition, we may have to acquire additional assets that we might not otherwise have acquired or may have to forgo opportunities to acquire assets that we would otherwise want to acquire and would be important to our investment strategy. For example, these restrictions may limit our and our subsidiaries’ ability to invest directly in mortgage-backed securities that represent less than the entire ownership in a pool of mortgage loans, debt and equity tranches of securitizations and certain asset-backed securities, non-controlling equity interests in real estate companies or in assets not related to real estate.
If we were required to register as an investment company but failed to do so, we would become subject to substantial regulation with respect to our capital structure (including our ability to use borrowings), management, operations, transactions with affiliated persons (as defined in the Investment Company Act), and portfolio composition, including disclosure requirements and restrictions with respect to diversification and industry concentration, and other matters. Compliance with the Investment Company Act would, accordingly, limit our ability to make certain investments and require us to significantly restructure our business plan, which could materially adversely affect our NAV and our ability to pay distributions to our stockholders.
Operational risks, including interruption of our information technology, communications systems or data services could disrupt our business, result in losses or limit our growth.
We rely heavily on Oaktree’sBrookfield’s financial, accounting, communications and other data processing systems. If such systems do not operate properly, are disabled or are compromised, we could suffer financial loss, a disruption of our business, liability, regulatory intervention or reputational damage. Such information technology and communications systems are vulnerable to damage or disruption from fire, power loss, telecommunications failure, system malfunctions, epidemics or pandemics, natural
15


disasters such as hurricanes, earthquakes and floods, acts of war or terrorism, employee errors or malfeasance, computer viruses, cyber-attacks, or other events which are beyond our and Oaktree’sBrookfield’s control.
In addition, we are highly dependent on information systems and technology. Oaktree’s information systems and technology may not continue to be able to accommodate our growth, and the cost of maintaining such systems may increase from its current level. Such a failure to accommodate growth, or an increase in costs related to such information systems, could have a material adverse effect on us.
Many jurisdictions in which Oaktree operates have laws and regulations relating to data privacy, cybersecurity and protection of personal information. For example, the California Consumer Privacy Act (CCPA), that went into effect on January 1, 2020, requires covered companies to, among other things, provide new disclosures to California consumers, and afford such consumers new abilities to opt-out of certain sales of personal information. Some jurisdictions have also enacted laws requiring companies to notify individuals and government agencies of data security breaches involving certain types of personal data.
Breaches in security, whether malicious in nature or through inadvertent transmittal or other loss of data, could potentially jeopardize the confidential, proprietary and other information processed and stored in, and transmitted through Oaktree’s information systems and technology or otherwise cause interruptions or malfunctions in our business and operations, which could result in significant financial losses, increased costs, disruption of Oaktree’s business, liability to our investors and other counterparties, regulatory intervention or reputational damage. Furthermore, if Oaktree fails to comply with relevant laws and regulations or fails to make required notifications of a breach in a timely manner, it could result in regulatory investigations and penalties, which could lead to negative publicity and reputational harm and may cause harm to our stockholders.
We depend on Oaktree’s headquarters in Los Angeles,Brookfield’s New York office, where a substantial portion of Oaktree’sBrookfield’s personnel are located, for the continued operation of our business. An earthquake or otherA natural disaster or a disruption in the infrastructure that supports our
15

Table of Contents
business, including a disruption involving electronic communications or other services used by us or third parties with whom we conduct business, or directly affecting our headquarters, could have a material adverse impact on our ability to continue to operate our business without interruption. Insurance and other safeguards might only partially reimburse us for our losses, if at all.
In addition, we rely on third-party service providers for certain aspects of our business, including software vendors for portfolio management and accounting software, outside financial institutions for back office processing, and custody of securities and third-party broker-dealers for the execution of trades. An interruption or deterioration in the performance of these third parties or failures of their information systems and technology could cause system interruption, delays, loss, corruption or exposure of critical data or intellectual property, and impair the quality of our operations, which could impact our reputation and hence adversely affect our business.
Any such interruption or deterioration in Oaktree’sBrookfield’s operations could result in substantial recovery and remediation costs and liability. While OaktreeBrookfield has implemented disaster recovery plans and backup systems to lessen the risk of any material adverse impact, its disaster recovery planning may not be sufficient to mitigate the harm and cannot account for all eventualities, and a catastrophic event that results in the destruction or disruption of any data or critical business or information technology systems could severely affect our ability to conduct our business operations, and as a result, our future operating results could be materially adversely affected.
Our abilityCybersecurity failures and data security incidents could adversely affect our business by causing a disruption to significantly influenceour operations, a companycompromise or an investment will expose us to additional riskscorruption of liability and may subject us to indemnification obligations.
In certain circumstances, we may have controlling interests in or the ability to significantly influence a company or investment. This exercise of control of, or significant influence over, a company or investment may impose additional risks of liability for environmental damage, product defects, failure to supervise management, violation of governmental regulations (including securities laws)our confidential, personal or other typessensitive information and/or damage to our business relationships or reputation, any of liability in which the limited liability generally characteristic ofcould negatively impact our business, ownership may be ignored. Accordingly, we may have a more limited ability to protect our investment in issuers in which a controlling interestfinancial condition and operating results.
Cybersecurity failures or position of significant influence has not been obtained. If these liabilities were to arise, we could suffer a significant loss. To the extent permitted by our charter, we may also be required to indemnify the Adviser and others in connection with litigation relating to such liabilities, as well as other matters arising as a result of the management of us, subject to certain conditions.
Our investment activities subject us to the risks of becoming involved in litigation by third parties.
Our investment activities subject us to the risks of becoming involved in litigation by third parties. This risk is heightened where we exercise control of, or significant influence in, a company or an investment’s direction. Such liabilities may be material and have an adverse effect on the returns from our investments. The expense of defending against claims by third parties and paying any amounts pursuant to settlements or judgments would, absent certain conduct by the Adviser, be payable from our assets. The Adviser and its affiliates may, but are not required to, purchase insurance for us, the Adviser and its affiliates, employees, agents and representatives. Additionally, our organizational documents, to the extent permitted by law, limit the circumstances under which the Adviser can be held liable to us and our stockholders. As a result, our stockholders may have a more limited right of action in certain cases than they would in the absence of this provision.
Further, in connection with the disposition of an investment, we may be required to make representations about such investment typical of those made in connection with the sale of similar investments. In the case of equity investments, this may include representations about the business and financial affairs of the issuer. We also may be required to indemnify the purchasers of an investment with respect to certain matters, including the accuracy of such representations. These arrangementssecurity incidents may result in contingent liabilitiesdisrupted operations, misstated or unreliable financial data, fraudulent transfers or requests for transfers of money, fines or penalties, investigations, increased cybersecurity protection and insurance costs, litigation, and damage to our business relationships and reputation, causing our business and results of operations to suffer. We rely on the secure processing, storage and transmission of confidential and other information in our computer systems and networks, and in the computer systems and networks of third parties with whom we do business or communicate. Our information technology systems face ongoing cybersecurity threats and attacks, which could result in the Adviser may establish reserves or escrow accounts, and for whichfailure of such infrastructure. Although we may suffer a loss.
The Adviser may take actionshave implemented measures to comply with anti-money laundering requirements.
The Adviser will be authorized, withoutprotect the consent of any person, to take such action as the Adviser determines in its discretion to be reasonably necessary or advisable to comply, or to cause us to comply, with any anti-money laundering or anti-terrorist laws, rules, regulations, directives or special measures. In addition, the Adviser may disclose any information concerning us and one or moresecurity of our investors necessarycomputer systems and networks, and to prevent unauthorized access, use, disclosure, modification or advisable to comply with applicable lawsdamage of our data, software, hardware, telecommunications and regulations, including any money laundering or anti-terrorist laws or regulations to governmental authorities, self-regulatory organizations and financial institutions (in certain circumstances without notifying our investors that suchother information has been so provided).

If we internalize our management functions, we could incur other significant costs associated with being self-managed and our internal managementtechnology assets, these measures may not be effective.

Althougheffective against all future threats. We may not anticipated,be able to anticipate all types of security threats, nor may we be able to implement preventive measures effective against all such threats. The techniques used to obtain unauthorized access, disable or degrade service, or sabotage systems change frequently and may be difficult to detect for extended periods of time. Hardware, software or applications we develop or procure from third parties may contain defects in design or manufacture or other problems that could unexpectedly compromise information security. Unauthorized parties may also attempt to gain access to our boardsystems or facilities, or those of directorsthird parties with whom we do business, through fraud, trickery or other forms of deceiving our employees, contractors and temporary staff. In addition, we may decideexperience operational disruptions or information security breaches at third-party vendors, counterparties, service providers or other entities that interact with our systems or that could otherwise affect our business. Such disruptions or breaches could result in the future to internalize someunauthorized acquisition, use, disclosure, modification or alldestruction of our management functions. If we do so, we may elect to negotiate to acquire assets of the Adviser and/confidential information or to directly employ the personnelthat of our sponsorclients, investors, portfolio companies or its affiliates to perform such services.
16

Tableemployees, litigation, regulatory investigations, remediation costs, increased cybersecurity protection costs, reputational damage, loss of Contents

Additionally, our additional direct expenses, including the compensationbusiness or equity awards of our officers and other employees, may be greater if we internalize these roles, having an adverse impact on our net income.

If we seek to internalize all of our management functions, we could have difficulty integrating the functions previously performed by the Adviser as a stand-alone entity. Specifically, we may fail to properly identify the appropriate mix of personnel and capital needs to operate as a stand-alone entity. Additionally, certain key employees may decline employment by us, instead remaining employees of our sponsor or its affiliates and presenting additional complication in managing key functions, including our investment process and our internal control over financial reporting.

potential liability.
Compliance with the SEC’s Regulation Best Interest may negatively impact our ability to raise capital in our offering,Offering, which would harm our ability to achieve our investment objectives.

Commencing June 30, 2020, broker-dealersBroker-dealers must comply with Regulation Best Interest, which, among other requirements, enhances the existingestablishes a standard of conduct for broker-dealers and natural persons who aretheir associated persons ofwhen making a broker-dealer when recommending to a retail customerrecommendation of any securities transaction or investment strategy involving securities to a retail customer. Regulation Best Interest requires a broker-dealer or associated person, when making a recommendation of any securities transaction or investment strategy involving securities to a retail customer, to act in the best interest of the retail customer at the time the recommendation is made, without placing the financial or other interest of the broker- dealer or associated person ahead of the interest of the retail customer. Regulation Best Interest imposes a duty of care for broker-dealers to evaluate reasonably available alternatives in the best interests of their clients. There are likely alternatives to investing in our shares that are reasonably available to you, through your broker or otherwise, and those alternatives may be less costly or have a lower investment risk. Under Regulation Best Interest, broker- dealers participating in the Offering must consider such alternatives when evaluating the best interests of their clients. The impact of Regulation Best Interest on broker-dealers participating in our offeringdealers cannot be determined at this time, butand it may negatively impact whether broker-dealers participating dealers
16


and their associated persons recommend our offeringthe Offering to certain retail customers. If Regulation Best Interest reduces our ability to raise capital in our offering,the Offering, it would harm our ability to create a diversified portfolio of investments and ability to achieve our investment objectives and would result in our fixed operating costs representing a larger percentage of our gross income.objectives.

General Risks Related to Investments in Real Estate
Our operating results will be affected by economic and regulatory changes that impact the real estate market in general.
The real estate industry is cyclical in nature, and a deteriorationWe are subject to risks generally attributable to the ownership of real estate fundamentals generally, and in the United States in particular, will have an adverse effect on the performance of our investments. The value of real estate assets and real estate-related investments can fluctuate for various reasons. Real estate values can be seriously affected by many factors,property, including:
interest rate fluctuations and lack of availability of financing;
changes in global, national, regional or local economic, demographic, or capital market conditions;
acts of war or terrorism;
bank liquidity;
increases in borrowing rates;
changes in environmental and zoning laws;
overbuilding and increased competition for properties targeted by our investment strategy;
future adverse national real estate trends, including increasing vacancy rates, declining rental rates and general deterioration of market conditions;
adverse economic conditions as a result of an epidemic, pandemic or other health-related issues in one or more markets where we own property;
changes in supply of or demand for similar properties in a given market or metropolitan area, which could result in rising vacancy rates or decreasing market rental rates;
vacancies, fluctuations in the average occupancy and demand fundamentals;room rates for hospitality properties or inability to lease space on favorable terms;
increased competition for properties targeted by our investment strategy;
bankruptcies, financial difficulties or lease defaults by our tenants;
increases in property taxes;
casualty or condemnation losses;
bankruptcy, financial difficulty or lease defaultinterest rates and lack of a major tenant;
regulatory limitations on rent;
increased mortgage defaults and the availability of mortgage funds which may render the sale or refinancing of properties difficult or impracticable;financing; and
changes in laws,government rules, regulations and fiscal policies, including increases in property taxes, andchanges in zoning laws, limitations on rental rates;rates, and
wars, natural disasters, epidemics or pandemics, severe weather patterns, terrorist attacks and similar events. increasing costs to comply with environmental laws.
All of these factors are beyond our control. Moreover, certain significant expenditures associated with real estate (such as real
17

Table of Contents
estate taxes, maintenance costs and, where applicable, mortgage payments) have no relationship with, and thus do not diminish in proportion to, a reduction in income from the property. Any negative changes in these factors could impairaffect our performance and our ability to meet our obligations and make distributions to stockholders, and could adversely impact our ability to effectively achieve our investment objectives and reduce the overall returns on our investments.stockholders.
Our success is dependent on general market and economic conditions.
Our activities and investments could be materially adversely affected by the instability in the U.S. or global financial markets, or changes in market, economic, political or regulatory conditions, such as interest rates, availability of credit, credit defaults, inflation rates, economic uncertainty, changes in laws (including laws relating to taxation of our investments), trade barriers and currency exchange controls, and national and international political, environmental and socioeconomic circumstances (including wars, terrorist acts or security operations) in respect of the countries in which we invest, as well as by numerous other factors outside the control of the Adviser or its affiliates. These factors may affect the level and volatility of real estate and securities prices and the liquidity of our investments, which could impair our profitability or result in losses. In addition, general fluctuations in the market prices of securities and interest rates may affect our investment opportunities and the value of our investments. These factors are outside of our control and the control of the Adviser and its affiliates.
Oaktree’s financial condition may be adversely affected by a significant economic downturn and it may be subject to legal, regulatory, reputational and other unforeseen risks that could have a material adverse effect on Oaktree’s business and operations (including the Adviser) and thereby could impact us. Moreover, a recession, slowdown and/or sustained downturn in the U.S. or global economy (or any particular segment thereof) or weakening of credit markets will adversely affect the value of our assets and our profitability, impede the ability of our assets to perform under or refinance their existing obligations, and impair our ability to effectively deploy our capital or effectively exit or realize upon investments on favorable terms. In addition, general fluctuations in the market prices of securities and interest rates may affect our investment opportunities and the value of our investments. Any of the foregoing events could result in substantial or total losses to us in respect of certain investments, which losses will likely be exacerbated by the presence of leverage in our capital structure or a particular investment’s capital structure.
For example, as a result of the 2008 financial crisis, the availability of debt financing secured by commercial real estate had been significantly restricted as a result of tightened lending standards for a prolonged period. As a result of the uncertainties in the credit market, real estate investors were unable to obtain debt financing on attractive terms, which adversely affected investment returns on acquisitions or their ability to make acquisitions or tenant improvements. Any future financial market disruptions (including related to COVID-19) may force us to use a greater proportion of our offeringOffering proceeds to finance our acquisitions and fund tenant improvements, reducing the cash available to make distributions and satisfy repurchase requests and reducing the number of acquisitions we would otherwise make.
In addition, economic problems in a single country are increasingly affecting other markets and economies. A continuation of this trend could adversely affect global economic conditions and world markets and, in turn, couldInflation may adversely affect our performance. The economiesfinancial condition and results of particular individual emerging markets countries may differ favorably or unfavorably from one anotheroperations.
An increase in such respects as growth of gross domestic product, rate of inflation currency depreciation, capital reinvestment, resource self-sufficiency and balance of payments position. Governments of many emerging markets countries have exercised and continue to exercise substantial influence over many aspects of the private sector.
Certain countries have been susceptible to epidemics, such as severe acute respiratory syndrome, avian flu, H1N1/09 flu and, currently, novel coronavirus, or COVID-19. The epidemic or pandemic outbreak of an infectious disease in a country or region of the world or globally, together with any resulting restrictions on travel, transportation or production of goods or quarantines imposed, have had a negative impact on the national, regional or global economy and business activity in the United States. Recently, the outbreak of the novel coronavirus in many countries continues to adversely impact global commercial activity around the world and has contributed to significant volatility in financial markets. The global impact of the outbreak has been rapidly evolving, and as cases of the virus continue to be identified in additional countries, many countries have instituted quarantines and restrictions on travel. Such actions are creating disruption in global supply chains and customer activity, and adversely impact a number of industries, including, without limitation, transportation, hospitality and entertainment. The outbreak could have a continued adverse effect on economic and market conditions for a sustained period of time and may trigger a period of global economic slowdown. The rapid development and fluidity of these situations precludes any prediction as to the ultimate adverse impact of the novel coronavirus. Nevertheless, the novel coronavirus presents material uncertainty and risk with respect to our tenants and our performance and financial results.
While several countries, as well as certain states in the United States, have relaxed the public health restrictions with a view to partially or fully reopen their economies, recurring COVID-19 outbreaks have led to the re-introduction of such restrictions in certain states in the United States and globally and could continue to lead to the re-introduction of such restrictions elsewhere. Additionally, in December 2020, the U.S. Food and Drug Administration authorized certain vaccines for emergency use. However, it remains unclear how quickly the vaccines will be distributed nationwide and globally or when “herd immunity” will be achieved and the restrictions that were imposed to slow the spread of the virus will be lifted entirely. The delay in distributing the vaccines could lead people to continue to self-isolate and not participate in the economy at pre-pandemic levels for a prolonged period of time. Even after the COVID-19 pandemic subsides, the global economy including the U.S. is likely to
18

Table of Contents
continue to experience the lingering effects of the economic impact caused by COVID-19 containment measures including a prolonged recessionary environment in the United States.
We may be adversely affected by the foregoing events, or by similar or other events in the future. In the longer term, there may be significant new regulatory actions and other events that could limit our activities and investment opportunities or change the functioning of the capital markets, and there is the possibility of a severe worldwide economic downturn. Consequently, we may not be capable of, or successful at, preserving the value of our assets, generating positive investment returns or effectively managing risks.
Further disruption and deterioration of the global debt markets (particularly the U.S. debt markets) or a significant rise in market perception of counterparty default risk would be likely to affect the value of our investments and significantly reduce investor demand for, and liquidity of, all securities. Oaktree itself could also be affected by difficult conditions in the capital markets and any overall weakening of the financial services industry. Similarly, Oaktree’s portfolio companies historically have regularly utilized the corporate debt markets in order to obtain financing for their operations. Ongoing disruptions in the global credit markets may affect issuers’ ability to pay debts and obligations on a timely basis. If defaults occur, we could lose both invested capital in, and anticipated profits from, any affected investments.
Recent developments in global financial markets have illustrated that the current environment is one of uncertainty for financial services companies. The existence of such events has had, and the continuation or worsening of any such events, or other events, may have or continue to have, a material adverse effect on the availability of credit to businesses generally and may lead to further overall weakening of the U.S. and global economies. Any resulting economic downturn could adversely affect the financial resources of our investments (in particular those investments that provide credit to third parties or that otherwise participate in the credit markets), which in turn may adversely affect or restrict our ability to sell or liquidate investments at favorable times or at favorable prices or which otherwise may have an adverse impact on our floating rate mortgages, credit facilities and general and administrative expenses, as these costs could increase at a rate higher than our rental and other revenue. Inflation could also have an adverse effect on consumer spending, which could impact our tenants’ revenues and, in turn, our percentage rents, where applicable. In addition, leases of long-term duration or which include renewal options that specify a maximum rate increase may result in below-market lease rates over time if we do not accurately estimate inflation or market lease rates. Provisions of our leases designed to mitigate the risk of inflation and unexpected increases in market lease rates, such as periodic rental increases, may not adequately protect us from the impact of inflation or unexpected increases in market lease rates. If we are subject to below- market lease rates on a significant number of our properties and our operating and other expenses are increasing faster than anticipated, our business, andfinancial condition, results of operations, restrict our investment activities and/cash flows or impede our ability to effectively achievesatisfy our investment objective. In addition, new regulations maydebt service obligations or to pay distributions on our common stock could be issued in response to economic or political developments that could limit our activities and investment opportunities or change the functioning of the capital markets.

The continuing spread of the novel coronavirus, which causes the viral disease known as COVID-19, maymaterially adversely affect our operations.

The global outbreak of a new strain of coronavirus known as COVID-19 has been declared a pandemic. This outbreak continues to adversely impact global commercial activity and has contributed to significant uncertainty and volatility in financial markets. The global impact of the outbreak has been rapidly evolving, and as cases of the virus have continued to be identified in additional countries, many countries have reacted by instituting quarantines, shelter in place orders, restrictions on travel, and limiting operations of non-essential businesses in an effort to flatten the infection curve and relieve stress on local healthcare systems. Among other effects, these actions are creating a disruption in global supply chains, a reduction in purchases by consumers, significantly increased unemployment, a demand shock in oil prices and adversely impacting a number of industries directly, such as transportation, hospitality and entertainment as well as economic stimulus and other government intervention. The outbreak is expected to have a continued adverse impact on economic and market conditions and to trigger a period of global economic slowdown with no known duration. The rapid development and fluidity of this situation is without precedent in modern history and the ultimate adverse impact of the novel coronavirus at this time is unknown. Nevertheless, the novel coronavirus presents material uncertainty and risk with respect to the Company’s performance and financial results, such as the potential negative impact to occupancy, results of operations or market values of the Company's properties, increased costs of operations, increased risk of defaults in its portfolio of real estate debt investments, decreased availability of financing arrangements, changes in law and/or regulation, and uncertainty regarding government and regulatory policy. The Company is unable to estimate the impact the novel coronavirus will have on its financial results at this time.

The impacts of COVID-19 may reduce occupancy, increase the cost of operation or result in limited operations or necessitate the closure of our properties. In particular, our multifamily properties may be impacted by increasing unemployment and lost wages resulting from the pandemic. Our office properties may be impacted by tenant bankruptcies. Volatility in the real estate and broader securities markets may also impact the value of our real estate debt investments and the impacts of COVID-19 on operations of real estate generally could impact the ability of borrowers of real estate debt to meet their payment obligations. In addition, quarantines, temporary closures of businesses, states of emergencies and other measures taken to curb the spread of the coronavirus may negatively impact the ability of the Adviser, our other service providers or our properties to operate effectively, which may also adversely affect our operating results.The economic downturn resulting from COVID-19 could negatively impact our investments and operations, as well as our ability to make distributions to stockholders. The extent to which COVID-19 impacts our investments and operations will depend on future developments, which are highly uncertain andaffected.
1917

Table of Contents
cannot be predicted with confidence,Actions to reduce inflation, including the durationraising interest rates, increase our cost of the outbreak, new information that may emerge concerning the severity of COVID-19 and the actions takenborrowing, which in turn could make it more difficult to contain the coronavirusobtain financing for our operations or treat its impact, among others.

investments on favorable terms.
Changes in laws or regulations governing our operations, changes in the interpretation thereof or newly enacted laws or regulations and any failure by us to comply with these laws or regulations, could require changes to certain of our business practices, negatively impact our operations, cash flow or financial condition, impose additional costs on us or otherwise adversely affect our business.
Certain of our investments may result in reporting and compliance obligations under the applicable regulations of the various jurisdictions in which we make investments. To the extent that we or our investments are or may become subject to regulation by various agencies in the United States, the European Union and other jurisdictions, the costs of compliance will be borne by us. In addition, our investments are or may become subject to regulation by various governmental agencies within or outside the United States. Any change in the laws or regulations governing our operations, changes in their interpretation, or newly enacted laws or regulations and any failure by us to comply with these laws or regulations, could require changes to certain of our business practices, negatively impact our operations, cash flow or financial condition, impose additional costs on us or otherwise adversely affect our business. We cannot predict whether new legislation or regulation will be enacted by legislative bodies or governmental agencies, nor can we predict what effect such legislation or regulation might have. There can be no assurance that new legislation or regulation, including changes to existing laws and regulations, will not have a material negative impact on our investment performance.
Moreover, the SEC and various other U.S. federal, state and local agencies may conduct examinations and inquiries into, and bring enforcement and other proceedings against us, the Adviser, Oaktree orthe Sub-Adviser, Brookfield and any of their respective affiliates. We, the Adviser, Oaktree orthe Sub-Adviser, Brookfield and any of their respective affiliates may receive requests for information or subpoenas from the SEC and other state, federal and non U.S. regulators from time to time in connection with such inquiries and proceedings and otherwise in the ordinary course of business. These requests may relate to a broad range of matters, including specific practices of the Adviser, the Sub-Adviser or Oaktree orBrookfield, the securities in which Oaktreethe Adviser or Sub-Adviser invests on behalf of its clients or industry wide practices. The costs of any such increased reporting, registration and compliance requirements may be borne by us and may furthermore place us at a competitive disadvantage to the extent that the Adviser, Oaktreethe Sub-Adviser, Brookfield or any of their respective affiliates are required to disclose sensitive business information.
Financial regulatory changes in the United States could adversely affect our business.
The financial services industry continues to be the subject of heightened regulatory scrutiny in the United States. There has been active debate over the appropriate extent of regulation and oversight of private investment funds and their managers. We may be adversely affected as a result of new or revised regulations imposed by the SEC or other U.S. governmental regulatory authorities or self-regulatory organizations that supervise the financial markets. We also may be adversely affected by changes in the interpretation or enforcement of existing laws and regulations by these governmental authorities and self-regulatory organizations. Further, new regulations or interpretations of existing laws may result in enhanced disclosure obligations, including with respect to climate change or environmental, social and governance factors, which could negatively affect us and materially increase our regulatory burden. Increased regulations generally increase our costs, and we could continue to experience higher costs if new laws require us to spend more time or buy new technology to comply effectively.
Any changes in the regulatory framework applicable to our business, including the changes described above, may impose additional compliance and other costs, increase regulatory investigations of the investment activities of our funds, require the attention of our senior management, affect the manner in which we conduct our business and adversely affect our profitability. The full extent of the impact on us of any new laws, regulations or initiatives that may be proposed is impossible to determine.
We may be subject to foreign currency risk and our risk management activities may adversely affect the performance of our operations.
While the majority of our portfolio is concentrated in the United States, we may selectively invest in large global cities where Brookfield has comprehensive capabilities, such as Toronto, London, Sydney and Seoul. As a result, some of our assets and operations may be in countries where the U.S. dollar is not the functional currency. These operations pay distributions in currencies other than the U.S. dollar which we must convert to U.S. dollars prior to making distributions on our units. A significant depreciation in the value of such foreign currencies may have a material adverse effect on our business, financial condition and results of operations.
When managing our exposure to such market risks, we may use forward contracts, options, swaps, caps, collars and floors or pursue other strategies or use other forms of derivative instruments. The success of any hedging or other derivative transactions that we enter into generally will depend on our ability to structure contracts that appropriately offset our risk position. As a result, while we may enter into such transactions in order to reduce our exposure to market risks, unanticipated market changes may result in poorer overall investment performance than if the transaction had not been executed. Such transactions may also limit the opportunity for gain if the value of a hedged position increases.
18


Our portfolio may be concentrated in a limited number of industries, geographies or investments.
Our portfolio may be heavily concentrated at any time in only a limited number of industries, geographies or investments, and, as a consequence, our aggregate return may be substantially affected by the unfavorable performance of even a single investment. To the extent the Adviser concentrates our investments in a particular type of asset or geography, our portfolio may become more susceptible to fluctuations in value resulting from adverse economic or business conditions affecting that particular type of asset or geography, as well as the negative consequences of a single corporate, economic, political or regulatory event. For investments that we intend to finance (directly or indirectly), there is a risk that such financing may not be completed, which could result in us holding a larger percentage of our assets in a single investment and asset type than desired. Investors have no assurance as to the degree of diversification in our investments, either by geographic region or asset type.
We may change our investment and operational policies without stockholder consent.
Except for changes to the investment restrictions contained in our charter, which require stockholder consent to amend, we may change our investment and operational policies, including our policies with respect to investments, operations, indebtedness, capitalization and distributions, at any time without the consent of our stockholders, which could result in our making investments that are different from, and possibly riskier or more highly leveraged than, the types of investments described in this annual report and the prospectus for the Offering. Our board of directors also approved very broad investment guidelines with which we must comply, but these guidelines provide the Adviser with broad discretion and can be changed by our board of directors. A change in our investment strategy may, among other things, increase our exposure to real estate market fluctuations, default risk and interest rate risk, all of which could materially affect our results of operations and financial condition.
Real estate valuation is inherently subjective and uncertain.
The valuation of real estate and therefore the valuation of any underlying security relating to loans made by us is inherently subjective due to, among other factors, the individual nature of each property, its location, the expected future rental revenues from that particular property and the valuation methodology adopted. In addition, where we invest in construction loans, initial valuations will assume completion of the project. As a result, the valuations of the real estate assets against which we will make or acquire loans are subject to a large degree of uncertainty and are made on the basis of assumptions and methodologies that may not prove to be accurate, particularly in periods of volatility, low transaction flow or restricted debt availability in the commercial or residential real estate markets.
20

Table of Contents
Projections are inherently subject to uncertainty and factors beyond the control of the Adviser.
We may rely upon projections developed by the Adviser or a third party concerning an investment’s future performance and cash flow, including when deciding that the possibility of actual adversity in connection with an investment in a different part of a capital structure is remote. Projections are inherently subject to uncertainty and factors beyond the control of the Adviser. In all cases, projections are only estimates of future results that are based upon assumptions made at the time that the projections are developed. Different assumptions may produce different results. The inaccuracy of certain assumptions, the failure to satisfy certain financial requirements and the occurrence of other unforeseen events could impair the ability of a property, real estate asset or portfolio company to realize projected values and cash flow and could trigger the need for us to remain passive in the event of a restructuring. In addition, prospective investors should note that projected performance is not indicative of future results and there can be no assurance that the projected results or expected returns will be achieved or that we will be able to effectively implement its investment objective.
In our due diligence review of potential investments, we may rely on third-party consultants and advisors and representations made by sellers of potential portfolio properties, and we may not identify all relevant facts that may be necessary or helpful in evaluating potential investments.
Before making investments, due diligence will typically be conducted in a manner that we deem reasonable and appropriate based on the facts and circumstances applicable to each potential investment. Due diligence may entail evaluation of important and complex business, financial, tax, accounting, environmental, social, governance, real property and legal issues. Outside consultants, legal advisors, accountants, investment banks and other third parties, including affiliates of the Adviser or Oaktree, may be involved in the due diligence process to varying degrees depending on the type of investment, the costs of which will be borne by us. Such involvement of third-party advisors or consultants may present a number of risks primarily relating to the Adviser’s reduced control of the functions that are outsourced. Further, where affiliates of Oaktree are utilized, if at all, the Adviser’s management fee will not be offset for the fees paid or expenses reimbursed to such affiliates. In addition, if the Adviser is unable to timely engage third-party providers, their ability to evaluate and make more complex investments could be adversely affected. In the due diligence process and making an assessment regarding a potential investment, the Adviser will rely on any available resources, including information provided by an underlying borrower and, in some circumstances, third-party investigations. The due diligence investigation carried out with respect to any investment opportunity may not reveal or highlight all relevant facts that may be necessary or helpful in evaluating such investment opportunity. Moreover, such an investigation will not necessarily result in the investment being successful. There can be no assurance that attempts to provide downside protection with respect to investments, including pursuant to risk management procedures described in this annual report and the prospectus for the Offering, will achieve their desired effect and potential investors should regard an investment in us as being speculative and having a high degree of risk. There can be no assurance that we will be able to detect or prevent irregular accounting, employee misconduct or other fraudulent practices of the obligor during the due diligence phase or during its efforts to monitor the investments on an ongoing basis or that any risk management procedures implemented by us will be adequate. In the event of fraud by any obligor of a loan originated or acquired by us or any of our subsidiaries, we may suffer a partial or total loss of its loan made to such obligor. An additional concern is the possibility of material misrepresentation or omission on the part of such obligor. Such inaccuracy or incompleteness may adversely affect the value of the investments. We will rely upon the accuracy and completeness of representations made by such obligor in the due diligence process to the extent reasonable when it makes investments, but cannot guarantee such accuracy or completeness.
Our results of operations may be adversely affected as a result ofany investment analyses and decisions that the Adviser makes on an expedited basis.
Investment analyses and decisions by the Adviser may frequently be required to be undertaken on an expedited basis to take advantage of investment opportunities. In such cases, the information available to the Adviser at the time of making an investment decision may be limited, and the Adviser may not have access to detailed information regarding the underlying real estate-related asset, such as physical and structural condition and characteristics, environmental matters, zoning regulations, or other local conditions affecting the underlying real estate-related asset. Therefore, no assurance can be given that the Adviser will have knowledge of all circumstances that may adversely affect an investment and we may make investments which we would not have made if more extensive due diligence had been undertaken. In addition, the Adviser expects to rely upon certain independent consultants in connection with its evaluation of proposed investments. No assurance can be given as to the accuracy or completeness of the information provided by such independent consultants, and we may incur liability as a result of such consultants’ actions.
Difficulty in redeploying the proceeds from our disposed or repaid investments may cause our financial performance and returns to investors to suffer.
In light of the need to be able to deploy capital quickly to capitalize on potential investment opportunities or to establish reserves for anticipated debts, liabilities or obligations, including liquidity needs, cash may be held by us in money market investments pending deployment into other investments, the amount of which may at times be significant. Such cash may be held in an account for the benefit of our stockholders that may be invested in money market investments or other similar temporary investments pending deployment into other investments. While the duration of any such holding period is expected
21

Table of Contents
to be relatively short, in the event the Adviser is unable to find suitable investments, such cash positions (including money market investments) may be held for longer periods, which would be dilutive to overall investment returns. It is not anticipated that the temporary investment of such cash into money market investments will generate significant interest, and such low interest payments on the temporarily invested cash may adversely affect our overall investment returns.
Competition in acquiring properties may reduce our profitability and our results of operations.
The activity of identifying, completing and realizing attractive real estate and real estate-related investments is highly competitive and involves a high degree of uncertainty and risk. We face competition for investments from other real estate investment vehicles, as well as individuals and companies, publicly-traded REITs, financial institutions (such as mortgage banks and pension funds), hedge funds and investment funds affiliated with other financial sponsors or institutional real estate investors, private equity and debt investors, and credit vehicles.vehicles, some of which are likely a source of reasonable alternatives under Regulation Best Interest. Further, over the past several years, many real estate funds and publicly traded REITs have been formed (and many such existing funds have grown in size) for the purpose of investing in real estate assets and real estate debt. In recent years, hedge funds and other participants have also become increasingly active in the private mezzanine market. Other funds may have investment objectives that overlap with us, which may create competition for investment opportunities. Some competitors may have a lower cost of funds and access to funding sources that are not available to us, and may have higher risk tolerances or different risk assessments, which could allow them to consider a wider variety of investments and establish more relationships. TheThese competitive pressures could impair our business, financial conditionreduce the number of investment opportunities available to us and results of operations. As a result of this competition,adversely affect the terms, including price, upon which investments can be made and we may not be able to take advantage of attractive investment opportunities. Despite the difficulties faced by many financial sponsors and private investment firms with respect to raising capital for alternative asset management programs, real estate remains an attractive sector and firms that have successful track records in exploiting opportunities within that space maintain and continue to raise extraordinary amounts of capital, which further increases the competition for attractively priced real estate assets. There can be no assurance that the Adviser will be able to locate, complete and exit investments which satisfy our objectives, or realize upon their values. These risks may be exaggerated as a result of the rotationalinvestment allocation policy adopted by Oaktree.
Brookfield. Furthermore, disruptions and dislocations in the credit markets could have a material impact on the cost and availability of debt to finance real estate acquisitions. The lack of available debt on reasonable terms or at all could result in a further reduction of suitable investment opportunities and create a competitive advantage for other entities that have greater financial resources than we do. In addition, over the past several years, a number of real estate funds and publicly traded and non-traded REITs have been formed and others have been consolidated (and many such existing funds have grown in size) for the purpose of investing in real estate and/or real estate-related assets. Additional real estate funds, vehicles and REITs with similar investment objectivesCompetition may be formed in the future by other unrelated parties and further consolidations may occur (resulting in larger funds and vehicles). Also in recent years, hedge funds and other participants have become increasingly active in the private mezzanine market. It is expected that competition for appropriate investment opportunities would reduce the number of investment opportunities available to us and adversely affecting the terms, including price, upon which investments can be made. This competition mayalso cause us to acquire properties and other investments at higher prices or by using less-than-ideal capital structures, and in such case our returns will be lower and the value of our assets may not appreciate or may decrease significantly below the amount we paid for such assets. If such events occur, our results of operations may be adversely impacted.
We face risks associated with property acquisitions.
We intend to acquire properties and portfolios of properties, including large portfolios that could result in changes to our capital structure. Our acquisition activities and their success are subject to the following risks:
we may be unable to complete an acquisition after making a non-refundable deposit and incurring certain other acquisition-related costs;
we may be unable to obtain financing for acquisitions on commercially reasonable terms or at all;
acquired properties may fail to perform as expected;
acquired properties may be located in new markets in which we may face risks associated with a lack of market knowledge or understanding of the local economy, lack of business relationships in the area and unfamiliarity with local governmental and permitting procedures; and
we may be unable to quickly and efficiently integrate new acquisitions, particularly acquisitions of portfolios of properties, into our existing operations.
In addition, we may acquire assets that require some amount of capital investment in order to be repositioned. These investments are generally subject to higher risk of loss than investments in stabilized real estate and there is no guarantee that any repositioning will be successful, or that the actual costs will not be greater than our estimates.
We have made and may continue to make joint venture investments, including with other Oaktree managed fundsboth third parties and accounts.Other Brookfield Accounts. Joint venture
22

Table of Contents
investments could be adversely affected by our lack of sole decision-making authority, our reliance on the financial condition of our joint venture partners and disputes between us and our joint venture partners.
We have made joint venture investments with third parties and Other Brookfield Accounts and may, subject to the requirements in our charter, continue to co-invest with other Oaktree managed funds and accountsOther Brookfield Accounts or third parties through funds, joint ventures or other entities. Under our charter, we may invest in joint ventures with OaktreeBrookfield or its affiliates, including the Adviser, only if a
19


majority of our board of directors (including a majority of independent directors) not otherwise interested in the transaction approve such investment as being fair and reasonable to us and on substantially the same terms and conditions as, or more favorable than, those received by other joint venturers.
Joint venture investments may involve risks not present in investments where a third party is not involved, including the possibility that a co-venturer or partner may at any time have other business interests and investments other than the joint venture with us, may have economic or business goals different from ours, and may be in a position to take actions contrary to our policies or objectives. Joint venture partners might become bankrupt or fail to fund their required capital contributions. Consequently, actions by or disputes with joint venture partners might result in subjecting properties owned by the joint venture to additional risk. In addition, we may be liable for actions of its co-venturers or partners. Our ability to exercise control or significant influence over management in these cooperative efforts will depend upon the nature of the joint venture arrangement. Such investments may have the potential risk of impasses on decisions, such as a sale, because neither we nor the joint venture partner has full control over the joint venture. In addition, the joint venture partner could have a right of first offer, tag-along rights, drag-along rights, consent rights or other similar rights in respect of any transfers of the ownership interests in the joint venture to third parties, which could have the effect of making such transfers more complicated or limiting or delaying us from selling our interest in the applicable investment or causing us to sell our investment in the joint venture at a time when it would not otherwise be in our best interest to do so. Our participation in investments in which a joint venture partner participates will be less than what our participation would have been had such other vehicle not participated. Joint venture partners might become bankrupt or fail to fund their required capital contributions. Consequently, actions by or disputes with joint venture partners might result in subjecting properties owned by the joint venture to additional risk. In addition, we may be liable for actions of its co-venturers or partners. Disputes between us and joint venture partners may result in litigation or arbitration that would increase our expenses and prevent our officers and directors from focusing their time and effort on our business. In addition, such arrangements are likely to involve restrictions on the resale of our interest in the joint venture.
Some additional risks and conflicts related to our joint venture investments (including joint venture investments with Oaktree affiliates) include:
the joint venture partner may have economic or other interests that are inconsistent with our interests, including interests relating to the financing, management, operation, leasing or sale of the assets purchased by such joint venture;
tax, Investment Company Act and other regulatory requirements applicable to the joint venture partner may cause it to want to take actions contrary to our interests;
the joint venture partner may have joint control of the joint venture even in cases where its economic stake in the joint venture is significantly less than ours;
under the joint venture arrangement, neither we nor the joint venture partner will be in a position to unilaterally control the joint venture, and deadlocks may occur. Such deadlocks could adversely impact the operations and profitability of the joint venture, including as a result of the inability of the joint venture to act quickly in connection with a potential acquisition or disposition. In addition, depending on the governance structure of such joint venture partner, decisions of such vehicle may be subject to approval by individuals who are independent of Oaktree;
under the joint venture arrangement, we and the joint venture partner may have a buy/sell right and, as a result of an impasse that triggers the exercise of such right, we may be forced to sell our investment in the joint venture, or buy the joint venture partner’s share of the joint venture at a time when it would not otherwise be in our best interest to do so; and
our participation in investments in which a joint venture partner participates will be less than what our participation would have been had such other vehicle not participated, and because there may be no limit on the amount of capital that such joint venture partner can raise, the degree of our participation in such investments may decrease over time.
Furthermore, we may have conflicting fiduciary obligations if we acquire properties with our affiliates or other related entities. As a result, in any such transaction, we may not have the benefit of arm’s-length negotiations of the type normally conducted between unrelated parties.
We may have difficulty selling our properties, which may limit our flexibility and ability to pay distributions.
Because real estate investments are relatively illiquid, it could be difficult for us to promptly sell one or more of our properties on favorable terms. This may limit our ability to change our portfolio quickly in response to adverse changes in the performance of any such property or economic or market trends. In addition, U.S. federal tax laws that impose a 100% excise tax on gains from sales of dealer property by a REIT (generally, property held for sale, rather than investment) could limit our ability to sell properties and may affect our ability to sell properties without adversely affecting returns to our stockholders. These restrictions could adversely affect our results of operations and financial condition.
The sale and disposition of real properties carry certain litigation risks at the property level that may reduce our profitability.
The acquisition, ownership and disposition of real properties carry certain specific litigation risks. Litigation may be
23

Table of Contents
commenced with respect to a property acquired by us in relation to activities that took place prior to our acquisition of such property. In addition, at the time of disposition of an individual property, a potential buyer may claim that it should have been afforded the opportunity to purchase the asset or alternatively that such potential buyer should be awarded due diligence expenses incurred or statutory damages for misrepresentation relating to disclosure made, if such buyer is passed over in favor of another as part of our efforts to maximize sale proceeds. Similarly, successful buyers may later sue us under various damage theories, including those sounding in tort, for losses associated with latent defects or other problems not uncovered in due diligence.
Additionally, because the effectiveness of judicial systems in the countries in which we may invest varies, we may have difficulty in foreclosing or successfully pursuing claims in the courts of certain countries as compared to the United States. Further, to the extent we obtain a judgment but are required to seek its enforcement in the courts of one of the countries in which we invest, there can be no assurance that such courts will enforce such judgment. The laws of many nations lack the sophistication and consistency found in the United States with respect to foreclosure, bankruptcy, corporate reorganization and creditors’ rights.
We rely on property managers to operate our properties and leasing agents to lease vacancies in our properties.
The Adviser hiresand the Sub-Adviser hire property managers to manage our properties and leasing agents to lease vacancies in our properties. These property managers may be our affiliates or partners in joint ventures that we enter into. We may also use portfolio entities owned by Brookfield to provide these property management, leasing and similar services. The property managers have significant decision-making authority with respect to the management of our properties. We are particularly dependent onIn cases where we use third party property managers, of any hospitality and leisure properties we invest in. Ourour ability to direct and control how our properties are managed on a day-to-day basis may be limited because we engage other parties to perform this function.limited. Thus, the success of our business may depend in large part on the ability of our property managers to manage the day-to-day operations and the ability of our leasing agents to lease vacancies in our properties. In cases where we use one of Brookfield’s portfolio entities to provide property management services, we will directly incur the expenses of property management and the other costs and obligations associated with operating the portfolio entity, including the compensation of the portfolio entity employees. Any adversity experienced by, or problems in our relationship with, our property managers or leasing agents could adversely impact the operation and profitability of our properties.
We will depend on tenants for our revenue, and therefore our revenue will be dependent on the success and economic viability of our tenants. Our reliance on single or significant tenants in certain buildings may decrease our ability to lease vacated space.
We expect that rentalRental income from real property, will, directly or indirectly, constituteconstitutes a significant portion of our income. Delays in collecting accounts receivable from tenants could adversely affect our cash flows and financial condition. In addition, the inability of a single major tenant or a number of smaller tenants to meet their rental obligations would adversely affect our income. Therefore, our financial success will be indirectly dependent on the success of the businesses operated by the tenants in our properties or in the properties securing loans we may own. The weakening of the financial condition of or the bankruptcy or insolvency of a significant tenant or a number of smaller tenants and vacancies caused by defaults of tenants or the expiration of leases may adversely affect our operations and our ability to pay distributions.
Generally, under U.S. bankruptcy law, a debtor tenant has 120 days to exercise the option of assuming or rejecting the obligations under any unexpired lease for nonresidential real property, which period may be extended once by the bankruptcy court for an additional 90 days. If the tenant assumes its lease, the tenant must cure all defaults under the lease and may be required to provide adequate assurance of its future performance under the lease. If the tenant rejects the lease, we will have a
20


claim against the tenant’s bankruptcy estate. Although rent owing for the period between filing for bankruptcy and rejection of the lease may be afforded administrative expense priority and paid in full, pre-bankruptcy arrears and amounts owing under the remaining term of the lease will be afforded general unsecured claim status (absent collateral securing the claim). Moreover, amounts owing under the remaining term of the lease will be capped. Other than equity and subordinated claims, general unsecured claims are the last claims paid in a bankruptcy and therefore funds may not be available to pay such claims in full.
Some of our properties may be leased to a single or significant tenant or tenants in a related industry and, accordingly, may be suited to the particular needs of such tenant or tenants and may be susceptible to risk if the business of such tenant or tenants is adversely affected. We may have difficulty replacing such a tenant or tenants and may not be able to lease the property on the same terms to a future tenant. In addition, the resale value of the property could be diminished because the market value of a particular property will depend principally upon the value of the leases of such property.
We may be unable to renew leases as leases expire.
We may not be able to lease properties that are vacant or become vacant because a tenant decides not to renew its lease or by the continued default of a tenant under its lease. In addition, certain of the properties we acquire may have some level of vacancy at the time of acquisition. Certain other properties may be specifically suited to the particular needs of a tenant and may become vacant after we acquire them. Even if a tenant renews its lease or we enter into a lease with a new tenant, the terms of the new lease may be less favorable than the terms of the old lease. In addition, the resale value of the property could be diminished because the market value may depend principally upon the value of the property’s leases. If we are unable to
24

Table of Contents
promptly renew or enter into new leases, or if the rental rates are lower than expected, our results of operations and financial condition will be adversely affected. For example, following the termination or expiration of a tenant’s lease there may be a period of time before we will begin receiving rental payments under a replacement lease. During that period, we will continue to bear fixed expenses such as interest, real estate taxes, maintenance, security, repairs and other operating expenses. In addition, declining economic conditions may impair our ability to attract replacement tenants and achieve rental rates equal to or greater than the rents paid under previous leases. Increased competition for tenants may require us to make capital improvements to properties which would not have otherwise been planned. Any unbudgeted capital improvements that we undertake may divert cash that would otherwise be available for distributions or for satisfying repurchase requests. Ultimately, to the extent that we are unable to renew leases or re-let space as leases expire, decreased cash flow from tenants will result, which could adversely impact our operating results.
We may be required to expend funds to correct defects or to make improvements before a tenant can be found for a property at an attractive lease rate or an investment in a property can be sold. No assurance can be given that we will have funds available to correct those defects or to make those improvements. In acquiring a property, we may agree to lock-out provisions that materially restrict us from selling that property for a period of time or impose other restrictions, such as a limitation on the amount of debt that can be placed on that property. These factors and others that could impede our ability to respond to adverse changes in the performance of our properties could significantly affect our financial condition and operating results.
Leases with retail properties’ tenants may restrict us from re-leasing space.
Most leases with retail tenants contain provisions giving the particular tenant the exclusive right to sell particular types of merchandise or provide specific types of services within the particular retail center. These provisions may limit the number and types of prospective tenants interested in leasing space in a particular retail property.
Our properties will face significant competition.
We may face significant competition from owners, operators and developers of properties. Substantially all of our properties will face competition from similar properties in the same market. This competition may affect our ability to attract and retain tenants and may reduce the rents we are able to charge. These competing properties may have vacancy rates higher than our properties, which may result in their owners being willing to lease available space at lower prices than the space in our properties. If one of our properties were to lose an anchor tenant, this could impact the leases of other tenants, who may be able to modify or terminate their leases as a result.
Our properties may be leased at below-market rates under long-term leases.
We may seek to negotiate longer-term leases to reduce the cash flow volatility associated with lease rollovers, provided that contractual rent increases are included. In addition, where appropriate, we will seek leases that provide for operating expenses, or expense increases, to be paid by the tenants. These leases may allow tenants to renew the lease with pre-defined rate increases. If we do not accurately judge the potential for increases in market rental rates, we may set the rental rates of these long-term leases at levels such that even after contractual rental increases, the resulting rental rates are less than then-current market rental rates. Further, we may be unable to terminate those leases or adjust the rent to then-prevailing market rates. As a result, our income and distributions to our stockholders could be lower than if we did not enter into long-term leases.
We may experience material losses or damage related to our properties and such losses may not be covered by insurance.

We may experience losses related to our properties arising from natural disasters such as extreme weather events, climate change, earthquakes or floods, and acts of God, vandalism or other crime, faulty construction or accidents, fire, outbreaks of an infectious disease, pandemic or any other serious public health concern, war, acts of terrorism or other catastrophes. We plan to carry insurance covering our properties under policies the Adviser deemsand the Sub-Adviser, as applicable, deem appropriate. The Adviser and the Sub-Adviser will select policy specifications and insured limits that it believes to be appropriate and adequate given the relative risk of loss, the cost of the coverage and industry practice. Insurance policies on our properties may include some coverage for losses that are generally catastrophic in nature, such as losses due to terrorism, earthquakes, typhoons and floods, though certain losses of a catastrophic nature may be uninsurable or insurable at such high rates that to maintain such coverage would cause an adverse impact to our profitability. Moreover, there can be no assurancewe cannot assure you that any insurance coverage we carry will be adequate to cover all losses and some of our policies will be insured subject to limitations involving large deductibles or co-paymentsco-
21


payments and policy limits that may not be sufficient to cover losses. In general, losses related to terrorism are becoming harder and more expensive to insure against. Some insurers are excluding terrorism coverage from their all-risk policies. In some cases, the insurers are offering significantly limited coverage against terrorist acts for additional premiums, which can greatly increase the total costs of casualty insurance for a property. As a result, not all investments may be insured against terrorism. A similar dynamic has been unfolding with respect to certain weather and fire events, with insurers excluding certain investments that have high risk of weather, earthquake or fire events. As the effects of climate change increase, we expect the frequency and impact of weather and climate related events and conditions could increase as well. If we or one or more of our tenants experience a loss that is uninsured or that exceeds policy limits, we could lose the capital invested in the damaged properties as well as the anticipated future cash flows from those
25

Table of Contents
properties. In addition, if the damaged properties are subject to recourse indebtedness, we would continue to be liable for the indebtedness, even if these properties were irreparably damaged. Certain of these events, such as war or an outbreak of an infectious disease, could have a broader negative impact on the global or local economy, thereby affecting us, and/the Adviser or the Adviser.Sub-Adviser.
We could become subject to liability for environmental violations, regardless of whether we caused such violations.
Our investments may be exposed to substantial risk of loss from environmental claims arising from underlying real estate-related assets with undisclosed or unknown environmental problems or as to which inadequate reserves had been established, as well as from occupational safety issues and concerns. For instance, weWe could become subject to liability in the form of fines or damages for noncompliance with environmental laws and regulations. These laws and regulations generally govern wastewater discharges, air emissions, the operation and removal of underground and above-ground storage tanks, the use, storage, treatment, transportation and disposal of solid hazardous materials, the remediation of contaminated property associated with the disposal of solid and hazardous materials and other health and safety-related concerns. Some of these laws and regulations may impose joint and several liability on tenants, owners or operatorsmanagers for the costs of investigation or remediation of contaminated properties, regardless of fault or the legality of the original disposal. Under various federal, state and local environmental laws, ordinances, and regulations, a current or former owner or operatormanager of real property may be liable for the cost to remove or remediate asbestos or other hazardous or toxic substances, wastes, or petroleum products on, under, from, or in such property. Such laws often impose such liability without regard to whether the owner knew of, or was responsible for, the presence of such hazardous or toxic substances. These and related costs including governmental fines and costs of injuries to persons and property, could be substantial and substantially in excess of the value of the property, and liability under these laws may attach whether or not the owner or operatormanager knew of, or was responsible for, the presence of such contamination. Even if more than one person may have been responsible for the contamination, each liable party may be held entirely responsible for all of the clean-up costs incurred. Further, even if we are indemnified by an obligor against losses and liabilities arising out of violations of environmental laws and regulations, there can be no assurance as to the financial ability of such obligor to satisfy such indemnities or our ability to achieve enforcement of such indemnities.
In addition, third parties may sue the owner or operatormanager of a property for damages based on personal injury, natural resources, or property damage and/or for other costs, including investigation and clean-up costs, resulting from the environmental contamination. The presence of contamination on one of our properties, or the failure to properly remediate a contaminated property, could give rise to a lien in favor of the government for costs it may incur to address the contamination, or otherwise adversely affect our ability to sell or lease the property or borrow using the property as collateral. Noncompliance with environmental regulations may allow a governmental authority to order the owner/operator to cease operations at the property or to incur substantial costs and expenses to bring the property into compliance through the implementation of burdensome remediation or prophylactic measures. In addition, if contamination is discovered on our properties, environmental laws may impose restrictions on the manner in which the property may be used or businesses may be operated, and these restrictions may require substantial expenditures or prevent us from entering into leases with prospective tenants. There can be no assurance that environmental laws relating to real estate transactions will not be amended in ways that could adversely affect our investments, that future laws, ordinances or regulations will not impose any material environmental liability, or that the environmental condition of our properties will not be affected by the operations of the tenants, by the existing condition of the land or by operations in the vicinity of suchthe properties. There can also be no assurance that these laws, or changes in these laws, will not have a material adverse effect on our business, results of operations or financial condition.
Moreover,Short-term leases associated with any rental housing properties may expose us to the presenceeffects of hazardous or toxic substances, ordeclining market rent and could adversely impact our ability to make cash distributions to our stockholders.
Substantially all of our leases in rental housing properties are on a short-term basis. Because these leases generally permit the failureresidents to properly remediate contamination from such substances,leave at the end of the lease term without penalty, our rental revenues may be impacted by declines in market rents more quickly than if our leases were for longer terms.
Increased levels of unemployment could adversely affect the valueoccupancy and rental rates of any rental housing properties we acquire.
Increased levels of unemployment in markets where we are invested in rental housing and single-family rental properties could significantly decrease occupancy and rental rates. In times of increasing unemployment, occupancy and rental rates have historically been adversely affected by:
oversupply or reduced demand for housing;
rental residents deciding to share rental units and therefore rent fewer units;
potential residents moving back into family homes or delaying leaving family homes;
a property, whichreduced demand for higher-rent properties;
a decline in household formation;
22


persons enrolled in college delaying leaving college or choosing to proceed to or return to graduate school in the absence of available employment;
rent control or rent stabilization laws, or other laws regulating housing, that could prevent us from raising rents sufficiently to offset increases in operating costs;
the inability or unwillingness of residents to pay rent increases; and
increased collection losses.
These factors generally have an adverse effect oncontributed to lower rental rates and our return from the related investment. In addition, a remediated propertyresults of operations, financial condition and ability to make distributions to our stockholders may attract a limited number of potential purchasers because of such property’s history of contamination, which might alsobe adversely affected if these factors do not improve or worsen.
Rent control and other changes in applicable laws, or noncompliance with applicable laws, could adversely affect the owner’sour rental housing properties.
Lower revenue growth or significant unanticipated expenditures may result from changes in rent control or rent stabilization laws or other residential landlord/tenant laws. Municipalities may implement, consider or be urged by advocacy groups to consider rent control or rent stabilization laws and regulations or take other actions that could limit our ability to sell this property. A transferraise rents based on market conditions. Any future enactments of property may also not relieve from liability a person who owned the property at a time when hazardousrent control or toxic substances were disposed of on,rent stabilization laws or releasedother laws regulating housing, as well as any lawsuits against us arising from such property.
Furthermore, when comparedrent control or other laws, may reduce rental revenues or increase operating costs. Such laws and regulations may limit our ability to the United States, the historical lackcharge market rents, increase rents, evict tenants or inadequacyrecover increases in our operating costs and could make it more difficult for us to dispose of environmental regulationproperties in certain other countries has led to widespread pollution of air, ground and water resources, and the legislative framework for environmental liability in such countries has not been fully established or implemented. The extent of responsibility, if any, for the costs of abating environmental hazards may be unclear when we are considering an investment, either within or outside the United States.
Our costscircumstances. Expenses associated with complyinginvestments in residential properties, such as debt service, real estate taxes, insurance and maintenance costs, are generally not reduced when circumstances cause a reduction in rental income from such properties.
The rental housing properties in which we invest must comply with the Fair Housing Amendment of 1988 (the “FHAA”).
The rental housing properties in which we invest domestically must comply with the FHAA which requires that rental housing properties first occupied after March 13, 1991 be accessible to handicapped residents and visitors. Compliance with the FHAA could require removal of structural barriers to handicapped access in a community, including the interiors of apartment units covered under the FHAA. Recently there has been heightened scrutiny of rental housing communities for compliance with the requirements of the FHAA and the Americans with Disabilities Act of 1990 (the “ADA”) may affect cash available for distribution.
Any domesticand an increasing number of substantial enforcement actions and private lawsuits have been brought against rental housing properties we acquire will generally be subject to ensure compliance with these requirements. Noncompliance with the ADA. UnderFHAA and the ADA all places of public accommodation are required to comply with federal requirements related to access and use by disabled persons.
The ADA has separate compliance requirements for “public accommodations” and “commercial facilities” that generally
26

Table of Contents
require that buildings and services be made accessible and available to people with disabilities. The ADA’s requirements could require removal of access barriers and could result in the imposition of injunctive relief, monetary penalties or, in some cases, an awardfines, awards of damages. We may not acquire properties that comply with the ADA or we may not be abledamages to allocate the burden on the seller or other third-party, such as a tenant, to ensure compliance with the ADA in all cases.
The properties we acquire will be subject to property taxes that may increase in the future, which could adversely affect our cash flow.
Any properties we acquire will be subject to real and personal property taxes that may increase as property tax rates change and as the properties are assessed or reassessed by taxing authorities. Some of our leases may provide that the property taxes, or increases therein, are charged to the lessees as an expense related to the properties that they occupy. As the owner of the properties, however, we are ultimately responsible forprivate litigants, payment of the taxes to the government. If property taxes increase, our tenants may be unable to make the required tax payments, ultimately requiring us to pay the taxes. In addition, we will generally be responsible for property taxes related to any vacant space. If we purchase residential properties, the leases for such properties typically will not allow us to pass through real estate taxesattorneys’ fees and other taxescosts to residentsplaintiffs, substantial litigation costs and substantial costs of such properties. Consequently, any tax increases may adversely affect our results of operations at such properties.
Certain of our investments may be in the form of ground leases, which provide limited rights to the underlying property.
We may invest in real estate properties that are subject to ground leases. As a lessee under a ground lease, we may be exposed to the possibility of losing the property upon termination, or an earlier breach by us, of the ground lease, which may adversely impact our investment performance. Furthermore, ground leases generally provide for certain provisions that limit the ability to sell certain properties subject to the lease. In order to assign or transfer rights and obligations under certain ground leases, we will generally need to obtain consent of the landlord of such property, which, in turn, could adversely impact the price realized from any such sale.
We will face risks in effecting operating improvements.
In some cases, the success of an investment will depend, in part, on our ability to restructure and effect improvements in the operations of a property. The activity of identifying and implementing restructuring programs and operating improvements at property entails a high degree of uncertainty. There can be no assurance that we will be able to successfully identify and implement such restructuring programs and improvements.remediation.
We may be adversely affected by trends in the office real estate industry.
Some businesses are rapidly evolvingSustained changes in client preferences and space utilization in office spaces, moving from full-time, collective in-person work environments to make employee telecommuting, flexiblehybrid or remote work schedules, open workplacesmodels and teleconferencing increasingly common. These practices enable businesses to reduce their space requirements. A continuationuse of the movement towards these practicesshared office and co-working spaces could over time erode thedecrease overall demand for office space and,workspaces. This will in turn place downward pressure on occupancy, rental rates and property valuations each of which could have an adverse effectimpact on our business, cash flow, financial position,condition and results of operations, cash flows and ability to make expected distributions to our stockholders. We may also be negatively impacted by competition from other short-term office or shared space leasing companies.operations.
Our industriallogistics tenants may be adversely affected by a decline in manufacturing activity in the United States.
Fluctuations in manufacturing activity in the United States may adversely affect our industriallogistics tenants and therefore the demand for and profitability of our industriallogistics properties. Trade agreements with foreign countries have given employers the option to utilize less expensive foreign manufacturing workers. Outsourcing manufacturing activities could reduce the demand for U.S. workers, thereby reducing the profitability of our industriallogistics tenants and the demand for and profitability of our industriallogistics properties.
Certain of our industrial properties may be special use and/or build-to-suit and may be difficult to sell or relet upon tenant defaults or lease terminations.
Certain of our industrial properties may include special use and/or build-to-suit properties. These types of properties are relatively illiquid compared to other types of real estate and financial assets and this illiquidity will limit our ability to quickly change our portfolio in response to changes in economic or other conditions. With such properties, if the current lease is terminated or not renewed, we may be required to renovate the property or to make rent concessions in order to lease the property to another tenant, finance the property or sell the property. In addition, in the event we are forced to sell the property, we may have difficulty selling it to a party other than the tenant or borrower due to the special purpose for which the property may have been designed. These and other limitations may affect our ability to sell or relet our industrialthese properties and adversely affect our results of operations at such properties.
We could be negatively impacted by the condition of Fannie Mae or Freddie Mac and by changes in government support for multifamily housing.
Fannie Mae and Freddie Mac are a major source of financing for multifamily real estate in the United States. We expect to
2723

Table of Contents
utilize loan programs sponsored by these entities as a key source of capital to finance our growth and our operations. In September 2008, the U.S. government increased its control of Fannie Mae and Freddie Mac and placed both companies into a government conservatorship under the Federal Housing Finance Agency. In December 2009, the U.S. Treasury increased its financial support for these conservatorships. In February 2011, the Obama administration released its blueprint for winding down Fannie Mae and Freddie Mac and for reforming the system of housing finance. Since that time, members of Congress have introduced and Congressional committees have considered a substantial number of bills that include comprehensive or incremental approaches to winding down Fannie Mae and Freddie Mac or changing their purposes, businesses or operations. A decision by the U.S. government to eliminate or downscale Fannie Mae or Freddie Mac or to reduce government support for multifamily housing more generally may adversely affect interest rates, capital availability, development of multifamily communities and the value of multifamily assets and, as a result, may adversely affect our future growth and operations. Any potential reduction in loans, guarantees and credit-enhancement arrangements from Fannie Mae and Freddie Mac could jeopardize the effectiveness of the multifamily sector’s derivative securities market, potentially causing breaches in loan covenants, and through reduced loan availability, impact the value of multifamily assets, which could impair the value of a significant portion of multifamily communities. Specifically, the potential for a decrease in liquidity made available to the multifamily sector by Fannie Mae and Freddie Mac could:
make it more difficult for us to secure new takeout financing for any multifamily development projects we acquire;
hinder our ability to refinance any completed multifamily assets;
decrease the amount of available liquidity and credit that could be used to broaden our portfolio through the acquisition of multifamily assets and;
require us to obtain other sources of debt capital with potentially different terms.
Short-term multifamily community leases associated with any multifamily residential properties we acquire may expose us to the effects of declining market rent and could adversely impact our ability to make cash distributions to our stockholders.
We expect that, to the extent that we invest in any multifamily residential properties, substantially all of our multifamily community leases will be on a short-term basis. Because these leases generally permit the residents to leave at the end of the lease term without penalty, our rental revenues may be impacted by declines in market rents more quickly than if our leases were for longer terms.
Increased levels of unemployment could adversely affect the occupancy and rental rates of any multifamily residential properties we acquire.
Increased levels of unemployment in multifamily markets could significantly decrease occupancy and rental rates. In times of increasing unemployment, multifamily occupancy and rental rates have historically been adversely affected by:
rental residents deciding to share rental units and therefore rent fewer units;
potential residents moving back into family homes or delaying leaving family homes;
a reduced demand for higher-rent units;
a decline in household formation;
persons enrolled in college delaying leaving college or choosing to proceed to or return to graduate school in the absence of available employment;
the inability or unwillingness of residents to pay rent increases; and
increased collection losses.
These factors generally have contributed to lower rental rates. To the extent that we invest in any multifamily residential properties, our results of operations, financial condition and ability to make distributions to our stockholders may be adversely affected if these factors do not improve or worsen.
If any credit market disruptions or economic slowdowns occur, any investments in multifamily residential properties may face increased competition from single-family homes and condominiums for rent, which could limit our ability to retain residents, lease apartment units or increase or maintain rents.
Any multifamily communities in which we invest may compete with numerous housing alternatives in attracting residents, including single-family homes and condominiums available for rent. Such competitive housing alternatives may become more prevalent in a particular area in the event of any tightening of mortgage lending underwriting criteria, homeowner foreclosures, declines in single-family home and condominium sales or lack of available credit. The number of single-family homes and condominiums for rent in a particular area could limit our ability to retain residents, lease apartment units or increase or maintain rents.
28

Table of Contents
Rent control and other changes in applicable laws, or noncompliance with applicable laws, could adversely affect our multifamily residential properties.
Lower revenue growth or significant unanticipated expenditures may result from changes in rent control or rent stabilization laws or other residential landlord/tenant laws. Municipalities may implement, consider or be urged by advocacy groups to consider rent control or rent stabilization laws and regulations or take other actions that could limit our ability to raise rents based on market conditions. For example, in 2016 in Mountain View, California, the voters passed a referendum that limits rent increases on existing tenants (but not on new move-ins) in communities built before 1995. These initiatives and any other future enactments of rent control or rent stabilization laws or other laws regulating multifamily housing, as well as any lawsuits against us arising from such rent control or other laws, may reduce rental revenues or increase operating costs. Such laws and regulations may limit our ability to charge market rents, increase rents, evict tenants or recover increases in our operating costs and could make it more difficult for us to dispose of properties in certain circumstances. Expenses associated with investments in residential properties, such as debt service, real estate taxes, insurance and maintenance costs, are generally not reduced when circumstances cause a reduction in rental income from such properties.
The multifamily residential properties in which we invest must comply with the Fair Housing Amendment of 1988.
The multifamily residential properties in which we invest domestically, if any, must comply with the Fair Housing Amendment Act of 1988 (“FHAA”) which requires that multifamily communities first occupied after March 13, 1991 be accessible to handicapped residents and visitors. Compliance with the FHAA could require removal of structural barriers to handicapped access in a community, including the interiors of apartment units covered under the FHAA. Recently there has been heightened scrutiny of multifamily housing communities for compliance with the requirements of the FHAA and the ADA and an increasing number of substantial enforcement actions and private lawsuits have been brought against multifamily communities to ensure compliance with these requirements. Noncompliance with the FHAA and the ADA could result in the imposition of fines, awards of damages to private litigants, payment of attorneys’ fees and other costs to plaintiffs, substantial litigation costs and substantial costs of remediation.
Our retail tenants will face competition from numerous retail channels.
Retailers leasing our properties will face continued competition from discount or value retailers, factory outlet centers, wholesale clubs, mail order catalogues and operators, television shopping networks and shopping via the internet. Such competition could adversely affect our tenants and, consequently, our revenues and funds available for distribution.
Retail properties depend on anchor tenants to attract shoppers and could be adversely affected by the loss of a key anchor tenant.
We may acquire retail properties in the future. Retail properties, like other properties, are subject to the risk that tenants may be unable to make their lease payments or may decline to extend a lease upon its expiration. A lease termination by a tenant that occupies a large area of a retail center (commonly referred to as an anchor tenant) could impact leases of other tenants. Other tenants may be entitled to modify the terms of their existing leases in the event of a lease termination by an anchor tenant, or the closure of the business of an anchor tenant that leaves its space vacant even if the anchor tenant continues to pay rent. Any such modifications or conditions could be unfavorable to us as the property owner and could decrease rents or expense recoveries. Additionally, major tenant closures may result in decreased customer traffic, which could lead to decreased sales at other stores. In the event of default by a tenant or anchor store, we may experience delays and costs in enforcing our rights as landlord to recover amounts due to us under the terms of our agreements with those parties.
The hospitality or leisure industry is seasonal, highly competitive and generally subject to greater volatility than our other market segments.
The hospitality or leisure industry is seasonal in nature, highly competitive and influenced by factors such as general and local economic conditions, location, room rates, quality, service levels, reputation and reservation systems, among many other factors. The hospital industry generally experiences seasonal slowdown in the third quarter and, to a lesser extent, fourth quarter of each year. As a result of the seasonality of the hospitality or leisure industry, there will likely be quarterly fluctuations in results of operations of any hospitality or leisure properties that we may own. In addition, any such properties that we may own may be adversely affected by factors outside our control, such as extreme weather conditions or natural disasters, terrorist attacks or alerts, outbreaks of contagious diseases, airline strikes, economic factors and other considerations affecting travel. There are many competitors in this market, and these competitors may have substantially greater marketing and financial resources than those available to us. Competition also comes from non-traditional hospitality sources, such as home-sharing platforms. This competition, along with other factors, such as over-building in the hospitality or leisure industry and certain deterrents to traveling, may increase the number of rooms available and may decrease the average occupancy and room rates of our hospitality or leisure properties. The demand for rooms at any hospitality or leisure properties that we may acquire will change much more rapidly than the demand for space at other properties that we acquire. This volatility in room demand and
29

Table of Contents
occupancy rates could have a material adverse effect on our financial condition, results of operations and ability to pay distributions to stockholders.
General Risks Related to Investments in Real Estate-Related InvestmentsDebt
Investments in real estate-related debt securities are subject to various risks, including creditor risks and early redemption features, which may materially adversely affect our results of operations and financial condition.
We expect to invest in public and/orand private debt investments and other obligations relating to real estate assets and/orand real estate-related companies.companies, including CMBS, RMBS and corporate bonds. The value of these debt investments and whether and to what extent such investments perform as expected will depend, in part, on the prevailing conditions in the market for real estate investment generally and, in particular, on the value of the underlying real estate asset collateral or real estate-related companies to which such debt investments relate. Real estate-related debt securities can also be very volatile and their value can change rapidly and dramatically, including in response to changes in interest rates and other market events.
Investments in real estate debt also involve many unique risks. For example, debt instruments may be “non-recourse” loans where the sole recourse for the repayment will be the underlying real estate-related asset. As a result, the ability of obligors to make payments is dependent upon the underlying real estate-related asset rather than upon the existence of independent income or assets of such obligors or any parent guarantees. The debt securities and instruments that we invest in may be subject to early redemption features, refinancing options, pre-payment options or similar provisions which, in each case, could result in obligors of such securities or loans repaying principal to us earlier than expected, resulting in a lower return to us than projected (even taking into consideration any make-whole or similar feature). In addition, certain of the debt securities and instruments in which we invest may be structured so that all or a substantial portion of the principal will not be paid until maturity, which increases the risk of default at that time.
We may invest in mortgages, real estate loans, securities and other relatively illiquid investments.
Subject to the limitations in our charter, we may invest in mortgages, real estate loans, securities and other relatively illiquid investments. All or a significant portion of our assets may consist of private investments, investments that are thinly-traded, investments for which no market exists or investments that are restricted as to their transferability under applicable securities laws or documents governing particular transactions of us.transactions. Some securities or instruments that were liquid at the time they were acquired may, for a variety of reasons which may not be in our control, later become illiquid. This factor may have the effect of limiting the availability of these securities or instruments for purchase by us and may also limit our ability to sell such investments at their fair market value in response to changes in the economy or the financial markets. Due to securities regulations governing certain publicly-traded equity securities, our ability to sell securities could also be diminished with respect to equity holdings that represent a significant portion of the issuer’s securities (particularly if we have designated one or more directors of the issuer). As a result, we may be unable to effectively dispose of certain assets on favorable terms or at all, which could adversely affect our profitability.
We may face risks in connection with frequent trading in and high portfolio turnover of our real-estate relatedreal estate-related debt portfolio.portfolio and our liquid assets.
The different strategies used by the Adviser inand the Sub-Adviser with respect to our real-estate relatedreal estate-related debt portfolio and our liquid assets may, from time to time, require frequent trading and a high portfolio turnover. The more frequently we trade, the higher the commission and transaction costs and certain other expenses involved in our operations. These costs will be borne by us regardless of the profitability of our investment and trading activities. In addition, a high portfolio turnover may increase the recognition of short-term, rather than long-term, capital gains.
We may invest in distressed securities and some of our securities investments may become distressed, which securities would have a high risk of default and may be illiquid, and which may subject us to losses and other risks relating to bankruptcy proceedings.
While we intend to invest primarily in “performing” real estate loans and other debt securities, real estate loans acquired by us may be non-performing at the time of their acquisition and/or may become non-performing following their acquisition for a wide variety of reasons. Such non-performing real estate loans may require a substantial amount of workout negotiations and/or restructuring, which may entail, among other things, a substantial reduction in the interest rate and a substantial write-down of the principal of such loan. However, even if a restructuring were successfully accomplished, a risk exists that, upon maturity of such real estate loan, replacement “takeout” financing will not be available. Purchases of participations in real estate loans raise many of the same risks as investments in real estate loans and also carry risks of illiquidity and lack of control.
The Adviser may find it necessary or desirable to foreclose on collateral securing one or more real estate loans purchased by us. The foreclosure process varies by jurisdiction and can be lengthy and expensive. Borrowers often assert claims, counterclaims and defenses to delay or prevent foreclosure actions, which can prolong and complicate an already difficult and time-consuming process. In some states or other jurisdictions, foreclosure actions can take up to several years or more to conclude. During the
30

Table of Contents
foreclosure proceedings, a borrower may have the ability to file for bankruptcy, which would have the effect of staying the foreclosure action and further delaying the process, and materially increasing the expense thereof which expenses may or may not be recoverable by us. See - “There are a number of significant risks when investing in properties, real estate assets and companies involved in bankruptcy proceedings.” Foreclosure litigation may create a negative public image of the collateral property and may result in disrupting ongoing leasing and management of the property. In addition, anti-deficiency and related laws in certain states and countries limit recourse and remedies available against borrowers in connection with or as a result of foreclosure proceedings or other enforcement actions taken with respect to such borrowers. Such laws can result in the loss of liens on collateral or personal recourse against a borrower altogether.
Investments in subordinated debt carry greater risks than those associated with senior obligations.
The debt securities and instruments in which we may invest include secured or unsecured debt at various levels of an issuer’s capital structure. As part of our investment strategy, it is anticipated that we will invest in a range of mezzanine, junior tranches of debt securities in an issuer’s capital structure and pools or tranches of CMBS and RMBS comprised of securities that are subordinated or otherwise junior in an issuer’s capital structure. To the extent we invest in unsecured or relatively junior debt securities in an issuer’s capital structure, such investments may be subordinated to substantial amounts of senior secured indebtedness. Investments in subordinated debt securities involve greater credit risk of default than the more senior classes of such issuance or series. Subordinated or junior tranches in an issuer’s capital structure absorb losses from default before other more senior tranches to which such junior tranches are subordinate. As a result, to the extent we invest in such debt, we would potentially receive payments or interest distributions after, and must bear the effects of losses or defaults on the underlying mortgage loans before, the holders of other more senior tranches of debt.
In addition, our ability to influence an issuer’s affairs is likely to be substantially less than that of senior creditors. Mezzanine and B-note loans are typically subject to intercreditor arrangements, the provisions of which may prohibit or restrict the ability of the holder of a mezzanine or B-note loan to (i) exercise remedies against the collateral with respect to their loans; (ii) challenge any exercise of remedies against the collateral by the first-lien lenders with respect to their first liens; (iii) challenge the enforceability or priority of the first liens on the collateral; and (iv) exercise certain other secured creditor rights, both before and during a bankruptcy of the borrower. Accordingly, our ability to influence an obligor’s affairs, especially during periods of financial distress or following an insolvency, is likely to be substantially less than that of a senior creditor. For example, under terms of intercreditor agreements, senior creditors will typically be able to restrict the exercise by us of our rights as a creditor. Accordingly, we may not be able to take the steps necessary to protect our investments in a timely manner or at all.
Further, unlike mortgage financings in which a lender makes a loan to a property owner in exchange for a security interest in the underlying real property, real estate mezzanine financing is generally made to a direct or indirect parent of the property owner in exchange for a direct or indirect pledge of the equity interest in the property owner. The parent of the property owner is commonly set up as a single purpose entity intended to be a “bankruptcy remote” entity which owns only the equity interest in the property owner. In such a circumstance, our remedies in the event of non-performance would include foreclosure on the equity interests pledged by the parent of such property. While the foreclosure process on such equity interests is generally faster and less cumbersome than foreclosure on real property, such foreclosure process may nevertheless involve the risks discussed in the preceding paragraph. Furthermore, such mezzanine financing may involve multiple levels of mezzanine loans to multiple levels of mezzanine borrowers (each pledging its equity interest in the borrower under the more senior financing as collateral), and therefore our investments may be negatively affected by separate levels of mezzanine financing. There can also be no guarantee that in such circumstances we will be able to negotiate favorable intercreditor rights between itself as mezzanine lender and the senior lenders. In order to realize on its collateral, a mezzanine lender may need to repay the mezzanine borrower’s indebtedness to more senior lenders to which the assets of such borrower or its subsidiaries are pledged. In addition, in the event of a foreclosure, a mezzanine lender risks becoming the equity owner of a company or other legal entity with substantial liabilities which could exceed the value of its assets.
The debt securities and instruments in which we may invest may not be protected by financial covenants or limitations upon additional indebtedness, may have limited liquidity and may not be rated by a credit rating agency. Debt investments are also subject to other creditor risks, including the possible invalidation of an investment transaction as a “fraudulent conveyance” under relevant creditors’ rights laws; so-called lender liability claims by the issuer of the obligations; and environmental liabilities that may arise with respect to collateral securing the obligations. Our investments may be subject to early redemption features, refinancing options, pre-payment options or similar provisions which, in each case, could result in the issuer repaying the principal on an obligation held by us earlier than expected and thereby limiting the amount of income earned by us from such investments. In addition, depending on fluctuations of the equity markets and other factors, warrants and other equity securities we receive may become worthless.
Our debt investments face prepayment risk and interest rate fluctuations that may adversely affect our results of operations and financial condition.
3124

Table of Contents
Early repayment of loans originated or acquired by us may adversely affect the value of our investment portfolio. Prepayment on our investments, where contractually permitted, will be influenced by changes in the performance of underlying real estate assets and a variety of economic, geographic and other factors beyond our control. We may invest in loans and other assets secured or, in the case of certain assets (including mezzanine loans and preferred equity), supported by transitional real estate assets. Significant improvement in the performance of such assets may result in prepayments as other, less expensive or restrictive financing alternatives become available to the borrower. Consequently, prepayment rates cannot be predicted with certainty, and no strategy can completely insulate us from increases in such rates. Furthermore, we may acquire debt at a discount or premium, and our anticipated yield on such assets would be impacted if such debt is prepaid more quickly than anticipated. Under certain prepayment scenarios, we may fail to recoup fully the cost of its investment. While we may be entitled to fees upon prepayment, such fees may not adequately compensate us as the functional equivalent of a “make whole” payment. Furthermore, we may not be able to structure future investments to impose a make whole obligation upon a borrower in the case of an early prepayment. If the U.S. Federal Reserve or other relevant central banks increase benchmark interest rates, this could also negatively impact the price of debt securities and could adversely affect the value of our investments and the NAV and price per share of our shares.
Our performance may be impacted by the performance of institutions with which we do business.
The institutions, including brokerage firms and banks, with which we will do business (including swap counterparties), or to which securities will be entrusted for custodial and prime brokerage purposes, may encounter financial difficulties, fail or otherwise become unable to meet their obligations. In light of continued market turmoil and the overall weakening of the financial services industry, our, our prime brokers’ and other financial institutions’ financial condition may be adversely affected and may become subject to legal, regulatory, reputational and other unforeseen risks that could have a material adverse effect on our activities and operations. The prime brokers that we engage may experience financial difficulties, and therefore, we may be exposed to similar or other financial problems resulting from the insolvency or financial difficulties of one or more of our prime brokers.
Moreover, any cash and securities maintained by us in accounts of U.S. broker-dealers registered with the SEC and the U.S. Financial Industry Regulatory Authority are protected only to a limited degree by the U.S. Securities Investor Protection Corporation (the “SIPC”). Because securities owned by us which are held by broker-dealers (including any prime brokers) are generally not held in our name, a bankruptcy of any such broker-dealer is likely to have a greater adverse impact on us than if such securities were registered in our name. In the event of the bankruptcy of a broker-dealer, if sufficient funds are not available in the broker-dealer’s customer accounts to satisfy claims, the reserve funds of the SIPC would be expected to supplement the distribution. Therefore, we could be at risk of loss for any amounts in excess of the SIPC limit to the extent that the broker-dealer does not maintain insurance sufficient to cover any amounts owed. Assets held outside the United States may be subject to different or diminished protection in the event of a counterparty failure located in such jurisdiction. Consequently, in some cases, we may become an unsecured creditor in bankruptcy or liquidation proceedings outside of the United States.
Additionally, we may, from time to time, purchase, sell or lend securities through either a U.S. prime broker or a non-U.S. affiliate of such prime broker and have assets held at accounts of such prime broker or its non-U.S. affiliate. If our assets are held at a U.S. prime broker, in the event of the bankruptcy or insolvency of such prime broker, even if assets are segregated, we are subject to the risk that we will not receive a complete return of those assets. Under SEC rules, the prime broker must segregate “fully paid” customer securities and “excess margin securities” for the benefit of customers. In addition, pursuant to the SEC reserve formula, the prime broker must place customer funds in a segregated account for the benefit of customers to assure that there will be sufficient assets to satisfy all customer claims. Nonetheless, except with respect to physical securities held in our name, we will not have a right to the return of specific assets but rather will generally have a claim based on the net equity in its account. A customer’s net equity claim equals the dollar value of (a) all cash held in a customer’s account for the purchase of securities (including proceeds from the sale of securities) plus (b) the value of securities held in such account (determined as of the date of the bankruptcy petition filing), less any amounts owed by the customer to the broker-dealer. With respect to securities, we will be entitled to its proportionate share of securities held by the prime broker on behalf of all customers. If there is a shortfall, the customers will share proportionally in the loss. With respect to cash, there will be a net calculation whereby all obligations owed to the prime broker are netted against all cash owed to customers. SIPC will guarantee the shortfall up to $500,000 per customer account with a maximum of $250,000 in cash. Many firms have additional liquidation insurance which may supplement the SIPC insurance coverage. In the event that there are still customer shortfalls after all of the insurance coverage has been exhausted we will become a general unsecured creditor of the prime broker for the remainder of its claim. In the event that our assets are used to support margin loans or are otherwise re-hypothecated pursuant to our permission, the assets will not be protected under the SEC segregation requirement, reserve formula or SIPC liquidation insurance.
Further, not all activities or transactions conducted with the prime broker are subject to these customer protection rules. If the assets are custodied with a non-U.S. broker-dealer, the above U.S. regulations do not apply and the law in the local jurisdiction will govern the disposition of assets of the broker-dealer upon liquidation. Such proceedings may be time consuming and costly.
32

Table of Contents
There can be no assurance that we will wish to make follow-on investments or that we will have sufficient funds to do so.
We may be called upon to provide follow-on funding for our investments or have the opportunity to increase our investment in such investments. Such follow-on funding may include funds required to cure or satisfy a senior loan where we hold an interest in a subordinated loan (such as a mezzanine loan) or to make improvements to real estate on which we foreclose. There can be no assurance that we will wish to make follow-on investments or that we will have sufficient funds to do so. Any decision by us not to make follow-on investments or our inability to make them may have a substantial negative impact on an investment in need of such an investment or may diminish our ability to influence such investment’s future development. There can be no assurance that the Adviser will be able to predict accurately how much capital may need to be reserved by us for participation in follow-on investments. If more capital is reserved than is necessary, then we may receive a lower allocation of other investment opportunities. If less capital is reserved than is necessary, then we may not be able to fully protect or enhance its existing investment. Subject to obtaining any required approvals from our board of directors, Other Oaktree Accounts (including the other Real Estate Accounts) may participate in follow-on investment opportunities with respect to our investments, thereby resulting in dilution to us with respect to such investments.
Certain risks associated with CMBS and RMBS securities may adversely affect our results of operations and financial condition.
We may invest in pools or tranches of CMBS. The collateral underlying CMBS generally consists of commercial mortgages or real property that have a multifamily or commercial use, such as retail space, office buildings, warehouse property and hotels. CMBS are issued with varying structures, including senior and subordinated classes. The commercial mortgages underlying CMBS generally have shorter maturities than residential mortgages, allow a substantial portion of the loan balance to be paid at maturity, commonly known as a “balloon payment,” and are usually non-recourse against the commercial borrower.
Investments in CMBSRMBS which are subject to various risks and uncertainties, including credit, market, interest rate, structural and legal risks. These risks may be magnified by volatility in the credit and commercial real estate markets. The investment characteristics of CMBS and RMBS differ from traditional debt securities in a number of respects, and are similar to the characteristics of structured credit products in which investors participate through a trust or other similar conduit arrangement. Commercial mortgageMortgage loans are obligations of the borrowers thereunder and are not typically insured or guaranteed by any other person or entity. While we intend to analyze and underwrite our CMBS and RMBS investments from a fundamental real estate perspective, there can be no assurance that such underwriting practices will yield their desired results or that we will be able to effectively achieve our investment objectives.
The prospect of full repayment of the commercial mortgage loans underlying CMBS depends on the ability of the commercial borrower to generate current income from its commercial property. The ability to generate current income from a commercial property is affected by a variety of factors. Such factors include differences in the management ability and track record of the commercial borrower, and geographic and/or industry concentration. Commercial borrowers may also lack the incentive to invest the funds necessary to maintain and attract tenants in the properties underlying the commercial mortgage loans to the extent the value of the mortgage exceeds the property value. Unlike residential mortgage loans, most commercial mortgage loans are not significantly amortized over the loans’ terms. Instead, with most commercial mortgage loans the bulk of the loan balance is payable at maturity with a one-time payment, commonly known as a “balloon payment.” Full satisfaction of the balloon payment by a commercial borrower is heavily dependent on the availability of subsequent financing, which can be negatively impacted by a difficult credit environment. Usually, a commercial borrower will seek out another loan to satisfy the balloon payment on a commercial mortgage loan. Therefore, full satisfaction of a commercial mortgage loan will be affected by a commercial borrower’s access to credit. In certain situations, including during periods of credit distress, the unavailability of real estate financing may lead to default by a commercial borrower.
Commercial borrowers have a variety of management and industry track records. There are many differences between commercial borrowers’ capital structures, prior and/or current debt obligations and management abilities. The successful generation of current income from a commercial borrower’s property will be heavily influenced by a commercial borrower’s ability to handle the relevant issues that are part of the commercial property management industry. A variety of ability levels will affect the successful generation of current income and, ultimately, the risk of default on a commercial borrower’s commercial mortgage loan. Differences in the management ability among commercial borrowers may have an impact on the capacity of a commercial borrower to repay fully its commercial mortgage underlying CMBS.
The value of CMBS is subject to risk from possible geographic and/or industry concentration. Certain geographic regions and/or industries may be more adversely affected from economic pressures when compared to other geographic regions and/or industries. A pool of CMBS backed by commercial mortgage loans with a substantial geographic and/or industry concentration will be more susceptible to the economic environment of such concentrated geographic regions and/or industries, and therefore could incur an increased loss in value.
Commercial mortgageMortgage loans are usually non-recourse in nature. Therefore, if a commercial borrower defaults on the commercial mortgage loan underlying the CMBS or RMBS, the options for financial recovery are limited in nature. To the extent the underlying default rates with respect to the loans comprising a pool or tranche of CMBS or RMBS in which we invest increase, the
33

Table of Contents
performance of our investments related thereto may be adversely affected. Default rates and losses on commercial mortgage loans underlying the CMBS or RMBS will be affected by a number of factors, including global, regional and local economic conditions in the area where the mortgage properties are located, the borrower’s equity in the mortgage property and the financial circumstances of the borrower. A decline in specific commercial real estate markets and property valuations may result in higher delinquencies and defaults. In the event of default, the lender will have no right to assets beyond collateral attached to the commercial mortgage loan. In certain instances, a negotiated settlement or an amendment to the terms of the commercial mortgage loan are the only options before an ultimate foreclosure on the commercial property. Foreclosure is costly and often protracted by litigation and bankruptcy restrictions. The ultimate disposition of a foreclosed property may also yield a price insufficient to cover the cost of the foreclosure process and the balance attached to the defaulted commercial mortgage loan. It may be difficult for lenders to dispose of foreclosed commercial real estate without incurring substantial investment losses, ultimately leading to a decline in the value of CMBS. There can be no guarantee that our investments in CMBS and RMBS will not be adversely affected by such risks.
The value of CMBS and RMBS is subject to risk from possible geographic or industry concentration. In addition to investing in pools or tranches of CMBS and RMBS, we may in certain circumstances invest in CMBSsecurities relating to a single issuer or a handful of issuers, which involves a high degree of concentrated risk with no certainty of any return of capital. These risks may be further pronounced in cases where the CMBS or RMBS is secured by a relatively small or less diverse pool of underlying loans or real estate assets. Certain geographic regions and/or industries may be more adversely affected from economic pressures when compared to other geographic regions and/or industries. A pool of CMBS backedor RMBS by commercial mortgage loans with a substantial geographic and/or industry concentration will be more susceptible to the economic environment of such concentrated geographic regions and/or industries, and therefore could be at greater risk for a substantial loss in value.
Our obligations in connection with investments in bank loans and participations will be subject to unique risks.
We may invest in bank loans (which may include mortgages and loans secured by real estate assets), participations in loans by way of a syndication or otherwise and credit-linked notes (“CLNs”). These obligations are subject to unique risks, including:
the possible invalidation of an investment transaction as a fraudulent conveyance under relevant creditors’ rights and bankruptcy laws;
so-called lender-liability claims by the issuer of the obligations;
environmental liabilities that may arise with respect to collateral securing the obligations;
limitations on our ability to enforce directly its rights with respect to participations and CLNs.
In analyzing each bank loan, participation or CLN, the Adviser will compare the relative significance of the risks against the expected benefits of the investment. Successful claims by third parties arising from these and other risks, absent certain conduct by the Adviser, Oaktree, their respective affiliates and certain other individuals, will be borne by us. In addition, the settlement process for the purchase of bank loans can take significantly longer than the timeframes established by the Loan Syndications & Trading Association and comparable non-U.S. bodies. The longer a trade is outstanding between the counterparties, the greater the risk of additional operational and settlement issues and the potential for our counterparty to fail to perform.
Our investments in bank loans and related instruments will entail credit risks, including the risk of non-payment of interest and principal, as well as market risks, including the risk that certain market factors will cause the value of the instrument to decline. Bank loans, participations, CLNs and other debt instruments may be subject to price fluctuations due to changes in the issuer’s credit quality. Because interest rates on bank loans, participations and CLNs only reset periodically and may not perfectly correlate with prevailing interest rates, during such time as the interest rate of a security is fixed, such security may be subject to the same fluctuations due to interest rate changes as fixed-rate obligations of similar duration.
If we purchase a participation or CLN, we will not have established any direct contractual relationship with nor acquired any voting rights related to any corporate actions by the borrower. We will be required to rely on the lender or the participant that sold the participation not only for the enforcement of our rights against the borrower but also for the receipt and processing of payments due to us under the participation or CLN. We will thus be subject to the credit risk of both the borrower and the selling lender or participant. Because it may be necessary to assert through the selling lender or participant such rights as may exist against the borrower, in the event the borrower fails to pay principal and interest when due, such assertion of rights against the borrower may be subject to delays, expenses and risks that are greater than those that would be involved if we could enforce our rights against the borrower directly.
The operating and financial risks of issuers and the underlying default risk across capital structures may adversely affect our results of operations and financial condition.
Our securities investments involve credit or default risk, which is the risk that an issuer or borrower will be unable to make principal and interest payments on its outstanding debt when due. The risk of default and losses on real estate-related debt instruments will be affected by a number of factors, including global, regional and local economic conditions, interest rates, the commercial real estate market in general, an issuer’s equity and the financial circumstances of the issuer, as well as the general
34

Table of Contents
economic conditions. Such default risk will be heightened to the extent we make relatively junior investments in an issuer’s capital structure since such investments are structurally subordinate to more senior tranches in such issuer’s capital structure, and our overall returns would be adversely affected to the extent one or more issuers is unable to meet its debt payment obligations when due. To the extent we hold an equity or “mezzanine” interest in any issuer that is unable to meet its debt payment obligations, such equity or mezzanine interest could become subordinated to the rights of such issuer’s creditors in a bankruptcy. See - “Investments in subordinated debt carry greater risks than those associated with senior obligations.”
Furthermore, the financial performance of one or more issuers could deteriorate as a result of, among other things, adverse developments in their businesses, changes in the competitive environment or an economic downturn. As a result, underlying properties or issuers that we expected to be stable may operate, or expect to operate, at a loss or have significant fluctuations in ongoing operating results, may otherwise have a weak financial condition or be experiencing financial distress and subject our investments to additional risk of loss and default.
We may invest in high-yield securities which are generally subject to more risk than higher rated securities.
We may invest in “high yield” bonds, preferred securities and distressed debt that are rated in the lower rating categories by the various credit rating agencies or comparable non-rated securities. Securities in the lower-rated categories and comparable non-rated securities are subject to greater risk of loss of principal and interest than higher-rated and comparable non-rated securities and are generally considered to be predominantly speculative with respect to the issuer’s capacity to pay interest and repay principal. Such issuers typically are highly leveraged, with significant burdens on cash flow and, therefore, involve a high degree of financial risk. During an economic downturn or recession, securities of financially troubled or operationally troubled issuers are more likely to go into default than securities of other issuers. Because investors generally perceive that there are greater risks associated with the lower-rated and comparable non-rated securities, the yields and prices of such securities may be more volatile than those for higher-rated and comparable non-rated securities. The market for lower-rated and comparable non-rated securities is thinner, often less liquid and less active than that for higher-rated or comparable non-rated securities and the market prices of such securities are subject to erratic and abrupt movements. The spread between bid and asked prices for such securities may be greater than normally expected. Such factors can adversely affect the prices at which these securities can be sold and may even make it difficult to sell such securities.
Investment in the securities of financially troubled issuers and operationally troubled issuers involves a high degree of credit and market risk. These financial difficulties may never be overcome and may cause issuers to become subject to bankruptcy proceedings. There can be no assurance that the Adviser will correctly evaluate the value of the assets collateralizing such investments or the prospects for a successful reorganization or similar action.
We may provide bridge financings, which involve numerous risks.
We may provide bridge financing in connection with one or more of our investments. Such bridge financings would typically be convertible into more permanent, long-term positions. We will bear the risk of any changes in capital markets, which may adversely affect the ability to refinance any bridge investments. For reasons not always in our or the Adviser’s control, such refinancings may not occur and such bridge financings may remain outstanding. In such event, the failure to refinance could lead to increased risk and cost to us.
We may receive or purchase warrants, which involve numerous risks.
We may receive or purchase warrants as part of an investment. The successful use of warrants depends principally on the price movements of the underlying securities. In addition, when we purchase a warrant, we face the risk that we will lose our entire investment in the warrant in a relatively short period of time, unless we are able to, and do, exercise the warrant during the life of the warrant. If the price of the underlying security does not rise to an extent sufficient to cover the warrant purchase price and transaction costs, we will lose part or all of our investment in such warrant.
We may receive or purchase options on securities or to hedge securities, which involve numerous risks.
We may receive or purchase options on securities as part of an investment or may purchase options to hedge securities obtained in the course of its investment activities. In addition, we may purchase or sell options on securities, indices, foreign currencies, interest rates or other reference assets or rates. The successful use of options depends principally on the price movements of the underlying securities, indices or other reference assets or rates. Investing in options can result in a greater potential for profit or loss than directly investing in the underlying assets. The value of an option may change because of, including but not limited to, a change in the value of the underlying assets, the passage of time, changes in the market’s perception as to the future price behavior of the underlying assets or rates, or any combination of the foregoing.
In addition, when we purchase an option, we run the risk that we will lose our entire investment in the option in a relatively short period of time, unless we are able to, and do, exercise or close out the option during the life of such option. If the price of the underlying security or other asset or rate does not rise (in the case of a call) or fall (in the case of a put) to an extent sufficient to cover the option premium and transaction costs, we will lose part or all of our investment in the option. There can
35

Table of Contents
be no assurance that we will be able to effect closing transactions at any particular time or at any acceptable price. In the event of the bankruptcy of a broker or dealer through which we engage in transactions in options, we could experience delays and/or losses in liquidating open positions purchased or sold through the broker.
In the case of the purchase of an option, the risk of loss of an option buyer’s entire investment in the option (i.e., the premium paid and transaction charges) reflects the nature of an option as a wasting asset that may become worthless at its expiration. Where an option is written (or sold) uncovered, the option seller may be liable to pay a substantial amount in order to fulfill the contract. The risk of loss for writing an uncovered call option could theoretically be unlimited, as the call option seller will be obligated to deliver (or pay equivalent amount of cash) for an asset at a predetermined price, which may, upon the exercise of the option, be significantly different from the asset’s market value at the time of the exercise.
We may invest in structured products that may involve structural and legal risks.
We may invest in structured products, including debt securities issued by a private investment fund that invests, on a leveraged basis, in bank loans, high-yield debt or other asset groups, as well as certificates issued by a structured investment vehicle that holds pools of CMBS.CMBS or RMBS. Our investments in structured products will be subject to a number of risks, including risks related to the fact that the structured products will be leveraged, and other structural and legal risks related thereto. Utilization of leverage is a speculative investment technique and will generally magnify the opportunities for gain and risk of loss borne by an investor in the subordinated debt securities issued by a structured product. Many structured products contain covenants designed to protect the providers of debt financing to such structured products. A failure to satisfy those covenants could result in the untimely liquidation of the structured product and a complete loss of our investment therein. In addition, if the particular structured product is invested in a security in which we are also invested, this would tend to increase our overall exposure to the credit of the issuer of such securities, at least on an absolute, if not on a relative basis. The value of an investment in a structured product will depend on the investment performance of the assets in which the structured product invests and will, therefore, be subject to all of the risks associated with an investment in those assets. These risks include the possibility of a default by, or bankruptcy of, the issuers of such assets or a claim that the pledging of collateral to secure any such asset constituted a fraudulent conveyance or preferential transfer that can be subordinated to the rights of other creditors of the issuer of such asset or nullified under applicable law.
We may invest in derivatives, which involve numerous risks.
Subject to maintaining our qualification as a REIT, we may invest in over the counter (“OTC”) derivative instruments from time to time. While we expect to invest in OTC contracts on a bilateral basis with banks or other dealers, we may invest in certain derivatives that are traded on swap execution facilities (“SEFs”), security-based swap execution facilities (“SB SEFs”) or other similar multi-lateral trading platforms. Certain of such derivatives may be cleared through central counterparties (“CCPs”).
Investing in derivative instruments, particularly OTC derivatives, presents various risks, including market, counterparty, operational, valuation, correlation, volatility and liquidity risks, etc. The prices of derivative instruments, including swaps, forwards and options, may be highly volatile. The value of derivatives also depends upon the price of the underlying security or other asset or index. Investing in a derivative instrument may require the deposit or payment of an initial amount much smaller than the notional or nominal exposure amount from such derivative instrument. Therefore, if the relevant cash market moves against us, we will suffer a larger loss than it would have by directly investing in the underlying security or other asset or index. The duration of a derivative instrument may be significantly different than the duration of the related liability or asset. OTC derivatives are also subject to the default and credit risk of the counterparty if they are not cleared through CCPs or the counterparty is not required to post margin, while centrally cleared derivatives may be subject to the credit risk of the CCP and the relevant futures commission merchant (“FCM”) or other clearing broker. In addition, significant disparities may exist between “bid” and “ask” prices for derivative instruments that are traded over-the-counter and not on an exchange. OTC derivatives are also typically not subject to the same type of investor protections or governmental regulations as those applicable to futures and other exchange-traded instruments. In addition, compared with such exchange-traded instruments, the market for OTC derivatives is less liquid. See “We will be exposed to counterparty, settlement and local intermediary risks.”
We will be subject to the Dodd-Frank Act and other derivatives regulations.
Title VII of the Dodd-Frank Act establishes a general framework for systemic regulation that has imposed and will impose mandatory clearing, exchange trading and margin requirements on many derivatives transactions. The Dodd Frank Act also creates new categories of regulated market participants, such as swap dealers (“SDs”) and security-based swap dealers (“SBSDs”) that are subject to significant new capital, margining, clearing, registration, recordkeeping, reporting, disclosure, business conduct and other regulatory requirements, a large number of which have been implemented. Although the CFTC has released final rules relating to clearing, margin, execution, reporting, risk management, compliance, position limit, anti-fraud, consumer protection, portfolio reconciliation, documentation, recordkeeping, business conduct, margin requirements and registration requirements under the Dodd-Frank Act, many of the provisions are subject to further final rulemaking, and thus the Dodd-Frank Act’s ultimate impact remains unclear. While this regulatory framework has rendered the derivatives market safer,
3625

Table of Contents
it has significantly increased the costs of entering into derivatives transactions for end-users of derivatives, including us. In particular, new margin requirements and capital charges, even when not directly applicable to us, have increased and will further increase the pricing of derivatives transacted by us. New exchange trading and trade reporting requirements and position limits may lead to changes in the liquidity of derivative transactions, or higher pricing or reduced liquidity in the derivatives markets, or the reduction of arbitrage opportunities for us. See - “We will be exposed to counterparty, settlement and local intermediary risks.”
In addition to U.S. laws and regulations relating to derivatives, certain non-U.S. regulatory authorities have passed or proposed, or may propose in the future, legislation similar to that imposed by the Dodd-Frank Act. For example, the European Union regulations on derivatives will impose position limits on commodity transactions, and the European Market Infrastructure Regulation (“EMIR”) already requires reporting of derivatives and various risk mitigation techniques to be applied to derivatives entered into by parties that are subject to the jurisdiction of EMIR. Certain entities are already required to clear certain derivatives and are subject to initial and variation margin requirements with respect to their non-cleared derivatives, under the regulations implementing EMIR. These European Union regulatory changes will impact a broad range of counterparties, both outside and within the European Union, and are expected to potentially increase the cost of transacting derivatives for us (particularly with banks and other dealers directly subject to such regulations).
In addition, the tax environment for derivative instruments and funds is evolving, and changes in the taxation of derivative instruments or funds may adversely affect the value of certain derivatives contracts entered into by us and our ability to pursue its investment strategies. There can be no assurance that new legislation or regulation, including changes to existing laws and regulations, will not have a material negative impact on our investment performance.
Where we enter into derivatives contracts that are not centrally cleared through a CCP, we will become subject to counterparty risk.
Where we enter into derivatives contracts that are not centrally cleared through a CCP, we will become subject to the risk that a counterparty will not perform its obligations under such contracts, either because of a dispute over the terms of the contract (whether or not bona fide) or because of a credit or liquidity problem of the counterparty, thus causing us to suffer a loss. Such counterparty risk may be accentuated by the fact that we may concentrate our transactions with a single or small group of counterparties. In addition, in the case of a default, we could become subject to adverse market movements while seeking for replacement transactions. We are not restricted from dealing with any particular counterparty or from concentrating any or all of its transactions with one counterparty. Although certain of the swap counterparties may be entities that are rated by recognized rating agencies, we have no formal internal credit function that evaluates the creditworthiness of its swap counterparties. Our ability to transact business with any one or number of counterparties, the possible lack of a meaningful and independent evaluation of such counterparties’ financial capabilities, and the absence of a regulated market to facilitate settlement may increase the potential for losses by us.
The U.S. prudential regulators and the CFTC have adopted margin requirements for non-cleared swaps which apply to entities subject to the jurisdiction of the prudential regulators and entities registered as SDs with the CFTC, respectively (in each case, with respect to all non-cleared swaps entered into on or after the relevant compliance dates). While we will not be directly subject to these margin requirements, we will be indirectly impacted by the margin requirements where our counterparty is subject to such requirement. Given the anticipated volume of our swap transactions, we will likely be classified as a financial end user without a “material swaps exposure” for purposes of these margin rules. As a result, beginning on the relevant compliance date, we will be required to exchange variation margin (in the form of cash, certain highly liquid securities or gold) on with our counterparties that are subject to the margin requirement (and, if contractually agreed, with any other counterparty) to cover the cumulative daily mark-to-market change in value of the transaction since the last exchange of variation margin. The amount of margin that must be posted and collected pursuant to these regulatory requirements may be determined on a net basis (taking into account offsetting exposures) with respect to a portfolio of uncleared swaps and/or security-based swaps that are governed by a master netting agreement that satisfies certain criteria. In addition, the U.S. prudential regulators’ margin rules apply to non-cleared security-based swaps entered into by SBSDs that are subject to their jurisdiction, and the SEC has proposed but not yet adopted final margin rules for SBSDs that are not subject to the jurisdiction of prudential regulators.
To the extent that our SD counterparty collects initial margin from us on its uncleared swaps and security-based swaps, we may request that the SD counterparty segregate all such initial margin posted by us at an independent, third-party custodian or at an affiliate of the SD that serves as a custodian. If we do not request segregation of such initial margin, the custodian or counterparty may commingle such assets or collateral with the custodian’s or counterparty’s own assets. In addition, even when we request segregation of such initial margin, the custodian or counterparty may fail to segregate such assets or collateral properly. In either case, in the event of the bankruptcy or insolvency of any custodian or counterparty, our assets and collateral may be subject to the conflicting claims of the creditors of the relevant custodian or counterparty, and we may be exposed to the risk of a court treating us as a general unsecured creditor of such custodian or counterparty, rather than as the owner of such assets or collateral.
37

Table of Contents
We will face risks arising from cleared derivatives transactions.
The CFTC requires that certain interest rate swaps and index credit default swaps be cleared through a CCP (unless an exception or exemption applies), and the CFTC is expected to expand the types of swaps (e.g., certain foreign currency and commodity swaps) subject to mandatory clearing. While the SEC has adopted rules establishing a framework for determining which security-based swaps will be subject to mandatory clearing, no such clearing determination has been issued.
Where we enter into swaps subject to mandatory clearing, it may be required to clear such swaps at a CCP through an FCM acting as clearing broker. We will have to post initial margins to CCPs through FCMs or broker-dealers (in the U.S.) or other clearing brokers (outside the U.S.), and for swaps cleared at CCPs that are U.S.-registered derivatives clearing organizations, such initial margins will be held by such CCP and FCMs in segregated accounts under the CFTC rules. Such segregation is intended to protect the initial margins of swap clearing customers from the claims of other creditors of a CCP or FCM. Furthermore, the CFTC rules implement the so-called “legally segregated, operationally commingled” (“LSOC”) model for the segregation of swap clearing customer collateral on a customer-by-customer basis, which is intended to protect each customer from the default of other customers of the FCM. Such segregation, however, will not protect clearing customers like us from any operational or fraud risk of a CCP or FCM with respect to the initial margin posted to the CCP or FCM. In addition, the initial margins posted to a non-US CCP through a non-US clearing broker may not even be segregated from the property of such CCP and/or clearing broker. The SEC has no final rules for the treatment and protection of customer property, including initial margins, held by CCPs and broker-dealers.
In addition, where we enter into certain swaps subject to mandatory clearing, it may be required to execute such swaps on a registered designated contract market or SEF. The CFTC requires that certain interest rate swaps and index credit default swaps be executed on a registered designated contract market or SEF, and registered designated contract markets or SEFs may self-certify additional types of interest rate and index credit default swaps as subject to this requirement. The SEC has not yet adopted registration rules for security-based registered designated contract markets or SEFs or a mandatory trade execution requirement for security-based swaps. In addition, certain foreign jurisdictions may impose clearing and trade execution requirements that could apply to our transactions with non-U.S. entities. While we will benefit from reduced counterparty credit and operations risk and pricing transparency resulting from these requirements, it will incur additional costs in trading these swaps. In addition, while we will attempt to execute, clear and settle these swaps through entities the Adviser believes to be sound, there can be no assurance that a failure by such an entity will not cause a loss to us.
Transactions involving uncleared OTC derivative instruments entail a greater risk of illiquidity.
We may enter into transactions involving uncleared OTC derivative instruments, which entail a greater risk of illiquidity as these instruments can generally be closed out only by negotiation with the counterparty, which may expose us to liquidity risk. There can be no assurance that a liquid secondary market will exist for any particular derivative instrument at any particular time, including for those derivative instruments that were originally categorized as liquid at the time they were acquired by us. In volatile markets, we may not be able to close out a position without incurring a significant amount of loss. Although OTC derivative instruments are designed to be tailored to meet particular financing needs and, therefore, typically provide more flexibility than exchange-traded products, the risk of illiquidity is also greater as these instruments can generally be closed out only by negotiation with the other party to the instrument. In addition, we may not be able to convince its counterparty to consent to an early termination of an OTC derivative contract or may not be able to enter into an offsetting transaction to effectively unwind the transaction. Such OTC derivative contracts generally are not assignable except by agreement between the parties, and a counterparty typically has no obligation to permit assignments. Even if our counterparty agrees to early termination of OTC derivatives at any time, doing so may subject us to certain early termination charges.
We will face risks in connection with forward contracts.
Forward contracts, unlike futures contracts, are not traded on exchanges and are not standardized. Banks and dealers act as principals in these markets, negotiating each transaction on an individual basis. Most cash-settled forward contracts are regulated by the CFTC and prudential regulators as “swaps” (or by the SEC and prudential regulators as “security-based swaps”), but most physically settled forward contracts (other than such forwards on securities, which are treated and accordingly regulated as securities) are largely unregulated; there is no limitation on daily price movements and speculative position limits are not applicable. The principals who deal in the forward markets are not required to continue to enter into forward transactions. There have been periods during which certain participants in these markets have refused to quote prices for certain commodity or currency forwards, or they have quoted prices with an unusually wide spread between the price at which they were prepared to take opposite positions in forward transactions. Disruptions can occur in forward markets due to unusually high trading volume, political intervention, or other factors. Market illiquidity or disruption could result in significant losses to us.
We may enter into swapsswap transactions, which involve a variety of significant risks.
We may enter into long and short positions in all types of derivative transactions and credit-linked securities, including total
38

Table of Contents
return swaps, rate of return swaps, credit default swaps (including index-related credit default swaps), interest rate swaps, and credit-linked notes and deposits. Credit-linked securities, including credit default swaps, are bilateral OTCover the counter agreements between two parties that transfer a defined credit risk from one party to another.
We may enter into one or more credit default swaps or total return swaps, the returns from which are based on the performance of a single asset or a portfolio of assets selected by the Adviser (the “Reference Assets”), with bank or broker dealer counterparties. We may invest in the Reference Assets through credit default swaps or total return swaps on a leveraged basis. Returns to us under a credit default swaps or total return swap are related to the performance of the underlying Reference Asset(s) of such swap. The value of a credit default swap depends largely upon creditworthiness of the reference obligor(s), and the value of a total return swap depends largely upon changes in market value of the Reference Asset(s). The terms of individual credit default swaps and total return swaps will differ by counterparty and may change from time to time. Certain index credit default swaps are already subject to mandatory clearing and in some cases must be executed on a SEF, and certain other types of credit default and total return swaps may become subject to these requirements in the future. We will typically be required to post collateral in connection with entering into such swaps and to add (or receive a return of) collateral from time to time based on changes in the market value of the Reference Asset, regardless of whether such swaps are centrally cleared. In certain circumstances, including if we do not have sufficient assets or is unable to provide the requisite amount of collateral, the counterparty may terminate the credit default swaps or total return swap in whole or in part.
SwapsSwap transactions, like other financial transactions, involve a variety of significant risks. The specific risks presented by a particular swap transaction necessarily depend upon the terms of the transaction and our circumstances. In general, however, all swapsswap transactions involve some combination of market risk, credit risk, counterparty credit risk, funding risk, liquidity risk and operational risk. Highly customized swapsswap transactions in particular may have increased liquidity risk. Highly leveraged transactions may experience substantial gains or losses in value as a result of relatively small changes in the value or level of an underlying or related market factor. In evaluating the risks and contractual obligations associated with a particular swap transaction, it is important to consider that a swap transaction may be modified or terminated only by mutual consent of the original parties and subject to agreement on individually negotiated terms. Therefore, it may not be possible for us to modify, terminate or offset our obligations under a swap or our exposure to the risks associated with a swap prior to its scheduled termination date.
Our investments in credit-linked securities subject us to credit and other risks.
Credit-linked securities are typically privately-negotiated transactions between two or more parties that transfer a defined credit risk from one party to another. As an investor, we bear the risk that the issuer of the credit-linked security will default or become bankrupt. Additionally, we bear the risk of loss of our principal investment, and the periodic interest payments expected to be received for the duration of our investment in the credit-linked security. Credit-linked securities are also subject to credit risk of the corporate or other credits underlying the embedded credit default swaps. If one of the underlying credits defaults, we mayreceive the security that has defaulted, and our principal investment would be reduced by the corresponding face value of the defaulted security.
The market for credit-linked securities may be, or suddenly can become, illiquid. The other parties to the transaction may be the only investors with sufficient understanding of the transaction to be interested in bidding for it. Changes in liquidity may result in significant, rapid and unpredictable changes in the prices for credit-linked securities. In certain cases, a market price for a credit-linked security may not be available.
We will be exposed to counterparty, settlement and local intermediary risks.
From time to time, certain securities markets have experienced operational clearance and settlement problems that have resulted in failed trades. We are subject to the risk that our trading orders may not be executed in a timely and efficient manner due to various circumstances, including systems failure or human error. These problems could cause us to miss attractive investment opportunities or result in liability to third parties by virtue of our inability to perform contractual obligations to deliver securities, or we could be unable to achieve the market position selected by the Adviser or might incur a loss in liquidating our positions. In addition, delays and inefficiencies of the local postal, transport and banking systems could result in the loss of investment opportunities, the loss of funds (including dividends) and exposure to currency fluctuations.
Because certain purchases, sales, securities lending, derivatives and other transactions in which we will engage involve instruments that are not traded on an exchange, but are instead traded between counterparties based on contractual relationships, we are subject to the risk that a counterparty will not perform its obligations under the related contracts, as well as risks of transfer, clearance or settlement default. Such risks may be exacerbated with respect to non U.S. securities or transactions with non-U.S. counterparties. There can be no assurance that a counterparty will not default and that we will not sustain a loss on a transaction as a result. We often may not be able to collect margin from its counterparty with respect to OTC derivatives and certain other transactions. Such risks may differ materially from those entailed in exchange traded transactions that generally are backed by clearing organization guarantees, daily marking to market and settlement of positions and segregation and minimum capital requirements applicable to intermediaries. There can be no assurance that the Adviser’s monitoring activities
39

Table of Contents
will be sufficient to adequately control counterparty risk.
In situations where we place assets in the care of a custodian or are required to post margin or other collateral with a counterparty, the custodian or counterparty may fail to segregate such assets or collateral, or may commingle the assets or collateral with the relevant custodian’s or counterparty’s own assets or collateral (even where the custodian or counterparty is required to segregate such assets or collateral under relevant regulatory requirements). As a result, in the event of the bankruptcy or insolvency of any custodian or counterparty, our excess assets and collateral may be subject to the conflicting claims of the creditors of the relevant custodian or counterparty, and we may be exposed to the risk of a court treating us as a general unsecured creditor of such custodian or counterparty, rather than as the owner of such assets or collateral, as the case may be.
Transactions entered into by us may be executed on various U.S. and non-U.S. exchanges, and may be cleared and settled through various clearing houses, custodians, depositories and prime brokers throughout the world. Although we will attempt to execute, clear and settle the transactions through entities the Adviser believes to be sound, there can be no assurance that a failure by any such entity will not lead to a loss to us.
Certain of our transactions may be undertaken through local brokers, banks or other organizations in the countries in which we makes investments, and we will be subject to the risk of default, insolvency or fraud of such organizations. The collection, transfer and deposit of bearer securities and cash expose us to a variety of risks, including theft, loss and destruction. Although we will attempt to execute, clear and settle the transactions through entities the Adviser believes to be sound, there can be no assurance that a failure by any such entity will not lead to a loss to us. We will also be dependent upon the general soundness of the banking systems of countries in which investments will be made.
There are a number of significant risks when investing in properties, real estate assets and companies involved in bankruptcy proceedings.
We may make investments that could require substantial workout negotiations or restructuring in the event of a default or bankruptcy. There are a number of significant risks when investing in properties, real estate assets and companies involved in bankruptcy proceedings, including the following:
many events in a bankruptcy are the product of contested matters and adversary proceedings that are beyond the control of the creditors;
a bankruptcy filing may have adverse and permanent effects on a property, asset or company (for instance, we may lose its market position and key employees and otherwise become incapable of restoring itself as a viable entity, and, if the proceeding is converted to a liquidation, the liquidation value of the property, asset or company may not equal the liquidation value that was believed to exist at the time of the investment);
the duration of a bankruptcy proceeding is difficult to predict and a creditor’s return on investment can be impacted adversely by delays while the plan of reorganization is being negotiated, approved by the creditors and confirmed by the bankruptcy court, and until it ultimately becomes effective;
certain claims, such as claims for taxes, wages, employee and worker pensions and certain trade claims, may have priority by law over the claims of certain creditors;
the administrative costs in connection with a bankruptcy proceeding are frequently high and will be paid out of the debtor’s estate prior to any return to creditors; and
creditors can lose their ranking and priority in a variety of circumstances, including if they exercise “domination and control” over a debtor and other creditors can demonstrate that they have been harmed by such actions.
There can be no assurance that the Adviser will be able to predict accurately how much capital may need to be reserved by us for participation in any such bankruptcy or workout. If more capital is reserved than is necessary, then we may receive a lower allocation of other investment opportunities. If less capital is reserved than is necessary, then we may not be able to fully protect or enhance its existing investment in the property, real estate asset or company undergoing a bankruptcy or workout.
In addition, there is a possibility that we may incur substantial or total losses on our investments and, in certain circumstances, subject us to certain additional potential liabilities that may exceed the value of our original investment. For example, under certain circumstances, a lender who has inappropriately exercised control over the management and policies of a debtor may have its claims subordinated or disallowed or may be found liable for damages suffered by parties as a result of such actions. In addition, under certain circumstances, payments to us and distributions to our stockholders may be reclaimed if any such payment or distribution is later determined to have been a fraudulent conveyance, preferential payment, or similar transaction under applicable bankruptcy and insolvency laws. Furthermore, bankruptcy laws may delay our ability to realize on collateral for loan positions we hold, which may adversely affect the economic terms and priority of such loans through doctrines such as equitable subordination or may result in a restructuring of the debt through principles such as the “cramdown” provisions of the
40

Table of Contents
bankruptcy laws. In addition, the bankruptcy laws and regimes of certain jurisdictions outside the United States may be untested, subject to manipulation or change and not provide a proven venue to resolve a company’s bankruptcy estate.
In certain limited cases, such as in connection with a workout, restructuring or foreclosure involving one or more of our debt investments, the success of our investment strategy with respect thereto will depend, in part, on our ability to restructure and effect improvements in the operations of the portfolio issuers to which such investments relate. The activity of identifying and implementing restructuring programs and operating improvements at portfolio companies entails a high degree of uncertainty. There can be no assurance that we will be able to successfully identify and implement such restructuring programs and improvements.
Repurchase transactions involve risks, and any warehouse facilities that we may obtain in the future may limit our ability to originate or acquire assets, and we may incur losses if the collateral is liquidated.
We may make significant use of repurchase transactions to leverage certain of our investments, particularly investments in CMBS. Repurchase agreements are a type of secured financing arrangement in which the borrower sells (rather than pledges) assets to a lender with the right to repurchase those assets at a higher price on a later date. The lender in a repurchase transaction typically buys the securities being financed at a significant discount to market value as protection against adverse price movements. The size of the discount varies based on the particular securities being sold in the repurchase transaction, with less liquid securities generally requiring a greater discount.
The borrower in a repurchase transaction is typically required to post margin to the extent the market value of the securities declines in order to maintain the loan-to-market value ratio established at the time the securities were sold to the lender. If the borrower misses a margin call, the lender can terminate the repurchase transaction and sell the securities to repay the loan and any accrued interest. The borrower may be required to fund a margin call on the same day it receives notice of the margin obligation from the lender, creating a risk of default unless the borrower either maintains sufficient cash on hand or has other funding sources (such as a subscription line) that can be accessed on short notice. The amount of a margin call may be calculated by the lender based on the lender’s own valuation of the financed securities, which could differ materially from actual market values. We may have no means of disputing a lender’s valuation in the event that the Adviser disagrees with such valuation.
If we enter into a repurchase transaction and cannot satisfy a margin call, we may lose our right to buy back the financed securities, which could adversely affect our ability to achieve its investment objectives and the return on invested capital. We could miss a margin call even if we have sufficient assets to satisfy our margin obligation due to the timing of the margin call or the illiquidity of its other assets. A lender under a repurchase agreement may have the right to sell any foreclosed securities for a price lower than what the Adviser believes to be such securities’ fair market value, including in a sale by the lender to itself or to an affiliate. We may not have a contractual right to dispute such a sale price. In addition, a repurchase lender may have recourse to our other assets to the extent that the proceeds from a sale of financed securities are insufficient to cover our obligations to the lender.
A warehouse facility is a type of lending arrangement generally similar to a repurchase transaction. However, the assets used as collateral in a warehouse lending arrangement are typically loans, including originated loans, rather than traded securities such as CMBS. We may use a warehouse facility to increase the amount of capital available for lending or other investment activities. The risks of a warehouse facility are similar to those described for other types of secured lending arrangements.
We expect that we will be operated pursuant to an exemption or exclusion from the registration requirements under the U.S. Commodity Futures Trading Commission (“CFTC”) regulations.
Although Oaktree is registered with the CFTC as a commodity pool operator and a commodity trading advisor, itIt is expected that we will be operated pursuant to an exemption or exclusion from the registration requirements under the CFTC regulations, including pursuant to certain no-action relief with respect to equity REITs. Therefore, neither the Adviser, northe Sub-Adviser or Oaktree will be required to provide prospective investors with a CFTC compliant disclosure document, nor will they be required to provide investors with periodic account statements or certified annual reports that satisfy the requirements of CFTC rules applicable to registered commodity pool operators, in connection with any offerings of shares.
Our reliance on management of real estate-related companies relating to our investments in the debt of such companies carries certain risks.
We may invest in the debt of companies with substantial real estate holdings, and there can be no assurance that the management of such real estate-related companies will be able to operate successfully and generate sufficient cash to pay the principal, interest and other fees and expenses associated with the loans we hold. Although the Adviser will monitor the performance of each investment and may make recommendations, we will rely upon management to operate such companies on a day to day basis and the equity sponsors, boards of directors or other controlling parties of such companies to select qualified management. In addition, certain of our investments may be in the debt of businesses with limited operating histories.
41

Table of Contents
We may invest in equity of other REITs that invest in real estate debt as one of their core businesses and other real estate-related companies, which subjects us to certain risks including those risks associated with an investment in our own common stock.
REITs that invest primarily in real estate debt are subject to the risks of the real estate debt market and, more generally, the real estate market and securities market.
REITs are dependent upon specialized management skills, have limited diversification and are, therefore, subject to risks inherent in financing a limited number of projects. REITs may be subject to management fees and other expenses, and so when we invest in REITs we will bear our proportionate share of the costs of the REITs’ operations. Investing in REITs and real estate-related companies involves certain unique risks in addition to those risks associated with investing in the real estate industry in general. The market value of REIT shares and the ability of the REIT to distribute income may be adversely affected by several factors, including the risks described herein that relate to an investment in our common stock. REITs depend generally on their ability to generate cash flow to make distributions to shareholders, and certain REITs have self-liquidation provisions by which mortgages held may be paid in full and distributions of capital returns may be made at any time. In addition, distributions received by us from REITs may consist of dividends, capital gains and/or return of capital. Generally, dividends received by us from REIT shares and distributed to our stockholders will not constitute “qualified dividend income” eligible for the reduced tax rate applicable to qualified dividend income. In addition, the performance of a REIT may be affected by changes in the tax laws or by its failure to qualify for tax-free pass-through of income.
REITs (especially mortgage REITs) are also subject to interest rate risk. Rising interest rates may cause REIT investors to demand a higher annual yield, which may, in turn, cause a decline in the market price of the equity securities issued by a REIT.
Investing in certain REITs and real estate-related companies, which often have small market capitalizations, may also involve the same risks as investing in other small capitalization companies. REITs and real estate-related companies may have limited financial resources and their securities may trade less frequently and in limited volume and may be subject to more abrupt or erratic price movements than larger company securities.
Risks Related to Debt Financing
We use mortgage indebtedness and other borrowings, which increases our business risks, could hinder our ability to make distributions and could decrease the value of our stock.
Subject to maintaining our REIT qualification and the limitations in our charter, we have and may continue to use leverage for our investments on a recourse or non-recourse basis or otherwise engage in certain investment activities that involve the use of leverage, including through credit default swaps or total return swaps. WhileThe use of leverage presents opportunities for increasing our total return, it mayinvolves a high degree of financial risk and will increase lossesthe exposure of the investments to adverse economic factors such as well. Accordingly, anyrising interest rates, downturns in the economy or deteriorations in the condition of the investments. Any event that adversely affects the value of one of our investments would be magnified to the extent leverage is used. To the extent that we engage in any leveraging, we will be subject to the risks normally associated with debt financing, including those relating to the ability to refinance and the insufficiency of cash flow to meet principal and interest payments, which could significantly reduce or even eliminate the value of our equity in real estate investments. Leveraging our capital structure will mean that third parties, such as banks, may be entitled to the cash flow generated by such investments prior to us or our investors receiving a return. Additionally, if one of our assets is mortgaged or otherwise used as collateral to secure repayment of indebtedness and such payments are not made, the asset could be foreclosed upon by or otherwise transferred to the lender.
Our actual use of leverage will depend on a number of factors, including the availability of indebtedness on terms that the Adviser deems are appropriate and the Adviser’s decision to utilize any such available leverage, among others. There can be no assurance that we will be able to obtain, or will maintain, leverage on favorable terms, leverage that reaches the Adviser’s targets/expectations, or any leverage at all. Under our charter, we have a limitation that precludes us from borrowing in excess of 300% of our net assets, which approximates borrowing 75% of the cost of our investments (unless a majority of our independent directors approves any borrowing in excess of the limit and we disclose the justification for doing so to our stockholders), but such restriction does not restrict the amount of indebtedness we may incur with respect to any single investment. To the extent that we do not employ long-term leverage (or employs less leverage than originally anticipated), our investment returns may be lower than those that might have been achieved using long-term leverage.
No assurance can be given that financing will be available throughout the life of us or any individual investment, or that long-term replacement financing can be obtained as intended by the Adviser.Adviser or the Sub-Adviser, as applicable. If we are unable to obtain financing, including on favorable terms that reflect its underlying investments, this may have a material adverse effect on our ability to achieve our investment objectives and the return on invested capital. There are also financing costs associated with leverage. Such costs will be borne by us and therefore may adversely affect the rate of returns we obtain. In addition, each leveraged investment will involve interest rate risk to the extent that financing charges for such leveraged investment are based on a predetermined interest rate.
42

Table of Contents
The use of borrowed funds will magnify the volatility of our investment portfolio and involves substantial risks. The use of leverage involves a high degree of financial risk and will increase the exposure of the investments to adverse economic factors such as rising interest rates, downturns in the economy or deteriorations in the condition of the investments. Principal and interest payments on indebtedness (including mortgages having “balloon” payments) will have to be made regardless of the sufficiency of cash flow from the properties. Our investments will be impaired by a smaller decline in the value of the properties than is the case where properties are owned with a proportionately smaller amount of debt.
Although the use of borrowed funds will increase investment returns if the leveraged portfolio investment earns a return greater than the cost of our borrowed funds, investment returns will decrease if the leveraged portfolio investment fails to earn a return
26


equal to the cost of our borrowed funds. The extent to which we use borrowed funds may have important consequences to our stockholders, including greater fluctuations in our net assets, use of cash flow for debt service, rather than for additional investments, distributions, or other purposes, and in certain circumstances we may be required to prematurely divest investments to service its debt obligations. All of these risks are magnified by the use of long-term leverage in excess of unfunded commitments.
If we default on secured indebtedness, the lender may foreclose and we could lose our entire investment in the collateral for such loan. If we become subject to a liability, parties seeking to have the liability satisfied may have recourse to our assets generally and not be limited to any particular asset, such as the investment giving rise to the liability. No assurance can be given that financing for our investments will be obtained by us, or obtained on favorable or acceptable terms, including terms which reflect the financing provided by us. A foreclosure may also have substantial adverse tax consequences for us.
Many of these same issues also apply to credit facilities which are expected to be in place at various times as well. For example, the loan documents for such facilities may include various asset coverage ratios, the continued compliance with which may not be completely within our control. If such coverage ratios are not met, the lenders under such credit facilities may declare any unfunded commitments to be terminated and declare any amounts outstanding to be due and payable.
Additionally, our investments are expected to include properties, real assets and companies whose capital structures may have significant leverage. Such investments are inherently more sensitive to declines in revenues and to increases in expenses and interest rates. The leveraged capital structure of such investments will increase the exposure to adverse economic factors such as downturns in the economy or deterioration in the condition of the investment or the related industry. The securities we acquire may be relatively junior (or the most junior) in what will typically be a complex capital structure, and thus subject to significant risk of loss. Further, we may engage in certain investment activities that involve the use of leverage, including through credit default swaps or total return swaps. There are also financing costs associated with leverage, and each leveraged investment will involve interest rate risk to the extent that financing charges for such leveraged investment are based on a predetermined interest rate.
In certain cases, financings for our properties may be recourse to us.
Generally, commercial real estate financings are structured as non-recourse to the borrower, which limits a lender’s recourse to the property pledged as collateral for the loan, and not the other assets of the borrower or to any parent of borrower, in the event of a loan default. However, lenders customarily will require that a creditworthy parent entity enter into so-called “recourse carveout” guarantees to protect the lender against certain bad-faith or other intentional acts of the borrower in violation of the loan documents. A “bad boy” guarantee typically provides that the lender can recover losses from the guarantors for certain bad acts, such as fraud or intentional misrepresentation, intentional waste, willful misconduct, criminal acts, misappropriation of funds, voluntary incurrence of prohibited debt and environmental losses sustained by lender. In addition, “bad boy” guarantees typically provide that the loan will be a full personal recourse obligation of the guarantor, for certain actions, such as prohibited transfers of the collateral or changes of control and voluntary bankruptcy of the borrower. It is expected that the financing arrangements with respect to our investments generally will require “bad boy” guarantees from us and in the event that such a guarantee is called, our assets could be adversely affected. Moreover, our “bad boy” guarantees could apply to actions of the joint venture partners associated with our investments. While the Adviser expects to negotiate indemnities from such joint venture partners to protect against such risks, there remains the possibility that the acts of such joint venture partner could result in liability to us under such guarantees. We may provide “bad boy” guarantees on behalf of the other Real Estate accounts investing alongside us and as such guarantees are not for borrowed money, they will typically not be included under our leverage limitations.
If we draw on a line of credit to pay distributions, fund repurchases or for any other reason, our financial leverage ratio could increase beyond our target.
We have entered into an uncommitted line of credit from an affiliate of OaktreeBrookfield (the “Credit Agreement”) and may seek to obtain additional lines of credit in an effort to provide for a ready source of liquidity for any business purpose, including to pay distributions or fund repurchases of shares of our common stock in the event that repurchase requests exceed our operating cash flow and/or net proceeds from our continuous offering. There can be no assurances that we will be able to borrow under the line of credit, that the lender will issue a loan or extend or renew the line of credit, or that we will be able to obtain additional lines of credit on financially reasonable terms. In addition, we may not be able to obtain a line of credit of an
43

Table of Contents
appropriate size for our business until such time as we have a substantial portfolio, or at all. If we borrow under a line of credit to pay distributions or fund repurchases of shares of our common stock, our financial leverage will increase and may exceed our target leverage ratio. Our leverage may remain at the higher level until we receive additional net proceeds from our continuous offeringOffering or generate sufficient operating cash flow or proceeds from asset sales to repay outstanding indebtedness.
Increases in interest rates could increase the amount of our loan payments and adversely affect our ability to make distributions to our stockholders.
A number of our assets are interest rate sensitive: increases in long-term interest rates will, absent all else, increase our interest rate expense, impacting profitability, and decrease the value of these assets by reducing the present value of the cash flows expected to be produced by the asset. Interest we pay on our loan obligations will reduce cash available for distributions. If we obtain variable rate loans, increases in interest rates would increase our interest costs, which would reduce our cash flows and our ability to make distributions to our stockholders. In addition, if we need to repay existing loans during periods of rising interest rates, we could be required to liquidate one or more of our investments at times that may not permit realization of the maximum return on such investments. While weWe cannot predict factors which may or may not affect interest rates, during the year ended December 31, 2020, a 10% increase in one-month and daily U.S. Dollar denominated LIBOR would have resulted in increased interest expense of $0.05 million.rates.
Volatility in the financial markets and challenging economic conditions could adversely affect our ability to secure debt financing on attractive terms and our ability to service any future indebtedness that we may incur.
If the overall cost of borrowing increases, either by increases in the index rates or by increases in lender spreads, the increased costs may result in future acquisitions generating lower overall economic returns and potentially reducing future cash flow available for distribution. Disruptions in the debt markets negatively impact our ability to borrow monies to finance the purchase of, or other activities related to, real estate assets. If we are unable to borrow monies on terms and conditions that we find acceptable, we likely will have to reduce the number of properties we can purchase, and the return on the properties we do purchase may be lower. In addition, we may find it difficult, costly or impossible to refinance indebtedness that is maturing. Moreover, to the extent that such marketplace events are not temporary and continue, they may have an adverse impact on the availability of credit to businesses generally and could lead to an overall weakening of the U.S. economy.
Lenders may require us to enter into restrictive covenants relating to our operations, which could limit our ability to make distributions to our stockholders.
When providing financing, a lender may impose restrictions on us that affect our distribution and operating policies and our ability to obtain additional loans. Loan documents we enter into may contain covenants that limit our ability to further mortgage or dispose of the property or discontinue insurance coverage. In addition, loan documents may limit our ability to enter into or terminate certain operating or lease agreements related to the property. These or other limitations may adversely affect our flexibility and our ability to make distributions to our stockholders and the value of our shares.
If we enter into financing arrangements involving balloon payment obligations, it may adversely affect our ability to make distributions to our stockholders.
Some of our financing arrangements may require us to make a lump-sum or “balloon” payment at maturity. Our ability to make a balloon payment is uncertain and may depend upon our ability to obtain replacement financing or our ability to sell particular properties. At the time the balloon payment is due, we may or may not be able to refinance the balloon payment on terms as favorable as the original loan or sell the particular property at a price sufficient to make the balloon payment. Such a refinancing would be dependent upon interest rates and lenders’ policies at the time of refinancing, economic conditions in general and the value of the underlying properties in particular. The effect of a refinancing or sale could affect the rate of return to stockholders and the projected time of disposition of our assets.
Failure to hedge effectively against interest rate changes may materially adversely affect our results of operations and financial condition.
Subject to any limitations required to maintain qualification as a REIT, we may engage in interest rate hedging or other hedging
27


strategies in order to manage risk and return trade-offs. These agreements involve risks, such as the risk that counterparties may fail to honor their obligations under these arrangements and that these arrangements may not be effective in reducing our exposure to interest rate changes. These interest rate hedging arrangements may create additional assets or liabilities from time to time that may be held or liquidated separately from the underlying property or loan for which they were originally established. Moreover, it may not be possible to hedge against currency exchange rate, interest rate or public security price fluctuations at a price sufficient to provide protection from the decline in the value of the portfolio position. Hedging may also reduce the overall returns on our investments. Failure to hedge effectively against interest rate changes may materially adversely affect our results of operations and financial condition.

Changes to, or the elimination of, LIBOR may adversely affect interest expense related to borrowings under our credit facilities and real estate-related investments.
44

Table of Contents

We pay interest under mortgages or credit facilities, and receive interest payments on certain of our real estate-related securities, based on LIBOR, which is the subject of recent national, international and regulatory guidance and proposals forreform.

In a speech on July 27, 2017, Andrew Bailey, the Chief Executive of the Financial Conduct Authority of the U.K., or the FCA, announced the FCA’s intention to cease sustaining LIBOR after 2021. The FCA has statutory powers to require panel banks to contribute to LIBOR where necessary. The FCA has decided not to ask, or to require, that panel banks continue to submit contributions to LIBOR beyond the end of 2021. Theadministrator of LIBOR has announced it will consult on its intention to cease the publication of the one week and two month LIBOR settings immediately following the LIBOR publication on December 31, 2021, and the remaining USD LIBOR settings immediately following the LIBOR publication on June 30, 2023.

The U.S. Federal Reserve System, Office of the Comptroller of the Currency, and Federal Deposit Insurance Corporation have issued guidance encouraging market participants to adopt alternatives to LIBOR in new contracts as soon as practicable and no later than December 31, 2021, and the FCA has indicated that market participants should not rely on LIBOR being available after 2021. The U.S. Federal Reserve, in conjunction with the Alternative Reference Rates Committee, a steering committee comprised of large U.S. financial institutions, has identified the Secured Overnight Financing Rate (“SOFR”), a new index calculated by short-term repurchase agreements, backed by Treasury securities, as its preferred alternative rate for LIBOR. At this time, it is not possible to predict how markets will respond to SOFR or other alternative reference rates as the transition away from LIBOR is anticipated in coming years.

Our debt includes floating-rate loans for which the interest rates are tied to LIBOR and real estate-related investments with interest payments based on LIBOR. There is currently no definitive information regarding the future utilization of LIBOR or of any particular replacement rate. In addition, any benchmark may perform differently during any phase-out period than in the past. As such, the potential effect of any such event on our cost of capital and net investment income cannot yet be determined, and any changes to benchmark interest rates could increase our financing costs or decrease the income we earn on our real estate debt investments, which could impact our results of operations, cash flows and the market value of our investments. In addition, we may need to renegotiate certain of our loan agreements that extend past December 31, 2021, or June 30, 2023, depending on the applicable LIBOR tenor and pending the outcome of the LIBOR administrator’s consultation. Such amendments and restructurings, which could require us to incur significant expense and may subject us to disputes or litigation over the appropriateness or comparability to the relevant benchmark of the replacement reference rates. Moreover, the elimination of LIBOR and/or changes to another index could result in mismatches with the interest rate of investments that we are financing. In addition, the overall financial markets may be disrupted as a result of the phase-out or replacement of LIBOR.

We are assessing the impact of a potential transition from LIBOR; however, we cannot reasonably estimate the impact of the transition at this time.

The exit by the United Kingdom (“U.K.”) from the European Union (“EU”) could adversely affect us.

The U.K. formally left the EU on January 31, 2020. There followed an implementation period, during which EU law continued to apply in the U.K. and the U.K. maintained its EU single market access rights and EU customs union membership. The implementation period expired in December 31, 2020. Consequently, the U.K. has become a third country vis-à-vis the EU, without access to the single market or membership of the E.U. customs union.

On December 30, 2020, the U.K. and the EU signed a trade and cooperation agreement (the “TCA”) to govern their on-going relationship. The TCA was officially ratified by the U.K. Parliament on December 30, 2020, and is currently awaiting ratification by the EU Parliament and Council. The TCA has applied provisionally since January 1, 2021, pending the E.U.’s formal ratification. It is anticipated that further details of the relationship between the U.K. and the EU will continue to be negotiated even after formal ratification of the TCA.

Over time, U.K. regulated firms and other U.K. businesses may be adversely affected by the terms of the TCA (assuming it is formally ratified by the E.U.), as compared with the position prior to the expiry of the implementation period on December 31, 2020. For example, the TCA introduces new customs checks, as well as new restrictions on the provision of cross-border services and on the free movement of employees. These changes have the potential to materially impair the profitability of a business, and to require it to adapt or even relocate.

Although it is probable that any adverse effects flowing from the U.K.’s withdrawal from the EU will principally affect the U.K. (and those having an economic interest in, or connected to, the U.K.), given the size and global significance of the U.K.’s
45

Table of Contents
economy, unpredictability about the implications of its withdrawal from the EU the EU (and countries outside the EU) is likely to be an ongoing source of instability, produce significant currency fluctuations, and/or have other adverse effects on international markets, international trade agreements and/or other existing cross-border cooperation arrangements (whether economic, tax, fiscal, legal, regulatory or otherwise). The withdrawal of the U.K. from the EU could therefore adversely affect us. In addition, although it seems less likely now than at the time of Britain’s referendum, the withdrawal of the U.K. from the EU could have a further destabilizing effect if any other member states were to consider withdrawing from the EU presenting similar and/or additional potential risks and consequences to our business and financial results.
Risks Related to our Relationship with the Adviser and the Dealer ManagerBrookfield
We depend on the Adviser to select our investments and otherwise conduct our business, and any material adverse change in its financial condition or our relationship with the Adviser could have a material adverse effect on our business and ability to achieve our investment objectives.
Our success is dependent upon our relationship with, and the performance of, the Adviser in the acquisition and management of our real estate portfolio, and our corporate operations. The Adviser may suffer or become distracted by adverse financial or operational problems in connection with Oaktree’sBrookfield’s business and activities unrelated to us and over which we have no control. The Adviser may also resign or our board of directors may determine to replace the Adviser with a different investment adviser, and there is no guarantee that we will be able to find a replacement investment adviser or that any replacement will be suitable. Should the Adviser fail to allocate sufficient resources to perform its responsibilities to us for any reason or should the Adviser resign or be replaced, we may be unable to achieve our investment objectives or to pay distributions to our stockholders.
The Adviser will have broad discretion in selecting the properties we will invest in and the tenants of those properties.
The Adviser has broad discretionary power to decide what investments we will make and what strategies we will use. While the Adviser currently intends to use the strategies described herein, we may employ other investment techniques and invest in other instruments that the Adviser believes will help achieve our investment objectives or hedge unforeseen risks, whether or not such investment techniques or instruments are specifically described herein. Consistent with its investment objectives, we may invest in financial instruments of any and all types, which exist now or are hereafter created. Such investments may entail risks not described herein, any of which may adversely affect us.
The termination or replacement of the Adviser could trigger a repayment event under our mortgage loans for some of our properties and the credit agreement governing any line of credit we obtain.
Lenders for certain of our properties may request provisions in the mortgage loan documentation that would make the termination or replacement of the Adviser an event requiring the immediate repayment of the full outstanding balance of the loan. If we elect to obtain a line of credit and are able to do so, the termination or replacement of the Adviser could trigger repayment of outstanding amounts under the credit agreement governing our line of credit. If a repayment event occurs with respect to any of our properties, our results of operations and financial condition may be adversely affected.
The Adviser is not required to diversify our investments.
While we expect to invest in a diversified portfolio of assets, the Adviser is not under any obligation to diversify our investments, whether by reference to the amount invested or the industries or geographical areas in which we invest. The Adviser may allocate capital among investments as it determines in its sole discretion, subject to the general oversight of our board of directors and the goal of maximizing the returns for us, and investors will have no assurances with respect to the diversification or geographic concentration of the investment program. This lack of diversification will expose us to losses disproportionate to market declines in general if there are disproportionately greater adverse price movements in the particular investments, and our investment portfolio may be subject to more rapid changes in value than would be the case if we were required to maintain a wide diversification among companies, industries and types of securities. To the extent we hold investments concentrated in a particular issuer, security, asset class or geographic region, we will be more susceptible than a more widely diversified investment partnership to the negative consequences of a single corporate, economic, political or regulatory event. Unfavorable performance by any number of investments could substantially adversely affect the aggregate returns realized by investors in us.
The Adviser’s inability to retain the services of key real estate professionals could hurt our performance.
Our success depends to a significant degree upon the skill, acumen and contributions of certain key real estate and other professionals employed by the Adviser, each of whom would be difficult to replace. There is ever increasing competition among alternative asset firms, financial institutions, private equity firms, investment advisors, investment managers, real estate investment companies, real estate investment trusts and other industry participants for hiring and retaining qualified investment professionals and there can be no assurance that such professionals will continue to be associated with us or the Adviser, particularly in light of our perpetual-life nature, or that replacements will perform well. Neither we nor the Adviser have employment agreements with most of these individuals and they may not remain associated with us. If any of these persons were to cease their association with us, our operating results could suffer. Our future success depends, in large part, upon the Adviser’s ability to attract and retain highly skilled managerial, operational and marketing professionals. If the Adviser loses or
46

Table of Contents
is unable to obtain the services of highly skilled professionals, our ability to implement our investment strategies could be delayed or hindered.
We do not ownThe Adviser has engaged the Oaktree name, but we may use it as partSub-Adviser to select and manage our liquid investments and to manage certain of our corporate namereal estate properties and real estate-related debt investments. The Adviser relies on the performance of the Sub-Adviser in implementing the liquid investments portion of our investment strategy and the management of the real estate properties and real estate-related debt investments for which it is responsible.
The Adviser has engaged the Sub-Adviser to select and manage our liquid investments and to manage certain of our real estate properties and real estate-related debt investments pursuant to a license agreement with an affiliatesub-advisory agreements between the Adviser and the Sub-Adviser. The Sub-Adviser has and will continue to have substantial discretion, within our investment guidelines, to make decisions related to the acquisition, management and disposition of Oaktree. Useour liquid assets and the management of the name by other parties orreal estate properties and real estate-related debt investments for which it is responsible. If the terminationSub-Adviser does not succeed in managing the liquid investments portion of our license agreement may harm our business.
We have entered into a license agreement (the “Trademark License Agreement”), with Oaktree Capital Management, L.P. (the “Licensor”), an affiliate of Oaktree, pursuant toinvestment strategy or successfully managing the real estate properties and real estate-related debt investments for which it has granted us a fully paid-up, royalty-free, non-exclusive, non-transferable license to use the name “Oaktree Real Estate Income Trust, Inc.” Under this Agreement, we have a right to use this name for so long asis responsible, our performance will suffer. In addition, even though the Adviser (or another affiliatehas the ability to terminate the Sub-Adviser at any time, it may be difficult and costly to terminate and replace the Sub-Adviser.
The success of our Offering is dependent, in part, on the ability of the Licensor) serves as our advisor (or another advisory entity)Dealer Manager to retain key employees and to successfully build and maintain a network of licensed broker-dealers.
The dealer manager for the Adviser remainsOffering is Brookfield Oaktree Wealth Management Solutions LLC, an affiliate of the Licensor underAdviser. The success of the Trademark License Agreement. The Trademark License AgreementOffering and our ability to implement our business strategy is dependent upon the ability of our Dealer Manager to retain key employees and to build and maintain a network of licensed securities broker- dealers and other agents to distribute shares in the Offering. If the Dealer Manager is unable to do so, we may alsonot be earlier terminated by either partyable to raise adequate proceeds through the Offering to meet our investment objectives. In addition, the Dealer Manager serves as dealer manager for other issuers, including Other Brookfield Accounts and other accounts of Oaktree (“Other Oaktree Accounts”). As a result, the Dealer Manager may experience conflicts of certain breachesinterest in allocating its time between the Offering and such other issuers, which could adversely affect our ability to raise adequate proceeds through the Offering and implement our investment strategy. Further, the
28


participating broker-dealers retained by the Dealer Manager may have numerous competing investment products, some with similar or for convenience upon 90 days’ prior written notice, provided that upon notificationidentical investment strategies and areas of such termination byfocus as us, the Licensorwhich they may elect to effect termination of the Trademark License Agreement immediately at any time after 30 days from the date of such notification. The Licensor and its affiliates, such as Oaktree, will retain the rightemphasize to continue using the “Oaktree” name. We will further be unable to preclude the Licensor from licensing or transferring the ownership of the “Oaktree” name to third parties, some of whom may compete with us. Consequently, we will be unable to prevent any damage to goodwill that may occur as a result of the activities of the Licensor, Oaktree or others. Furthermore, in the event that the Trademark License Agreement is terminated, we will be required to, among other things, change our name. Any of these events could disrupt our recognition in the market place, damage any goodwill we may have generated and otherwise harm our business.
Risks Related to Conflicts of Interesttheir retail clients.
Various potential and actual conflicts of interest will arise, and these conflicts may not be identified or resolved in a manner favorable to us.
Various potential and actual conflicts of interest will arise as a result of our overall investment activities and the overall investment activities of Brookfield, Oaktree, the Dealer Manager, the Adviser, the Sub-Adviser and their affiliates. The following risk factors enumerate certain but not all potential conflicts of interest that should be carefully evaluated before making an investment in us. OaktreeBrookfield and OaktreeBrookfield personnel may in the future engage in further activities that may result in additional conflicts of interest not addressed below. If any matter arises that we and our affiliates (including the Adviser)Adviser, the Sub-Adviser and the Dealer Manager) determine in our good faith judgment constitutes an actual conflict of interest, we and our affiliates (including the Adviser)Adviser, the Sub-Adviser and the Dealer Manager) may take such action as we determine in good faith may be necessary or appropriate to ameliorate the conflict. Transactions between us and Brookfield, Oaktree or itstheir respective affiliates will require approval by our board of directors, including a majority of our independent directors. There can be no assurance that our board of directors, Brookfield or Oaktree will identify or resolve all conflicts of interest in a manner that is favorable to us.
The Adviser’s management fee and performance feefees may not create proper incentives or may induce the Adviser and its affiliates to make certain investments, including speculative investments, that increase the risk of our real estate portfolio.
We will pay the Adviser a management fee regardless of the performance of our portfolio. The Adviser’s entitlement to a management fee, which is not based upon performance metrics or goals, might reduce its incentive to devote its time and effort to seeking investments that provide attractive risk-adjusted returns for our portfolio. We may be required to pay the Adviser a management fee in a particular period despite experiencing a net loss or a decline in the value of our portfolio during that period.
The Adviser, however, has a fiduciary duty to us. If the Adviser fails to act in our best interests, then it will have violated this duty. The Advisory Agreement may be terminated by us or the Adviser on 60 days’ notice. The existence of the performance fee, which is based on our total distributions plus the change in NAV per share, may create an incentive for the Adviser to make riskier or more speculative investments on our behalf or cause us to use more leverage than it would otherwise make in the absence of such performance based compensation. In addition, the change in NAV per share will be based on the value of our investments on the applicable measurement dates and not on realized gains or losses. As a result, the Adviser may receive performance feesdistributions based on unrealized gains in certain assets at the applicable measurement datetime of such distributions and such gains may not be realized when those assets are eventually disposed of.
TheEach of the Adviser and the Sub-Adviser will face a conflict of interest because the fees itthey will receive for services performed are based in part on our NAV, which the Adviser isand the Sub-Adviser are ultimately responsible for determining.
TheEach of the Adviser and the Sub-Adviser will be paid a management feefees for itstheir services based on our NAV, which will be calculated by State Street, based on valuations provided by the Adviser.Adviser and the Sub-Adviser. In addition, a component of the management and performance fees payable to the Adviser is based in part upon the Operating Partnership’s net assets (which is a component of our NAV). The calculation of our NAV includes certain subjective judgments with respect to estimating, for example, the value of our portfolio and our accrued expenses, net portfolio income and liabilities, and therefore, our NAV may not correspond to realizable value upon a sale of those assets. The Adviser or the Sub-Adviser, as applicable, may benefit by us retaining ownership of our assets at times when our stockholders may be better served by the sale or disposition of our assets in order to avoid a reduction in our NAV. If our NAV is calculated in a way that is not reflective of our actual NAV, then the purchase price of shares of our common stock or the price paid for the repurchase of shares of common stock on a given date may not accurately reflect the value of our portfolio, and shares may be worth less than the purchase price or more than the repurchase price.
47

Table of Contents
Certain other Real Estate Accounts and Other OaktreeBrookfield Accounts have similar or overlapping investment objectives and guidelines, and we will not be allocated certain opportunities and may be allocated only opportunities with lower relative returns.
OaktreeBrookfield manages other funds and accounts, which present the possibility of overlapping investments, and thus the potential for conflicts of interest. OaktreeBrookfield has adopted certain policies and procedures intended to ensure fair and consistent access to appropriate investment opportunities among the other Real Estate Accounts and Other Oaktree Accounts, including a rotational allocation policy for real estate properties and an allocation policy for the securities portfolio. ManyBrookfield Accounts. Some of the investments targeted by us may be appropriate for certain other Real Estate Accounts and Other OaktreeBrookfield Accounts, and in retrospect or at different points in the market cycle, investments that were made by us may seem more appropriate for another Real Estatean Other Brookfield Account, or Oaktree fund, and vice versa. Investors will have no ability to challenge such allocation so long as it was made in good faith in accordance with Oaktree’sBrookfield’s allocation procedures. Such procedures give OaktreeBrookfield broad authority to allocate investment opportunities, notwithstanding the potential conflicts of interest that may exist. For example, management fees, incentive fees and liquidity provisions may differ significantly between us and the other Real Estate Accounts and Other OaktreeBrookfield Accounts, creating an economic incentive for OaktreeBrookfield to allocate investments that may be appropriate for a lower fee or more liquid strategy to a higher fee or less liquid strategy.
If any matter arises that the Adviser determines in its good faith judgment constitutes an actual conflict of interest, the Adviser may take such actions as may be necessary or appropriate to
29


prevent or reduce the conflict.
We may make investments in different parts of the capital structure of companies in which other Real Estate Accounts or Other OaktreeBrookfield Accounts already hold an investment. If any conflict were to arise, OaktreeBrookfield will be permitted to take certain actions that, in the absence of such conflict, it would not take, such as causing us to remain passive, investing in the same class of securities to align interests, divesting investments or taking other actions to reduce adversity, which may have the effect of benefiting other Real Estate Accounts or Other OaktreeBrookfield Accounts and not us.our company.
In addition, OaktreeBrookfield may determine the suitability of investments for us and/or other Real Estate Accountsour company or Other OaktreeBrookfield Accounts based in part on the basis of financial projections for portfolio issuers and there is no guarantee that the conditions on which such projections are based will materialize or otherwise be applicable to our investments. Accordingly, other Real Estate Accounts or Other OaktreeBrookfield Accounts may be allocated investment opportunities that ultimately turn out to have been more appropriate for us,our company, and we may be allocated investment opportunities that turn out to have been more appropriate for other Real Estate Accounts or Other OaktreeBrookfield Accounts. In addition, events or conditions, including changes in general market conditions, which may not have been anticipated or which are otherwise not foreseeable, may occur and have a significant impact on the actual rate of return received with respect to our investments or the investments of Other OaktreeBrookfield Accounts.
Under certain circumstances, we may be offered an opportunity to make an investment in a transaction in which one or more other Real Estate Accounts or Other OaktreeBrookfield Accounts is expected to make an investment, or in a company in which one or more other Real Estate Accounts or Other OaktreeBrookfield Accounts already has made, or concurrently will make, an investment, subject to the limitations set forth in our charter and any approvals by our board of directors required under our charter. As a result, we and the other Real Estate Accounts or Other OaktreeBrookfield Accounts may have conflicting interests in negotiating the terms of such investments. In that regard, actions may be taken for the other Real Estate Accounts or Other OaktreeBrookfield Accounts that are adverse to us. There can be no assurance that any such conflict will be resolved in our favor and OaktreeBrookfield may be required to take action where it will have conflicting loyalties between its duties to us and to other Real EstateOther Brookfield Accounts, which may adversely impact us. Such conflicts may also exist in the negotiations of amendments or waivers or in a workout or bankruptcy. It is possible that in a bankruptcy proceeding, our interests may be subordinated or otherwise adversely affected by virtue of such other Real Estate Accounts’ or Other OaktreeBrookfield Accounts’ involvement and actions relating to its investment. Oaktreetheir investments. Brookfield will seek to manage such conflicts in good faith and in a manner consistent with its duties to us and the other OaktreeBrookfield Accounts.
In addition, we together with a third-party equity fund, may be competing bidders from time to time with other Real Estate Accounts or Other OaktreeBrookfield Accounts for a specific investment opportunity. At the time such transaction is priced and at certain other times, certain personnel of OaktreeBrookfield who are not engaged in our management may be restricted from disclosing information they receive about such investment from other Real Estate Accounts or Other OaktreeBrookfield Accounts to us.
OaktreeBrookfield personnel will work on other projects and conflicts may arise in the allocation of personnel between us and other projects.
The Adviser and its affiliates will devote such time as they deem necessary to conduct our business affairs in an appropriate manner. However, a core group of real estate professionals will devote substantially all of their business time not only to our activities but also to the activities of several other Oaktree investment vehicles and any successor funds theretoOther Brookfield Accounts (and their respective investments) and their related entities (which may include separate accounts, dedicated managed accounts and/or investment funds formed for specific geographical areas or investments). Consequently, conflicts are expected to arise in the allocation of personnel, and we may not receive the level of support and assistance that we otherwise might receive if we were internally managed. The Adviser and its affiliates are not restricted from entering into other investment advisory relationships
48

Table of Contents
or from engaging in other business activities.
Brookfield or Oaktree may acquire confidential or material non-public information or be restricted from initiating transactions in certain securities, as a result of which we may not be able to initiate a transaction or sell an investment that may otherwise have been initiated or sold.
By reason of their responsibilities in connection with us and other activities of other Real EstateOther Brookfield Accounts andor Other Oaktree Accounts, personnel of Brookfield or Oaktree may acquire confidential or material non-public information or be restricted from initiating transactions in certain securities. We will not be free to act upon any such information. Due to these restrictions, we may not be able to initiate a transaction that it otherwise might have initiated and may not be able to sell an investment that it otherwise might have sold.
Notwithstanding the foregoing, Brookfield or Oaktree may determine, in itstheir sole discretion at any time, that such information could impair its ability to effect certain transactions on behalf of us, whether for legal, contractual, or other reasons. Accordingly, Brookfield or Oaktree may elect not to receive such information. Lack of access to any such information may adversely affect our investments that in some cases may have been avoided had Brookfield or Oaktree, as applicable, had such information.

30


We may purchase assets from or sell assets to the Adviser, the Sub-Adviser and itstheir respective affiliates, and such transactions may cause conflicts of interest.
We may purchase assets from or sell assets to the Adviser, the Sub-Adviser and itstheir respective affiliates or their clients. These purchases and sales may cause conflicts of interest, including with respect to the consideration offered and the obligations of such affiliates. These purchases and sales will be subject to the approval of a majority of directors (including a majority of our independent directors) not otherwise interested in the transaction.
We may make investments at different times or on different terms than other Real Estate Accounts or Other OaktreeBrookfield Accounts, ultimately realizing different investment returns than such Accounts or funds.Other Brookfield Accounts.
Other Real Estate Accounts or Other OaktreeBrookfield Accounts may make investments at different times and/or on different terms or exit any of such investments at different times and/or on different terms compared to such investment made on our behalf. Therefore, we may realize different investment returns than other Real Estate Accounts or Other OaktreeBrookfield Accounts, with respect to any investment made alongside some or all of such entities.
OaktreeBrookfield shall have sole discretion in determining what investments we will be offered to pursue. As a result, there is no guarantee that we will be offered the opportunity to invest in any particular investments or type of investments alongside any other Real Estate Accounts or Other OaktreeBrookfield Accounts. The terms, conditions and the time of investment and disposition of investments held by us may be materially different from those of any other Real Estate AccountsOther Brookfield Accounts.
Brookfield’s or Other Oaktree Accounts.
The personnel of the Adviser may trade in securities for their own accounts, subject to restrictions applicable to Oaktree personnel.
Our charter does not prohibit the Adviser, Oaktree or their respective affiliates, employees, officers, directors, principals or members from buying or selling securities or commodity interests for their own account. The records of any such trades by the Adviser, Oaktree or their respective affiliates, employees, officers, directors, principals or members will not be open to inspection by our stockholders. With respect to such personal accounts, the Adviser, Oaktree or their respective employees, officers, directors, principals or members may, to the extent not otherwise prohibited under firm policy, take investment positions different from, or contrary to, those taken by us.
Oaktree’s existing relationships may influence the Adviser’s or the Sub-Adviser’s decision-making and the Adviser or Sub-Adviser may take the existence and development of such relationships into consideration in managing us and our investments.
Brookfield and Oaktree haseach have long-term relationships with a significant number of companies and their respective senior management. Brookfield and Oaktree also hashave relationships with numerous investors, including institutional real estate investors and their senior management. The existence and development of these relationships may influence whether or not the Adviser undertakes a particular investment on behalf of us and, if so, the form and level of such investment. Similarly, the Adviser or the Sub-Adviser, as applicable, may take the existence and development of such relationships into consideration in its management of us and our investments. Without limiting the generality of the foregoing, there may, for example, be certain strategies involving the management or realization of particular investments that the Adviser or the Sub-Adviser will not employ on our behalf in light of these relationships.
The Adviser and the Sub-Adviser may face conflicts of interest in choosing our service providers and financing sources, and certain service providers may provide services to the Adviser, Brookfield, Other Brookfield Accounts, the Sub-Adviser, Oaktree or other Real EstateOther Oaktree Accounts on more favorable terms than those payable by us.
Conflicts of interest may exist with respect to the Adviser’s and Sub-Adviser’s selection of brokers, dealers and transaction agents and counterparties (collectively, “Broker Dealers”) and financing sources for the execution of transactions by us. When engaging the services of such Broker Dealers and financing sources, the Adviser or the Sub-Adviser may, subject to best execution, take into consideration a
49

Table of Contents
variety of factors, including, to the extent applicable, the ability to achieve prompt and reliable execution, competitive pricing, transaction costs, operational efficiency with which transactions are effected, access to deal flow and precedent transactions, and the financial stability and reputation of the particular Broker Dealers, as well as other factors that the Adviser or the Sub-Adviser, as applicable, deems appropriate to consider under the circumstances. Broker Dealers and financing sources may provide other services that are beneficial to the Adviser, Brookfield, the Sub-Adviser, Oaktree and their respective affiliates, but that are not necessarily beneficial to us, including capital introductions, other marketing assistance, client and personnel referrals, consulting services, and research-related services. These other services and items may influence the Adviser’s and the Sub-Adviser’s selection of Broker Dealers and financing sources.
Conflicts of interest may also arise in connection with service providers retained by Oaktree.Brookfield. For example, OaktreeBrookfield and/or the Adviser may from time to time retain consultants or transition former employees to consultant status to provide assistance with deal sourcing, industry insight or due diligence, offer financial and structuring advice and perform other services for us, other Real EstateOther Brookfield Accounts or their respective portfolio companies (“Senior Advisors”). Such services may be provided on an exclusive basis. Our share of any retainers or other fees charged by Senior Advisors (“Senior Advisor Fees”) will be treated as an expense borne by us (whether paid by us directly, by a portfolio issuercompany or by the Adviser or OaktreeBrookfield and subsequently reimbursed by us). While such Senior Advisor Fees are believed to be reasonable and generally at market rates for the relevant service provided, because of the exclusive arrangements Senior Advisor Fees may not always be comparable to costs, fees and expenses charged for such services by other third parties. In addition to such fees, we will also generally bear itsour share of any travel costs or other out-of-pocket expenses incurred by Senior Advisors in connection with the provision of their services. Office, accounting, network, administration and other support benefits may be provided by OaktreeBrookfield to Senior Advisors without charge. Senior Advisors may also be granted the right to participate alongside us in transactions that they source or for which they provide advice. Such co-investment rights may result in us investing less capital than itwe otherwise would have in such transactions. In addition, such Senior Advisors may invest directly in us as stockholders.
Additionally, Oaktree has retained Bellwether Asset Management, Inc. (“Bellwether”), a privately held real estate asset services provider, as a consultant to certain Other Oaktree Accounts (including the Oaktree Real Estate Income Fund, L.P.,Real Estate Opportunities Funds, Oaktree Real Estate Debt Fund, L.P. (together with its parallel fund, “REDF I”), Oaktree Real Estate Debt Fund II, L.P. (together with any parallel funds, “REDF II”) and certain separate accounts that invest alongside REDF I and/or REDF II) and the Adviser will retain Bellwether as an outside service provider to us and/or its investments. Services performed by Bellwether include assisting with property management (including development projects), gathering, analyzing and sorting data from servicers and borrowers, synthesizing data into standardized management reports and analysis tools used by Oaktree to streamline financial and operational reporting, monitoring covenant compliance by borrowers, market surveillance, underwriting investment and disposition opportunities, modeling projected cash flows and associated investment returns, providing foundational data for valuations along with other valuation services, reviewing draw requests from borrowers, performing property-level accounting services along with other support services. The Adviser believes there is significant value in having an objective third party such as Bellwether provide these services instead of relying on borrowers to report directly to the Adviser. Using Bellwether to manage the reporting process also helps ensure that management reports present data in an organized manner for all portfolio investments, allowing the Adviser to have better information with which to monitor our portfolio. Such reporting would be difficult for many operating partners or borrowers to prepare on their own. Bellwether may also be retained by us as a special servicer in connection with non-performing loans and foreclosures. Oaktree, the Adviser and Bellwether may from time to time agree to expand or reduce the scope of services that Bellwether provides to us or to Other Oaktree Accounts. While neither Oaktree nor the Adviser are owners of or investors in Bellwether or are employers of Bellwether’s employees, Bellwether may provide asset management services to Oaktree-managed funds and accounts on an exclusive basis or nearly on an exclusive basis. The costs, fees and expenses relating to the services provided by Bellwether are borne by the funds and accounts to which such services are provided. Any costs, fees and expenses allocated to us will be treated as an expense borne by us (whether paid by us directly, by a portfolio company or by the Adviser or Oaktree and subsequently reimbursed by us). While such costs, fees and expenses are believed by the Adviser to be reasonable and generally at market rates for the relevant services provided, the arrangement with Bellwether may result in such costs, fees and expenses not always being comparable to those charged for such services by other third parties. Oaktree and the Adviser believe the largely exclusive arrangement with Bellwether will benefit our investors by improving the quality of reporting that Oaktree receives on our investments. Our overall share of costs, fees and expenses related to Bellwether’s engagement will vary based on the particular scope of services provided to us by Bellwether.
31


Moreover, services that OaktreeBrookfield has historically performed in-house for Other OaktreeBrookfield Accounts may for certain reasons, including efficiency considerations, be outsourced in whole or in part to third parties in the discretion of OaktreeBrookfield or the Adviser in connection with our operation. Such outsourced services may include, without limitation, asset management, accounting, tax, compliance, trade settlement, information technology or legal services. Outsourcing may not occur uniformly for all Oaktree-managed funds and accountsOther Brookfield Accounts and, accordingly, certain costs may be incurred by us through the use of third-party service providers that are not incurred for comparable services used by Other OaktreeBrookfield Accounts. The decision by the Adviser to initially perform particular services in-house for us will not preclude a later decision to outsource such services, or any additional services, in whole or in part to third parties. The costs, fees or expenses of any such third-party service providers will
50

Table of Contents
be treated expenses borne by us.
Certain advisors and other service providers (including, without limitation, accountants, administrators, lenders, bankers, brokers, attorneys, consultants, title agents, investment or commercial banking firms, developers or property managers and certain other advisors and agents) to us, Oaktree and/Brookfield or certain entities in which we hashave an investment, or affiliates of such advisors or service providers, may also provide goods or services to or have business, personal, political, financial or other relationships with Oaktree,Brookfield, its affiliates, Other OaktreeBrookfield Accounts or their portfolio companies. Such advisors or service providers (or their employees) may be investors in us or Other OaktreeBrookfield Accounts, Oaktree and/Brookfield or their respective affiliates, sources of investment opportunities, co-investors or commercial counterparties or entities in which Oaktree and/Brookfield or Other OaktreeBrookfield Accounts have an investment, and payments by us and/or such portfolio companies may indirectly benefit Oaktree and/Brookfield or such Other OaktreeBrookfield Accounts. Additionally, certain OaktreeBrookfield employees may have family members or relatives employed by advisors and service providers. These service providers and their affiliates may contract or enter into any custodial, financial, banking, advising or brokerage, placement agency or other arrangement or transaction with us, the Adviser, OaktreeBrookfield or any investor in us or any portfolio company in which we have made an investment. These relationships may influence the Adviser or OaktreeBrookfield in deciding whether to select or recommend such a service provider to perform services for us or a portfolio company (the cost of which will generally be borne directly or indirectly by us). Advisors and service providers often charge different rates or have different arrangements for specific types of services. For example, the fee for a particular type of service may vary based on the complexity of the matter as well as the expertise required and demands placed on the service provider. Therefore, to the extent the types of services used by us are different from those used by Oaktree,Brookfield, Other OaktreeBrookfield Accounts, their portfolio companies or their respective affiliates, any of the foregoing may pay different amounts or rates than those paid by us with respect to any particular advisor or service provider.
We may co-invest with OaktreeBrookfield affiliates in real estate-related investments and such investments may be in different parts of the capital structure of an issuer and may otherwise involve conflicts of interest.
Other Real EstateBrookfield Accounts hold a number of existing real estate-related investments and may in the future make further such investments. To the extent permitted by our charter and, as required, subject to approval by our board of directors, we may make investments either in those same assets or in related assets. In addition, we anticipate that we may make investments in entities or assets in which another Real Estatean Other Brookfield Account holds an investment in a different class of the debt or equity securities of such entities or such assets. For example, we may make investments in the equity of entities or assets in which other Real EstateOther Brookfield Accounts have made or will make investments in various tranches of CMBS securitizations or other debt instruments.
In the foregoing circumstances, to the extent we hold securities that are different (including with respect to relative seniority) than those held by such other Real EstateOther Brookfield Accounts, OaktreeBrookfield could have conflicting loyalties between its duties to us and such other OaktreeBrookfield fund. In order to mitigate any such conflicts of interest, we may recuse ourselves from participating in any decisions relating to or with respect to such securities held by such other Real EstateOther Brookfield Accounts (notwithstanding that if such other Real EstateOther Brookfield Accounts maintain voting rights with respect to the securities they hold) or, if we do not recuse ourselves OaktreeBrookfield may be required to take action where it will have conflicting loyalties between its duties to us and to such other Real EstateOther Brookfield Accounts, which may adversely impact us.
We may enter into joint ventures and other shared assets which will involve risks and conflicts of interests.
Subject to the limitations contained in our charter, we and any other Real Estate Accounts may invest in shared assets through the formation of joint ventures. Such joint venture investments will involve risks and conflicts of interests. Joint venture investments could be adversely affected by our lack of sole decision-making authority, our reliance on the financial condition of our joint venture partners and disputes between us and our joint venture partners.
Oaktree,Brookfield, including the Adviser, may face conflicts of interest associated with the OaktreeBrookfield Investor’s investmentinvestments in us and the related share repurchase arrangement.
The OaktreeBrookfield Investor subscribed for shareswas issued a combination of Class I common stock in an amount such that, together with all other subscriptions forE shares of our common stock the escrow minimum offering amount was satisfied. In recognitionand Class E units of the Oaktree Investor’s commitmentOperating Partnership in connection with its contribution of certain assets to help us break escrow for our offering, ourthe Operating Partnership in connection with the Adviser Transition. Our board of directors, including a majority of independent directors, has adopted an arrangement to repurchase shares of our common stocksecurities held by the OaktreeBrookfield Investor. Because these arrangements arethis arrangement is with an affiliate of Oaktree,Brookfield, the terms were not negotiated at arm’s-length. Oaktreearm’s length. Brookfield may face conflicts of interest in conducting the share repurchase arrangement. In addition, asarrangement with the OaktreeBrookfield Investor. Also, because the Brookfield Investor may beowns a significant amount of shares of our largest stockholder,common stock and Operating Partnership units, the Adviser may face conflicts of interest in managing our investment activities. Finally, the Oaktree Investor may also be the lender under our credit agreement.

We are party
32


There may be conflicts of interest related to anour uncommitted line of credit facility with an affiliate of Oaktree.

51

Table of Contents
Brookfield.
We have entered into a discretionary, unsecured, uncommitted credit facility (the “Credit Agreement”)the Credit Agreement with Oaktree Fund GP I, L.P.,an affiliate of Brookfield, pursuant to which we may borrow up to $125 million at an interest rate equal to the lowest then-current interest rate offered by a third-party lender to us for a similar credit product, or, if no such rate is available, LIBORSOFR plus a 0.10% credit adjustment and a 2.25%. margin. There can be no assurances that we will be able to borrow under the Credit Agreement, or that the Brookfield lender will issue a loan or extend or renew the Credit Agreement. Because this Credit Agreement is with an affiliate of Oaktree,Brookfield, the terms of the agreement were not negotiated at arm’s-length. Oaktreearm’s length. The Adviser may face conflicts of interest in connection with any borrowings or disputes under this Credit Agreement.
Conflicts of interest related to tenants.
Certain properties owned by us and/or another Real Estate Account may be leased out to tenants that are affiliates of Oaktree, which would give rise to a conflict of interest. In such events, the Adviser will endeavor to ensure that such conflicts are resolved in a fair and equitable manner, subject to applicable oversight of the board of directors and any restrictions in our charter.
We expect to have a diverse stockholder group and the interests of our stockholders may conflict with one another and may conflict with the interests of investors in other vehicles that we co-invest with.
Our stockholders may have conflicting investment, tax and other interests with respect to their investments in us and with respect to the interests of investors in other investment vehicles, including the other Real Estate Accounts, and accounts managed or advised by the Adviser or its affiliates that may participate in the same investments as us. The conflicting interests of individual stockholders with respect to other stockholders and relative to investors in other investment vehicles accounts may relate to or arise from, among other things, the nature of investments made by us and such other vehicles and accounts, the structuring or the acquisition of investments and the timing of disposition of investments and such other vehicles and accounts. As a consequence, conflicts of interest may arise in connection with decisions made by the Adviser or its affiliates, including with respect to the nature or structuring of investments, which may be more beneficial for one stockholder than for another stockholder, especially with respect to stockholders’ individual tax situations. In addition, we may make investments that could have a negative impact on related investments made by the stockholders in separate transactions. In selecting and structuring investments appropriate for us, the Adviser considers our investment and tax objectives (including our qualification as a REIT) and our stockholders (and those of investors in other investment vehicles managed or advised by the Adviser or its affiliates) as a whole, not the investment, tax or other objectives of any stockholders individually.
Our board of directors has adopted a resolutionresolutions that renouncesrenounce our interest or expectancy with respect to certain business opportunities and competitive activities.
Our board of directors has adopted a resolutionresolutions that renouncesprovide that none of Brookfield, Oaktree or their respective affiliates, our directors or any person our directors control are required to refrain directly or indirectly from engaging in any business opportunities, including any business opportunities in the same or similar business activities or lines of business in which we or our affiliates may from time to time be engaged or propose to engage, or from competing with us, and that renounce our interest or expectancy in, or in being offered an opportunity to participate in, business opportunities, and provides that none of Oaktree or its affiliates, our directors or any person our directors control must refrain from competing with us or present to us such business opportunities. Under this resolution, Oaktree and its affiliates and our directors or any person our directors control would not be obligated to present to us opportunities, unless those opportunities are expressly offered to such person in his or her capacity as aour director or officer and intended exclusively for us or any of our subsidiaries,subsidiaries.
We may be subject to additional potential conflicts of interests with portfolio companies of Brookfield and those persons willOther Brookfield Accounts, as well as affiliates of Oaktree.
We may be ablesubject to engageadditional potential conflicts of interests with portfolio companies of Brookfield and Other Brookfield Accounts. For example, a portfolio company of an Other Brookfield Account may be a competitor, customer, service provider or supplier of one or more of our investments. There may also be circumstances where a tenant or a prospective tenant in competing activities without any restriction imposedconnection with one of our investments may also be interested in or eligible to be a tenant or prospective tenant at a property owned by an Other Brookfield Account. In such circumstances, such Other Brookfield Account or portfolio company thereof may take actions that have adverse consequences for us or one of our investments, such as seeking to increase its market share at the investment’s detriment, withdrawing business from the investment in favor of a competitor that offers the same product or service at a more competitive price, or increasing prices of its products in its capacity as a result of Oaktree’s or its affiliates’ status as a stockholder or Oaktree’s affiliates’ status as our officers or directors.
Disputes between Oaktree and our joint venture partners who have pre-existing investments with Oaktree may affect our investments relating thereto.
Somesupplier of the third-party operators and joint-venture partners with whichinvestment or commencing litigation against the investment. In addition, in such circumstances, the Adviser may electnot pursue certain such actions on our behalf, which could result in a benefit to co-investan Other Brookfield Account or to our capitalcompany. Brookfield has implemented policies and procedures designed to mitigate such potential conflicts of interest. Such policies and procedures could reduce the business activity among the portfolio companies of Other Brookfield Accounts, which could negatively affect one or more of our investments and, therefore, us as a whole. An Other Brookfield Account or portfolio company thereof may nonetheless continue to take such actions that have pre-existingadverse consequences for us or our investments, with Oaktree. The terms of these preexisting investments may differ from the terms upon which we invest with such operators and partners. To the extent a dispute arises betweenBrookfield will not have any obligation or duty in this regard.
In addition, Oaktree and such operatorsits affiliates currently manage and partners, our investments relating thereto may be affected.
in the future manage Other Oaktree Accounts. We may be subject to additional potential conflicts of interests with portfolio companies of Oaktree and Other Oaktree Accounts.
We are a party to the Option Investments Purchase Agreement with Oaktree.
Pursuant to the terms of the Adviser Transition Agreement, we entered into the Option Investments Purchase Agreement with Oaktree, pursuant to which Oaktree will have the right to purchase the Operating Partnership’s entire interest in certain of our real estate properties (the “Equity Option Investments”) or real estate-related debt investments (the “Debt Option Investments”), or both, that were acquired prior to the consummation of the Adviser Transition, for a period of 12 months following the earlier of (i) 18 months after the date upon which the Adviser Transition is completed and its affiliates currently manage and may(ii) the date on which we notify Oaktree that we have issued in the future manage other Real Estate Accounts and other funds and accounts (collectively,aggregate $1 billion of our common stock to non-affiliates after the “Otherdate the Adviser Transition is completed (such 12-month period, the “Option Period”) at price equal to the fair value of the applicable Option Investments, as determined in connection with our most recently determined NAV immediately prior to the closing of such purchase. Because this Option Investments Purchase Agreement is with Oaktree, Accounts”). We mayan affiliate of Brookfield, the terms of the agreement were not negotiated at arm’s length. In addition, because of the Option Investments Purchase Agreement, we would be subjectprecluded from selling the Equity Option Investments or the Debt Option Investments to additional potential conflictsa third party, prior to the expiration of interests with portfolio companiesthe Option Period, without the consent of Oaktree, and Other Oaktree Accounts, including:
Timbers Holdings, LLC. Oaktree Real Estate Opportunities Fund VI, L.P. (“ROF VI”), owns a 75% equityeven if our Adviser determines that it would be in our best interest in Timbers Holdings, LLC (“Timbers”), a developer, operator and managerto dispose of luxury private resorts and residence clubs. Timbers acts as sales and marketing agent for a private residence club owned by Oaktree Real Estate Opportunities Fund V, L.P. (“ROF V”), an arrangement that existed prior to ROF VI’s investment in Timbers) and has been engaged to act as development manager for a property owned by ROF VI. Oaktree expects that Timbers may be engaged to provide services to one or more of the Oaktree Option Investments in order to rebalance our portfolio investments. Whileor for liquidity needs to fund share repurchases. In addition, the paymentpurchase price payable by Oaktree for the Oaktree Option Investments pursuant to the Option Investments Purchase Agreement is fixed at the current appraised value as of feesthe date of sale, which would preclude us from realizing any premium to appraised value that a portfolio company of anthird party may be willing to pay during the Option Period.


5233

Table of Contents
Other Oaktree Account may give rise to potential conflicts of interest, Oaktree intends to address any such conflicts by requiring that only Timbers’ management be involved in negotiating fees with Oaktree-managed funds. Any fee arrangements with Timbers are expected to be comparable to fees that could be obtained in an arm’s-length transaction with a third party. Oaktree anticipates that third-party clients will constitute a substantial majority of Timbers’ business.
Sabal Financial Group, L.P. and Victoria Asset Management, LLC. The Real Estate group uses the services of Sabal Financial Group, L.P. (“Sabal U.S.”) and Victoria Asset Management,, LLC (“Victoria” and, together with Sabal U.S., “Sabal”), both affiliates of Oaktree, in connection with the underwriting, servicing and asset management of small-balance commercial loan portfolios and foreclosed real estate assets. Sabal is an international diversified financial services firm specializing in the valuation, management and servicing of commercial real estate and commercial and residential acquisition, development and construction loans and mortgages, as well as in providing assistance with bid submissions and other aspects of the acquisition process for such loans and mortgages. Sabal provides credit advisory services and loan portfolio management and performance assessments for investment and commercial banks, including capital assessment based upon portfolio and ALLL (Allowance for Loan and Lease Loss) analysis. Sabal and a related entity in which Sabal U.S. holds a minority investment, and with which it shares certain management and other personnel, also have lending operations for small- to mid-size real estate loans that are generally commercial in nature, including residential developer loans. Oaktree Investment Holdings, L.P., an affiliate of Oaktree, owns a 50% interest in Sabal U.S. and a majority interest in Sabal Europe.
Sabal provides services to portfolios of commercial non-performing loans and real estate owned properties owned by certain Other Oaktree Accounts, including ROF V, ROF VI, Oaktree Real Estate Opportunities Fund VII, L.P. (“ROF VII”) and Oaktree Remington Investment Fund, L.P. (the “Remington Account”), and oversees loan origination platforms for one or more of such Other Oaktree Accounts. Sabal also provides loan servicing for certain investments made by REDF I, REDF II and any associated separate accounts and may provide similar services to us. We may also engage Sabal as a special servicer in connection with non-performing loans or foreclosures. Oaktree believes that its investment in Sabal puts us and the Other Oaktree Accounts in an attractive position with respect to these portfolios and platforms by allowing them to offer an integrated team of capital and asset managers who can underwrite, fund and service the portfolios, as well as source attractive lending opportunities, often with significant flexibility to tailor the transaction to the needs of the seller or the borrower. Nevertheless, Oaktree’s ownership of Sabal presents certain potential conflicts of interest.
First, since we and the Other Oaktree Accounts will be paying Sabal for its services, Oaktree, as an owner of Sabal, will share in any profit. This potential profit has been minimized by having only fees run through Sabal, with any performance fee paid directly to Sabal employees through entities in which Oaktree does not have an economic interest. Oaktree has ensured it does not benefit at the expense of us and the Other Oaktree Accounts that use Sabal’s services by agreeing to rebate (through an offset to its management fee or, if necessary, the carried interest distributions) Oaktree’s share of any net income of Sabal attributable to any fees paid by us and the Other Oaktree Accounts to the extent that such net income is received by Oaktree (as determined by the relevant advisor or general partner in good faith). Second, Sabal provides services to third parties and may engage in its own real estate investment activities, including origination of real estate loans through certain Sabal affiliates. Such investments are generally expected not to be appropriate for us, but in certain cases could be appropriate for us. Any investment activity by Sabal or its affiliates in debt opportunities that could be appropriate for us would be conducted independently of Oaktree, and Oaktree’s Real Estate group will not refer lending opportunities to Sabal that are appropriate for us. However, Oaktree will benefit from the profits generated by any third-party business and may also provide the capital used by Sabal to make investments (thereby realizing any returns on any such investment). Finally, Oaktree may benefit from a sale of its equity interests in Sabal, if and when that were to occur.
Ownership Interest in Mars Acquisition Limited (including its subsidiaries and Magellan Homeloans, its separate origination platform, “Mars”). Mars operates a regulated residential mortgage underwriting, servicing and loan origination platform in the United Kingdom. It was established in 2008 by certain Other Oaktree Accounts (in particular, OCM Opportunities Fund VII, L.P. and OCM Opportunities Fund VIIb, L.P. (including its parallel fund), “Opps VII/VIIb”), Varde Partners (“Varde”) and certain management shareholders. Varde decided to fully exit its investments in U.K. mortgages in 2013 and sold its interest in Mars to Opps VII/VIIb, resulting in Opps VII/VIIb owning 54.6% of Mars. While Mars was initially established to provide services to Opps VII/VIIb, it has expanded to providing services to Other Oaktree Accounts since Opps VII/VIIb are out of their investment periods and successor funds now provide the capital to purchase or originate residential mortgages. These services are provided at market rates. REDF I, REDF II and any associated separate accounts have used Mars’ services and we may retain Mars to provide underwriting, servicing or loan origination services.
We may be subject to additional potential conflicts of interests as a consequence of Oaktree’s status as a public company.
53

Table of Contents
As a consequence of Oaktree’s status as a public company, our officers, directors, members, managers and employees and those of the Adviser may take into account certain considerations and other factors in connection with the management of the business and affairs of us and our affiliates that would not necessarily be taken into account if Oaktree were not a public company.
Risks Related to our REIT Status and Certain Other Tax Items
If we do not maintain our qualification as a REIT, we will be subjectface serious tax consequences that could substantially reduce the funds available to tax as a regular corporationsatisfy our obligations, to implement our business strategy and could face a substantial tax liability.to make distributions to our stockholders for each of the years involved.
We expect to continue to operate so as to qualify as a REIT under the Code. However, qualification as a REIT involves the application of highly technical and complex Code provisions for which only a limited number of judicial or administrative interpretations exist. Notwithstanding the availability of cure provisions in the Code, various compliance requirements could be failed and could jeopardize our REIT status. Furthermore, new tax legislation, administrative guidance or court decisions, in each instance potentially with retroactive effect, could make it more difficult or impossible for us to qualify as a REIT. If we fail to qualify as a REIT in any tax year, then:
we would be taxed as a regular domestic corporation, which under current laws, among other things, means being unable to deduct distributions to stockholders in computing taxable income and being subject to federal income tax on our taxable income at regular corporate income tax rates;
any resulting tax liability could be substantial and could have a material adverse effect on our book value;
unless we were entitled to relief under applicable statutory provisions, we would be required to pay taxes, and thus, our cash available for distribution to stockholders would be reduced for each of the years during which we did not qualify as a REIT and for which we had taxable income; and
we generally would not be eligible to requalify as a REIT for the subsequent four full taxable years.
To maintain our REIT status, we may have to borrow funds on a short-term basis during unfavorable market conditions.
To qualify as a REIT, we generally must distribute annually to our stockholders a minimum of 90% of our net taxable income, determined without regard to the dividends-paid deduction and excluding net capital gains.gain. We will be subject to regular corporate income taxes on any undistributed REIT taxable income each year.year, including any undistributed capital gain. Additionally, we will be subject to a 4% nondeductible excise tax on any amount by which distributions paid by us in any calendar year are less than the sum of 85% of our ordinary income, 95% of our capital gain net income and 100% of our undistributed income from previous years. Payments we make to our stockholders under our share repurchase plan will not be taken into account for purposes of these distribution requirements. If we do not have sufficient cash to make distributions necessary to preserve our REIT status for any year or to avoid taxation, we may be forced to borrow funds or sell assets even if the market conditions at that time are not favorable for these borrowings or sales. These options could increase our cost and our leverage and reduce the value of our investments.
Compliance with REIT requirements may cause us to forego otherwise attractive opportunities, which may hinder or delay our ability to meet our investment objectives and reduce our overall return.
To qualify as a REIT, we are required at all times to satisfy tests relating to, among other things, the sources of our income, the nature and diversification of our assets, the ownership of our stock and the amounts we distribute to our stockholders. Compliance with the REIT requirements may impair our ability to operate solely on the basis of maximizing profits. For example, we may be required to make distributions to stockholders at disadvantageous times or when we do not have funds readily available for distribution.
Compliance with REIT requirements may force us to liquidate or restructure otherwise attractive investments.

To qualify as a REIT, at the end of each calendar quarter, at least 75% of the value of our assets must consist of cash, cash items, government securities and qualified real estate assets. The remainder of our investments in securities (other than qualified real estate assets and government securities) generally cannot include more than 10% of the voting securities (other than securities that qualify for the straight debt safe harbor) of any one issuer or more than 10% of the value of the outstanding securities of any one issuer unless we and such issuer jointly elect for such issuer to be treated as a “taxable REIT subsidiary” under the Code. Debt will generally meet the “straight debt” safe harbor if the debt is a written unconditional promise to pay on demand or on a specified date a certain sum of money, the debt is not convertible, directly or indirectly, into stock, and the interest rate and the interest payment dates of the debt are not contingent on the profits, the borrower’s discretion, or similar factors.

Additionally, no more than 5% of the value of our assets (other than government securities and qualified real estate assets) can consist of the securities of any one issuer, and no more than 20% of the value of our assets may be represented by securities of one or more taxable REIT subsidiaries. If we fail to comply with these requirements, we must dispose of a portion of our assets
54

Table of Contents
within 30 days after the end of the calendar quarter in order to avoid losing our REIT status and suffering adverse tax consequences. In order to satisfy these requirements, we may be forced to liquidate assets from our portfolio or not make otherwise attractive investments.

34


Our charter does not permit any person or group to own more than 9.9%, in value or by number of shares, whichever is more restrictive, of our outstanding common stock or of our outstanding stock of all classes or series, and attempts to acquire our common stock or our stock of all other classes or series in excess of these 9.9% limits would not be effective without an exemption (which may apply prospectively or retroactively) from these limits by our board of directors.
For us to qualify as a REIT under the Code, not more than 50% of the value of our outstanding stock may be owned directly or indirectly, by five or fewer individuals (including certain entities treated as individuals for this purpose) during the last half of a taxable year. For the purpose of assisting our qualification as a REIT for U.S. federal income tax purposes, among other purposes, our charter prohibits beneficial or constructive ownership by any person or group of more than 9.9%, in value or by number of shares, whichever is more restrictive, of the outstanding shares of our outstanding common stock or 9.9%, in value or by number of shares, whichever is more restrictive, of ourthe outstanding stockshares of all classes or series of our stock, which we refer to as the “ownership limit.” The constructive ownership rules under the Code and our charter are complex and may cause shares of the outstanding common stock owned by a group of related persons to be deemed to be constructively owned by one person. As a result, the acquisition of less than 9.9% of our outstanding common stock or our capital stock by a person could cause another person to own constructively in excess of 9.9% of our outstanding common stock or our capital stock, respectively, and thus violate the ownership limit. There can be no assurance that our board of directors, as permitted in the charter, will not decrease this ownership limit in the future. Any attempt to own or transfer shares of our common stock or capital stock in excess of the ownership limit without the consent of our board of directors will result either in the shares in excess of the limit being transferred by operation of the charter to a charitable trust, and the person who attempted to acquire such excess shares will not have any rights in such excess shares, or in the transfer being void.
The ownership limit may have the effect of precluding a change in control of us by a third party, even if such change in control would be in the best interests of our stockholders or would result in receipt of a premium to the priceNAV of our common stock (and even if such change in control would not reasonably jeopardize our REIT status). The exemptions to the ownership limit granted to date may limit our board of directors’ power to increase the ownership limit or grant further exemptions in the future.
Non-U.S. holders may be subjectrequired to file U.S. federal income tax returns and pay U.S. federal income tax upon their receipt of certain distributions from us or upon their disposition of shares of our common stock.
In addition to any potential withholding tax on ordinary dividends, a non-U.S. holder, other than a “qualified shareholder” or a “qualified foreign pension fund,” that disposes of a “U.S. real property interest” (“USRPI”) (which includes shares of stock of a U.S. corporation whose assets consist principally of USRPIs), or that receives a distribution from a REIT that is attributable to gains from such a disposition, is generally subject to U.S. federal income tax under the Foreign Investment in Real Property Tax Act of 1980, as amended (“FIRPTA”), on the amount received from (or, in the case of a distribution, to the extent attributable to gains from) such disposition. Subject to certain exceptions, FIRPTA gains must be reported on U.S. federal income tax returns and are taxable at regular U.S. federal income tax rates. Such tax does not apply, however, to gain on the dispositiondistribution of stock in a REIT that is “domestically controlled.” Generally, a REIT is domestically controlled if less than 50% of its stock, by value, has been owned directly or indirectly by non-U.S. persons during a continuous five-year period ending on the date of disposition or, if shorter, during the entire time period of the REIT’s existence. There can be no assuranceWe cannot assure you that we will qualify as a domestically controlled REIT. If we were to fail to so qualify, amounts received by a non-U.S. holder on certain dispositions of shares of our common stock (including repurchases) would be subject to tax under FIRPTA, unless (a)(1) our shares of common stock were regularly traded on an established securities market and (b)(2) the non-U.S. holder did not, at any time during a specified testing period, hold more than 10% of our common stock. Furthermore, certain distributionsWe do not expect our shares to be regularly traded on an established securities market. Proposed Treasury regulations issued on December 29, 2022 (the “Proposed Regulations”) would modify the existing Treasury regulations relating to the determination of whether we are a domestically controlled REIT by providing a look through rule for our stockholders that are non-publicly traded partnerships, REITs, regulated investment companies or domestic “C” corporations owned 25% or more directly or indirectly by foreign persons (“foreign owned domestic corporations”) and by treating “qualified foreign pension funds” as foreign persons for this purpose. Although the Proposed Regulations are intended to be effective a year after they are finalized, the preamble to the Proposed Regulations states that the IRS may challenge contrary positions that are taken before the Proposed Regulations are finalized. Moreover, the Proposed Regulations as currently drafted would apply to determine whether a REIT was domestically controlled for the entire five-year testing period prior to any disposition of our common stock, rather than applying only to the portion of the testing period beginning after the Proposed Regulations are finalized. The Proposed Regulations relating to foreign owned domestic corporations is inconsistent with prior tax guidance. We cannot predict if or when or in what form the Proposed Regulations will be finalized or what our composition of investors that are treated as domestic under these final regulations will be at the time of enactment.
Even if we are domestically controlled, a non-U.S. holder, other than a “qualified shareholder” or a “qualified foreign pension fund,” that receives a distribution from us that is attributable to gains from the disposition of a USRPI as described above, including in connection with a repurchase of our common stock, is generally subject to U.S. federal income tax under FIRPTA to the extent such distribution is attributable to gains from such disposition, regardless of whether the difference between the
35


fair market value and the tax basis of the USRPI giving rise to such gains is attributable to periods prior to or during such non-U.S. holder’s ownership of our common stock, unless the relevant class of stock is regularly traded on an established securities market in the United States and such non-U.S. holder did not own more than 10% of such class at any time during the one-year period ending on the date of such distribution. In addition, a repurchase of our common stock, to the extent not treated as a sale or exchange, may be subject to tax under FIRPTA unless the conditions in clauses (a) and (b) of the immediately preceding sentence are satisfied, subject to certain exceptions.withholding as an ordinary dividend.
We may incur tax liabilities that would reduce our cash available for distribution to our stockholders.
Even if we qualify and maintain our status as a REIT, we may become subject to U.S. federal income taxes and related state, local and localforeign taxes. For example, net income from the sale of properties that are “dealer” properties (properties held for sale in the ordinary course of a trade or business and not for investment) sold by a REIT (a “prohibited transaction” under the Code) will be subject to a 100% tax. We may not make sufficient distributions to avoid excise taxes applicable to REITs. Similarly, if we were to fail an income test (and did not lose our REIT status because such failure was due to reasonable cause and not willful neglect) we would be subject to tax on the income that does not meet the income test requirements. We also may decide to retain net capital gain we earn from the sale or other disposition of our investments and pay income tax directly on such income. In that event, we may elect to cause our stockholders wouldto be treated as if they earned that income and paid the tax on it directly. However, stockholders that are tax-exempt, such as charities or qualified pension plans, would have no benefit from their deemed payment of such tax liability unless they file U.S. federal income tax returns and thereon seek a refund of such tax. We also may be subject to state and local taxes on our income or property, including franchise, payroll, mortgage recording and transfer taxes, either directly or at the level of the other companies through which we indirectly own our assets, such as our taxable REIT subsidiaries, which are subject to full U.S. federal, state, local and foreign corporate-level income taxes. Any taxes we pay directly or indirectly will reduce our cash available for distribution to our stockholders.
55

Table of Contents
Our board of directors is authorized to revoke our REIT election without stockholder approval, which may cause adverse consequences to our stockholders.
Our charter authorizes our board of directors to revoke or otherwise terminate our REIT election, without the approval of our stockholders, if it determines that changes to U.S. federal income tax laws and regulations or other considerations mean it is no longer in our best interests to qualify as a REIT. Our board of directors has fiduciary duties to us and our stockholders and could only cause such changes in our tax treatment if it determines in good faith that such changes are in our best interests and in the best interests of our stockholders. In this event, we would become subject to U.S. federal income tax on our taxable income and we would no longer be required to distribute most of our net taxable income to our stockholders, which may cause a reduction in the total return to our stockholders.
Stockholders may have current tax liability on distributions they elect to reinvest in our common stock.
Stockholders that participate in our distribution reinvestment plan will be deemed to have received, and for U.S. federal income tax purposes will be taxed on, the amount reinvested in shares of our common stock to the extent the amount reinvested was not a tax-free return of capital. Therefore, unless such stockholders are a tax-exempt entity,entities, they may be forced to use funds from other sources to pay such Stockholders'their tax liability on the reinvested dividends.

Generally, ordinary dividends payable by REITs do not qualify for reduced U.S. federal income tax rates.

Currently, the maximum tax rate applicable to qualified dividend income payable to certain non-corporate U.S. stockholders is 20% (excluding the 3.8% Net Investment Income Tax). Dividends payable by REITs, however, generally are not eligible for the reduced rates.rate. Although this does not adversely affect the taxation of REITs or dividends payable by REITs, the more favorable rates applicable to regular corporate qualified dividends could cause certain non-corporate investors to perceive investments in REITs to be relatively less attractive than investments in the stocksshares of non-REIT corporations that pay dividends, which could adversely affect the value of the shares of REITs, including our common stock. However, under current law, commencing with taxable years beginning on or after January 1, 2018 and continuing through 2025, individual taxpayers may be entitled to claim a deduction in determining their taxable income of 20% of ordinary“ordinary” REIT dividends (dividends(i.e., dividends other than capital gain dividends and dividends attributable to certain qualified dividend income received by us)income), which temporarily reduces the effective tax rate on such dividends.

We may be subject to adverse legislative or regulatory tax changes.

At any time, the tax laws or regulations governing REITs or the administrative interpretations of those laws or regulations may be amended. Although REITs generally receive certain tax advantages compared to entities taxed as regular corporations, it is possible that future legislation would result in a REIT having fewer tax advantages, and it could become more advantageous for a company that invests in real estate to elect to be treated for U.S. federal income tax purposes as a corporation. Our charter authorizes our board of directors to revoke or otherwise terminate our REIT election, without the approval of our stockholders, if it determines that it is no longer in our best interests to qualify as a REIT. We cannot predict when or if any new law, regulation or administrative interpretation, or any amendment to any existing law, regulation or administrative interpretation, will be adopted, promulgated or become effective and any such law, regulation or interpretation may take effect retroactively.
36


We and our stockholders could be adversely affected by any such change in, or any new, tax law, regulation or administrative interpretation.

Additional changes to tax laws are likely to occur and we cannot assure you that any such changes will not adversely affect the taxation of our stockholders. Any such changes could have an adverse effect on an investment in our shares or on the market value or the resale potential of our assets. Stockholders are urged to consult with their tax advisors with respect to the impact of the recent legislation on their investment in our shares and the status of legislative, regulatory or administrative developments and proposals and their potential effect on an investment in our shares.
The failure of a mezzanine loan to qualify as a real estate asset could adversely affect our ability to qualify as a REIT.
We may acquire mezzanine loans, for which the IRSU.S. Internal Revenue Service (the “IRS”) has provided a safe harbor but not rules of substantive law. Pursuant to the safe harbor, if a mezzanine loan meets certain requirements, it will be treated by the IRS as a real estate asset for purposes of the REIT asset tests, and interest derived from the mezzanine loan will be treated as qualifying mortgage interest for purposes of the REIT 75% income test. We may acquire mezzanine loans that do not meet all of the requirements of this safe harbor. In the event we own a mezzanine loan that does not meet the safe harbor, the IRS could challenge such loan’s treatment as a real estate asset for purposes of the REIT asset and income tests and, if such a challenge were sustained, we could fail to qualify as a REIT.

Investments outside the United States may subject us to additional taxes and could present additional complications to our
56

Table of Contents
ability to satisfy the REIT qualification requirements.

Non-U.S. investments may subject us to various non-U.S. tax liabilities, including withholding taxes. In addition, operating in functional currencies other than the U.S. dollar and in environments in which real estate transactions are typically structured differently than they are in the United States or are subject to different legal rules may present complications to our ability to structure non-U.S. investments in a manner that enables us to satisfy the REIT qualification requirements. Even if we maintain our status as a REIT, entities through which we hold investments in assets located outside the United States may be subject to income taxation by jurisdictions in which such assets are located or in which our subsidiaries that hold interests in such assets are located. Any such taxes could adversely affect our business, results of operations, cash flows or financial condition, and our cash available for distribution to our stockholders will be reduced by any such non-U.S. income taxes.
If the Operating Partnership failed to qualify as a partnership or is not otherwise disregarded for U.S. federal income tax purposes, we would cease to qualify as a REIT.
If the IRS were to successfully challenge the status of the Operating Partnership as a partnership or disregarded entity for U.S. federal income tax purposes, it would be taxable as a corporation. In the event that this occurs, it would reduce the amount of distributions that the Operating Partnership could make to us. This would also result in our failing to qualify as a REIT and becoming subject to a corporate-level tax on our income, which would substantially reduce our cash available to pay distributions and the yield on shares of our common stock.
Restrictions on the deduction of all of our interest expense could prevent us from satisfying the REIT distribution requirements and avoiding the incurrence of income or excise taxes.
Our ability (and the ability of entities that are not treated as disregarded entities for U.S. federal income tax purposes and in which we hold an interest) to deduct interest expense may be limited. Under Section 163(j) of the Code, the deduction for business interest expense may be limited to the amount of the taxpayer’s business interest income plus 30% of the taxpayer’s “adjusted taxable income” unless the taxpayer’s gross receipts do not exceed $25 million per year during the applicable testing period or the taxpayer qualifies to elect and elects to be treated as an “electing real property trade or business.”
A taxpayer’s adjusted taxable income starts with its taxable income and adds back items of non-business income and expense, business interest income and business interest expense, net operating losses and any deductions for “qualified business income.” A taxpayer that is exempt from the interest expense limitations as an electing real property trade or business is ineligible for certain expensing benefits and is subject to less favorable depreciation rules for real property. The rules for business interest expense apply to us and at the level of each entity in which or through which we invest that is not a disregarded entity for U.S. federal income tax purposes. To the extent that our interest expense is not deductible, our taxable income will be increased, as will our REIT distribution requirements and the amounts we need to distribute to avoid incurring income and excise taxes.
Our taxable REIT subsidiaries are subject to special rules that may result in increased taxes.
We may conduct certain activities or invest in assets through one or more taxable REIT subsidiaries. A taxable REIT subsidiary is a corporation other than a REIT in which a REIT directly or indirectly holds stock and that has made a joint election with such REIT to be treated as a taxable REIT subsidiary. Other than some activities relating to management of hotel and healthcare properties, a taxable REIT subsidiary may generally engage in any business, including the provision of customary or non-customary services to tenants of its parent REIT. A domestic taxable REIT subsidiary is subject to U.S. federal income tax as a regular C corporation.
37


No more than 20% of the value of a REIT’s total assets may consist of stock or securities of one or more taxable REIT subsidiaries. This requirement limits the extent to which we can conduct our activities through taxable REIT subsidiaries. The values of some of our assets, including assets that we hold through taxable REIT subsidiaries, may not be subject to precise determination, and values are subject to change in the future. In addition, as a REIT, we must pay a 100% penalty tax on IRS adjustments to certain payments that we make or receive if the economic arrangements between us and any of our taxable REIT subsidiaries are not comparable to similar arrangements between unrelated parties. We intend to structure transactions with any taxable REIT subsidiary on terms that we believe are arm’s length to avoid incurring the 100% excise tax described above. However, the IRS may successfully assert that the economic arrangements of any of our intercompany transactions are not comparable to similar arrangements between unrelated parties.
Complying with REIT requirements may limit our ability to hedge effectively and may cause us to incur tax liabilities.
The REIT provisions of the Code may limit our ability to hedge our assets and operations. Under these provisions, any income that we generate from hedging transactions will be excluded from gross income for purposes of the 75% and 95% REIT gross income tests if: (i) the instrument (A) hedges interest rate risk or foreign currency exposure on liabilities used to carry or acquire real estate assets, (B) hedges risk of currency fluctuations with respect to any item of income or gain that would be qualifying income under the 75% or 95% gross income tests or (C) hedges a position entered into pursuant to clause (A) or (B) after the extinguishment of such liability or disposition of the asset producing such income; and (ii) such instrument is properly identified under applicable Treasury Regulations. Income from hedging transactions that do not meet these requirements will generally constitute non-qualifying income for purposes of both the 75% and 95% gross income tests. As a result of these rules, we may have to limit our use of hedging techniques that might otherwise be advantageous or implement those hedges through a taxable REIT subsidiary. This could increase the cost of our hedging activities because our taxable REIT subsidiary would be subject to tax on gains or expose us to greater risks associated with changes in interest rates than we would otherwise want to bear. In addition, losses in our taxable REIT subsidiary will generally not provide any tax benefit, except for being carried forward against future taxable income in the taxable REIT subsidiary.
We may choose to pay dividends in a combination of cash and our own common stock, in which case stockholders may be required to pay income taxes in excess of the cash dividends they receive.
Under IRS Revenue Procedure 2017-45, as a publicly offered REIT, we may give stockholders a choice, subject to various limits and requirements, of receiving a dividend in cash or in our common stock. As long as at least 20% of the total dividend is available in cash and certain other requirements are satisfied, the IRS will treat the stock distribution as a dividend (to the extent applicable rules treat such distribution as being made out of our earnings and profits). As a result, U.S. stockholders may be required to pay income taxes with respect to such dividends in excess of the cash dividends they receive. In the case of non-U.S. stockholders, we generally will be required to withhold tax with respect to the entire dividend, which withholding tax may exceed the amount of cash such non-U.S. stockholder would otherwise receive.
The “taxable mortgage pool” rules may increase the taxes that we or our stockholders may incur, and may limit the manner in which we effect future securitizations.
Securitizations could result in the creation of taxable mortgage pools for U.S. federal income tax purposes. As a REIT, so long as we own 100% of the equity interests in a taxable mortgage pool, we generally would not be adversely affected by the characterization of the securitization as a taxable mortgage pool. Certain categories of stockholders, however, such as foreign stockholders eligible for treaty or other benefits, stockholders with net operating losses, and certain tax-exempt stockholders that are subject to unrelated business income tax, could be subject to increased taxes on a portion of their dividend income from us that is attributable to the taxable mortgage pool. Because we hold substantially all of our assets through the Operating Partnership, which is treated as a partnership for U.S. federal income tax purposes, the foregoing rules would not apply if the Operating Partnership was, or owned equity interests in, a taxable mortgage pool. Any such taxable mortgage pool would be treated as a corporation for U.S. federal income tax purposes and could prevent us from qualifying as a REIT.
If the leases of our properties are not respected as true leases for U.S. federal income tax purposes, we may fail to qualify as a REIT.
To qualify as a REIT, we must annually satisfy two gross income tests, under which specified percentages of our gross income must be derived from certain sources, such as “rents from real property.” In order for rents paid to the Operating Partnership pursuant to leases of our properties to qualify as “rents from real property” for purposes of the gross income tests, the leases must be respected as true leases for U.S. federal income tax purposes and not be treated as service contracts, financing arrangements, joint ventures or some other type of arrangement. If our leases are not respected as true leases for U.S. federal income tax purposes, we may fail to qualify as a REIT.

38


Sales of our properties at gains are potentially subject to the prohibited transaction tax, which could reduce the return on a stockholder’s investment.
Our ability to dispose of property is restricted as a result of our REIT status. Under applicable provisions of the Code regarding prohibited transactions by REITs, we will be subject to a 100% tax on any gain realized on the sale or other disposition of any property (other than foreclosure property) we own, directly or through a subsidiary entity, including the Operating Partnership, but excluding our taxable REIT subsidiaries, that is deemed to be inventory or property held primarily for sale to customers in the ordinary course of trade or business unless a safe harbor applies under the Code. Whether property is inventory or otherwise held primarily for sale to customers in the ordinary course of a trade or business depends on the particular facts and circumstances surrounding each property. We intend to avoid this 100% “prohibited transaction” tax by (1) conducting activities that may otherwise be considered prohibited transactions through a taxable REIT subsidiary, (2) conducting our operations in such a manner so that no sale or other disposition of an asset we own, directly or through any subsidiary other than a taxable REIT subsidiary, will be treated as a prohibited transaction, or (3) structuring certain dispositions of our properties to comply with certain safe harbors available under the Code. However, no assurance can be given that any particular property will not be treated as inventory or property held primarily for sale to customers in the ordinary course of a trade or business or that a safe harbor will apply.
Recharacterization of sale-leaseback transactions may cause us to lose our REIT status.
We may purchase real properties and lease them back to the sellers of such properties. We cannot guarantee that the IRS will not challenge our characterization of any sale-leaseback transactions. In the event that any such sale-leaseback transaction is challenged and recharacterized as a financing transaction or loan for federal income tax purposes, deductions for depreciation and cost recovery relating to such property would be disallowed. If a sale-leaseback transaction were so recharacterized, we might fail to satisfy the REIT qualification “asset tests” or the “gross income tests” and, consequently, lose our REIT status. Alternatively, the amount of our REIT taxable income could be recalculated, which might also cause us to fail to meet the distribution requirements for a taxable year.

Retirement Plan Risks

If the fiduciary of an employee benefit plan subject to the Employee Retirement Income Security Act of 1974, as amended, or ERISA,(“ERISA”), fails to meet the fiduciary and other standards under ERISA, the Code or common law as a result of an investment in our stock, the fiduciary could be subject to civil penalties.

There are special considerations that apply to investing in our shares on behalf of a trust, pension, profit sharing or 401(k) plans, health or welfare plans, trusts, individual retirement accounts or IRAs,(“IRAs”), or Keogh plans. If you arean investor is investing the assets of any of the entities identified in the prior sentence in our common stock, investors should satisfy themselves that:

the investment is consistent with their fiduciary obligations under applicable law, including common law, ERISA and the Code;
the investment is made in accordance with the documents and instruments governing the trust, plan or IRA, including a plan’s investment policy;
the investment satisfies the prudence and diversification requirements of Sections 404(a)(1)(B) and 404(a)(1)(C) of ERISA and other applicable provisions of ERISA and the Code;
the investment will not impair the liquidity of the trust, plan or IRA;
the investment will not produce “unrelated business taxable income” for the plan or IRA;
our stockholders will be able to value the assets of the plan annually in accordance with ERISA requirements and applicable provisions of the plan or IRA; and
the investment will not constitute a non-exempt prohibited transaction under Title I of ERISA or Section 4975 of the Code.

Failure to satisfy the fiduciary standards of conduct and other applicable requirements of ERISA, the Code, or other applicable statutory or common law may result in the imposition of civil penalties, and can subject the fiduciary to equitable remedies. In addition, if an investment in our shares constitutes a non-exempt prohibited transaction under Title I of ERISA or Section 4975 of the Code, the fiduciary that authorized or directed the investment may be subject to the imposition of excise taxes with respect to the amount invested.

39


If our assets at any time are deemed to constitute “plan assets” under ERISA, that may lead to the rescission of certain transactions, tax or fiduciary liability and our being held in violation of certain ERISA and Code requirements.

Stockholders subject to ERISA should consult their own advisors as to the effect of ERISA on an investment in the shares. As discussed under “Certain ERISA Considerations,” ifIf our assets are deemed to constitute “plan assets” of stockholders that are ERISA Plans (as defined below) (a) certain transactions that we might enter into in the ordinary course of our business might have to be rescinded and may give rise to certain excise taxes and fiduciary liability under Title I of ERISA and/or Section 4975 of the Code; (b) our management, as well as various providers of fiduciary or other services to us (including the Adviser), and any other parties with authority or control with respect to us or our assets, may be considered fiduciaries or otherwise parties in interest or disqualified persons for purposes of the fiduciary responsibility and prohibited transaction provisions of Title I of ERISA and Section 4975 of the Code; and (c) the fiduciaries of stockholders that are ERISA Plans would not be protected from “co-fiduciary liability” resulting from our decisions and could be in violation of certain ERISA requirements.

Accordingly, prospective investors that are (a) “employee benefit plans” (within the meaning of Section 3(3) of ERISA), which are subject to Title I of ERISA; (b) “plans” defined in Section 4975 of the Code, which are subject to Section 4975 of the Code (including “Keogh”Keogh plans and “individual retirement accounts”)IRAs); or (c) entities whose underlying assets are deemed to include plan assets within the meaning of Section 3(42) of ERISA and the regulations thereunder (e.g., an entity of which 25% or more of the total value of any class of equity interests is held by “benefit plan investors”) (each such plan, account and entity described in clauses (a), (b) and (c) we refer to as “ERISA Plans”) should consult with their own legal, tax, financial and other advisors prior to investing to review these implications in light of such investor’s particular circumstances. The sale of our common stock to any ERISA Plan is in no respect a representation by us or any other person associated with the offering of our shares of common stock that such an investment meets all relevant legal requirements with respect to investments by plans generally or any particular plan, or that such an investment is appropriate for plans generally or any particular plan.


57
40

Table of Contents
General Risk Factors

We will depend on the availability of public utilities and services, especially for water and electric power. Any reduction, interruption or cancellation of these services may adversely affect us.

Public utilities, especially those that provide water and electric power, will be fundamental for the sound operation of our assets. The delayed delivery or any material reduction or prolonged interruption of these services could allow tenants to terminate their leases or result in an increase in our costs, as we may be forced to use backup generators, which also could be insufficient to fully operate our facilities and could result in our inability to provide services.

Certain properties may require permits or licenses.

A license, approval or permit may be required to acquire, develop or reposition certain investments and their direct or indirect holding companies (or registration may be required before an acquisition can be completed). There is no guarantee of when and if such a license, approval or permit will be obtained or if the registration will be effected. A failure to obtain such a license, approval or permit may result in broken deal fees and expenses and/or otherwise result in the investment opportunity materially underperforming the original investment thesis.

We will face legal risks when making investments.

Investments are usually governed by a complex series of legal documents and contracts. As a result, the risk of dispute over interpretation or enforceability of the documentation may be higher than for other investments. In addition, it is not uncommon for investments to be exposed to a variety of other legal risks. These can include, but are not limited to, environmental issues, land expropriation and other property-related claims, industrial action and legal action from special interest groups.

We will face risks associated with hedging transactions.

We expect to engage in interest rate hedging or other hedging strategies in order to manage risk and return trade-offs. While these transactions may reduce certain risks, the transactions themselves entail certain other risks, including counterparty credit risk, correlation risk, volatility risk, duration mismatch risk, etc. Hedging against a decline in the value of a portfolio position does not eliminate fluctuations in the values of portfolio positions or prevent losses if the values of those positions decline, but instead establishes other positions designed to gain from those same developments, thus offsetting the decline in the portfolio positions value. These types of hedging transactions also limit the opportunity for gain if the value of the portfolio position increases. Moreover, it may not be possible to hedge against currency exchange rate, interest rate or public security price fluctuations at a price sufficient to provide protection from the decline in the value of the portfolio position.

Unanticipated changes in interest rates or public security prices may result in a poorer overall performance for us than if we had not engaged in any hedging transaction. In addition, the degree of correlation between price movements of the instruments used in a hedging strategy and price movements in the portfolio positions being hedged may vary. Moreover, we may not seek or be able to establish a perfect correlation between hedging instruments and the portfolio holdings being hedged. This imperfect correlation may prevent us from achieving the intended hedge or expose it to risk of loss.


ITEM 1B. UNRESOLVED STAFF COMMENTS
None.

ITEM 1C. CYBERSECURITY
Risk Management and Strategy
As an externally advised company, our day-to-day operations are managed by our Adviser and our executive officers under the oversight of our board of directors. We rely on our Adviser’s cybersecurity program for assessing, identifying, and managing material risks from cybersecurity threats to us. This cybersecurity program is designed to protect the integrity and availability of our information and technology. This program addresses security governance, security awareness, employee training, relevant access and end-point security, vulnerability management, penetration testing, security monitoring and incident response. Our Adviser’s practices align with the National Institute of Standards and Technology (NIST) Cybersecurity Framework.
Our Adviser’s cybersecurity program includes a comprehensive policy framework, reviewed and updated annually; security awareness training for all employees, completed annually; technology risk assessments for critical information systems and applications, performed annually and following all changes to these systems; monthly vulnerability scans; quarterly technology risk assessments and the use of software to protect the confidentiality, integrity and availability of our systems, including the use of anti-malware applications and the use of programs that log, monitor and audit system activities. The effectiveness of our Adviser’s cybersecurity programs is evaluated regularly through both internal and third-party audits. We may also engage third parties to conduct risk assessments.
Our Adviser’s Chief Information Security Officer (“CISO”) utilizes a variety of processes and systems to manage cybersecurity risks including third-party risk. This includes operational compliance monitoring processes within our information technology service management program, a security operations center managed by a security services provider; and periodic assessments and tests conducted by external parties or internal audit and compliance functions. We also regularly monitor cybersecurity and data privacy risks of investments in our portfolio. Additionally, our vendor governance framework includes monitoring of vendors’ compliance with contractual terms and their cybersecurity risk profile. A risk assessment is conducted for each violation identified, which includes an assessment of the impact from a financial, operational, reputational, regulatory compliance, and client service perspective, to determine its materiality. Regular reporting includes information on material security incidents and policy breaches.
No risks from cybersecurity threats, including as a result of any previous cybersecurity incidents, have materially affected us, our business strategy, results of operations or financial condition. However, we can provide no assurance that we will not experience any material cybersecurity threats or incidents in the future. See “Item 1.A. Risk Factors — Cybersecurity failures and data security incidents could adversely affect our business by causing a disruption to our operations, a compromise or corruption of our confidential, personal or other sensitive information and/or damage to our business relationships or reputation, any of which could negatively impact our business, financial condition and operating results.”
Governance
The audit committee of our board of directors (the “Audit Committee”) is responsible for overseeing risk management strategies that are specific to us, including reviewing management’s assessment of the current and emerging risks and related mitigation strategies across financial and non-financial risks, including cybersecurity risks. Regular reports and updates on material security incidents and cybersecurity risks are made to senior management and the Audit Committee by the Adviser.
The Adviser has a dedicated cybersecurity team, led by the CISO, which manages and monitors our data protection, privacy and cybersecurity program. In addition, our Adviser has established a Security Governance Committee, led by the CISO, that is responsible for, among other things, communicating information security status and needs to all stakeholders; overseeing that appropriate communication channels about cybersecurity risk occur at all levels and to executive management, including our management and the Audit Committee; and overseeing that appropriate action is being taken and monitored where information risks are identified.
The CISO and other members of the Security Governance Committee are selected from the Adviser’s business groups. The CISO has over 20 years of cybersecurity and technology management experience.

41



ITEM 2. PROPERTIES
For an overview of our real estate investments, see Item 7 - "Management's“Management’s Discussion and Analysis of Financial Condition and Results of Operations."
Our principal executive and administrative offices are located in a space leased by Oaktree at 333 South Grand Avenue, Los Angeles, California 90071.250 Vesey Street, 15th Floor New York, NY 10281. We consider these facilities to be suitable for the management and operations of our business.

ITEM 3. LEGAL PROCEEDINGS
From time to time, we may be involved in various claims and legal actions arising in the ordinary course of business. As of December 31, 2020,2023, we were not involved in any material legal proceedings.
58

Table of Contents

ITEM 4. MINE SAFETY DISCLOSURES
Not applicable.

5942

Table of Contents
PART II.
ITEM 5. MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES
Offering of Common Stock
The Offering consists of four classes of shares of our common stock, Class S shares, Class IT shares, Class TD shares and Class DI shares. The share classes have different upfront selling commissions and dealer manager fees, and different ongoing stockholder servicing fees. Other than the differences in upfront selling commissions, dealer manager fees and ongoing stockholder servicing fees, each class of common stock has the same economics and voting rights. Shares of our common stock are not listed for trading on a stock exchange or other securities market. The numbermarket, and there is no established public trading market for our common stock. As of March 15, 2024, there were 2,622 holders of record of each classour Class S common stock, 424 holders of record of our Class I common stock, asand 44 holders of record of our Class D common stock. As of March 30, 2021 was as follows:15, 2024, we have not sold any Class S shares, 826T shares. Class C and Class IE shares 32.are not offered or sold in the Offering. These stockholder figures do not include a substantially greaterthe number of holders whose share are held of record bystockholders that hold shares in “street name” through banks brokers and other financial institutions.or broker-dealers. The following table details the selling commissions, dealer manager fees and stockholder servicing fees for each applicable share class being offered and sold in the Offering as of December 31, 2020:2023:
Class S SharesClass T SharesClass D SharesClass I Shares
Class S Shares
Class S Shares
Class S Shares
Selling commissions and dealer manager fees
(% of transaction price)
Selling commissions and dealer manager fees
(% of transaction price)
Selling commissions and dealer manager fees (% of transaction price)Selling commissions and dealer manager fees (% of transaction price)up to 3.5%up to 3.5%up to 0.5%
Stockholder servicing fee (% of NAV)Stockholder servicing fee (% of NAV)0.85%0.85%0.25%
Stockholder servicing fee (% of NAV)
Stockholder servicing fee (% of NAV)
For Class S shares sold in the primary offering,Offering, investors will pay upfront selling commissions of up to 3.5% of the transaction price. For Class T shares sold in the primary offering,Offering, investors will pay upfront selling commissions of up to 3.0% of the transaction price and upfront dealer manager fees of 0.5% of the transaction price, however such amounts may vary at certain participating broker-dealers, provided that the sum will not exceed 3.5% of the transaction price. For Class D shares sold in the primary offering,Offering, investors will pay upfront selling commissions of up to 0.5% of the transaction price. There are no upfront selling commissions or dealer manager fees with respect to Class I shares.
The Dealer Manager, a registered broker-dealer that is not affiliated with the Adviser, serves as the dealer manager for the Offering and is entitled to receive stockholder servicing fees of 0.85% per annum of the aggregate NAV for Class S shares and Class T shares. For Class T shares such stockholder servicing fee includes an advisor stockholder servicing fee of 0.65% per annum, and a dealer stockholder servicing fee of 0.20% per annum, of the aggregate NAV for the Class T shares, however, with respect to Class T shares sold through certain participating broker-dealers, the advisor stockholder servicing fee and the dealer stockholder servicing fee may be other amounts, provided that the sum of such fees will always equal 0.85% per annum of the NAV of such shares. For Class D shares, the Dealer Manager is entitled to a stockholder servicing fee equal to 0.25% per annum of the aggregate NAV for the Class D shares. There is no stockholder servicing fee with respect to Class I shares.
The Dealer Manager anticipates thatFor the year ended December 31, 2023, the costs of raising equity capital, which represent all of the upfront selling commissions, upfront dealer manager andfees, stockholder servicing fees will be retained by, or reallowed (paid) to, participating broker-dealers.
The purchase price per share for each classand organization and offering costs, was approximately 0.57% of our common stock will generally equal our prior month’s NAV per share, as determined monthly, plus applicable selling commissions and dealer manager fees. Our NAV for each classthe gross amount of shares is based on the net asset valuesequity capital raised, inclusive of our investments (including real estate-related loans), the addition of any other assets (such as cash on hand) and the deduction of any liabilities, including the allocation/accrual of any performance participation, and any stockholder servicing fees applicable to such class of shares. Please refer to “Net Asset Value Calculation and Valuation Guidelines” in the prospectus for the Offering for further details on how our NAV is determined.equity capital raised from private offerings.

6043

Table of Contents
The following table presents our monthly NAV per share for each of the foursix classes of shares since our inceptionfrom January 31, 2021 through December 31, 2020:2023:
Class S SharesClass I SharesClass T SharesClass D Shares
November 30, 2019$10.0000 $10.0000 $— $— 
December 6, 2019$10.0458 $10.0458 $— $— 
December 31, 2019$10.0686 $10.0687 $— $— 
January 31, 2020$10.2171 $10.2204 $— $— 
February 29, 2020$10.2187 $10.2347 $— $— 
March 31, 2020$10.3008 $10.3170 $— $— 
April 30, 2020$10.1559 $10.1873 $— $— 
May 31, 2020$10.2782 $10.3009 $— $— 
June 30, 2020$10.2789 $10.3121 $— $— 
July 31, 2020$10.3257 $10.3643 $— $— 
August 31, 2020$10.2991 $10.3503 $— $— 
September 30, 2020$10.3603 $10.4261 $— $— 
October 31, 2020$10.3658 $10.4444 $— $— 
November 30, 2020$10.4433 $10.5409 $— $— 
December 31, 2020$10.4993 $10.6190 $— $— 
 Class S SharesClass I SharesClass D Shares
Class T Shares (1)
Class C Shares (2)
Class E Shares (2)
January 31, 2021$10.5020 $10.6220 $— $— $— $— 
February 28, 202110.5287 10.6480 — — — — 
March 31, 202110.6138 10.7307 — — 10.7093 — 
April 30, 202110.6751 10.7861 — — 10.7230 — 
May 31, 202110.7562 10.8583 — — 10.8046 — 
June 30, 202110.8558 10.9475 — — 10.8933 — 
July 31, 202110.9087 10.9868 — — 10.9288 — 
August 31, 202111.1222 11.2011 — — 11.1424 — 
September 30, 202111.8772 11.9684 — — 11.9007 — 
October 31, 202111.8843 11.9793 — — 11.8990 — 
November 30, 202112.2120 12.3099 — — 12.2272 12.3577 
December 31, 202112.4506 12.4858 — — 12.4285 12.5880 
January 31, 202212.5735 12.6154 — — 12.5240 12.7185 
February 28, 202212.9453 12.9919 — — 12.8738 13.1675 
March 31, 202213.0702 13.1344 — — 12.9693 13.3421 
April 30, 202213.6326 13.6925 — — 13.5045 14.0147 
May 31, 202213.7789 13.8601 — — 13.5772 14.2549 
June 30, 202213.7215 13.8110 13.7139 — 13.5231 14.1412 
July 31, 202213.8200 13.9101 13.8117 — 13.6245 14.2684 
August 31, 202213.8555 13.9499 13.7712 — 13.6556 14.3219 
September 30, 202213.8660 13.9594 13.8145 — 13.6629 14.3442 
October 31, 202213.8702 13.9636 13.8034 — 13.6667 14.3613 
November 30, 202213.5418 13.6332 13.4806 — 13.3424 13.9833 
December 31, 202213.2712 13.3602 13.2204 — 13.0716 13.6732 
January 31, 202313.2112 13.3019 13.2957 — 13.0050 13.2742 
February 28, 202313.1299 13.2192 13.2047 — 12.9231 13.1923 
March 31, 202312.8583 12.9469 12.9538 — 12.6584 12.9215 
April 30, 202312.8531 12.9465 12.9928 — 12.6617 12.9087 
May 31, 202312.7076 12.8002 12.8466 — 12.5181 12.7723 
June 30, 202312.4704 12.5603 12.6073 — 12.2839 12.5345 
July 31, 202312.4159 12.5063 12.5746 — 12.2284 12.4806 
August 31, 202312.2713 12.3597 12.4305 — 12.0856 12.3356 
September 30, 202312.2754 12.3651 12.4373 — 12.0879 12.3397 
October 31, 202312.2236 12.3138 12.3859 — 12.0361 12.2887 
November 30, 202311.9828 12.0743 12.1459 — 11.8006 12.0471 
December 31, 202311.6835 11.7742 11.8483 — 11.5092 11.7522 

(1)No Class T shares have been sold to date.
(2)Class C and Class E shares of our common stock are offered to investors pursuant to private offerings.
6144

Table of Contents
Net Asset Value
WeOur board of directors, including a majority of our independent directors, has adopted valuation guidelines that contain a comprehensive set of methodologies to be used by the Adviser and our independent valuation advisor in connection with estimating the values of our assets and liabilities for purposes of our NAV calculation. The calculation of our NAV is intended to be a calculation of the fair value of our assets less our outstanding liabilities as described below and will likely differ from the book value of our equity reflected in our financial statements. As a public company, we are required to issue financial statements based on historical cost in accordance with GAAP, which are subject to an annual independent audit.
To calculate our NAV per sharefor the purpose of establishing a purchase and repurchase price for our shares, we have adopted a model that adjusts the value of our assets and liabilities from historical cost to fair value generally in accordance with the GAAP principles set forth in Financial Accounting Standards Board (FASB) Accounting Standards Codification Topic 820, Fair Value Measurements and Disclosures. However, our valuation guidelinesprocedures and our NAV are not subject to an independent audit. Because the fair value calculations of our real estate properties involve significant professional judgment in the application of both observable and unobservable inputs, the calculated fair value of our assets may differ from their actual realizable value or future fair value. While we believe our NAV calculation methodologies are consistent with standard industry practices, there is no rule or regulation that have been approved byrequires we calculate NAV in a certain way. As a result, other public REITs may use different methodologies or assumptions to determine NAV. In addition, NAV is not a measure used under GAAP and the valuations of, and certain adjustments made to, our assets and liabilities used in the determination of NAV will differ from GAAP.
With the approval of our board of directors. directors, including a majority of the independent directors, we have engaged Altus Group U.S. Inc. to serve as our independent valuation advisor. We receive annual appraisals conducted by independent third-party appraisal firms for each of our properties on a rolling basis, such that properties may be appraised at different times, but each property (other than single-family rental properties) is appraised by an independent third-party appraisal firm at least once per year. In any month where an independent third-party appraisal firm does not prepare an appraisal for a property, our independent valuation advisor prepares an appraisal for such property (other than international properties, for which the Adviser prepares a monthly valuation that is reviewed by our independent valuation advisor as to its reasonableness). Single-family rental properties are valued monthly by an independent third-party appraisal firm other than our independent valuation advisor. While our independent valuation advisor performs an important role with respect to our property valuations, our independent valuation advisor is not responsible for, and does not calculate, our NAV. The Adviser is ultimately responsible for the determination of our NAV.
The following valuation methods are used for purposes of calculating our NAV:
Investments in Real Estate: Our independent valuation advisor and independent third-party appraisal firms value our properties using the discounted cash flow methodology (income approach) as the primary methodology, whereby a property’s value is calculated by discounting the estimated cash flows and the anticipated terminal value of the subject property by the assumed market supported discount and terminal capitalization rate. Consistent with industry practices, the income approach also incorporates subjective judgments regarding comparable rental and operating expense data, capitalization and discount rates, and projections of future rent and expenses based on appropriate market evidence as well as the residual value of the asset as components in determining value. The valuations of our properties also incorporate historical operating revenues and expenses of the properties, lease agreements on the properties, budgeted revenues and expenses of the properties, information regarding recent or planned capital expenditures and any other information relevant to valuing the real estate property. Other methodologies that may also be used to value properties include sales comparison and replacement cost approaches. We believe that the key assumptions utilized in the discounted cash flow methodology are the discount rate and exit capitalization rate. The weighted average discount rates and exit capitalization rates, as well as the effect a change in these assumptions would have on the value of our properties, are disclosed for each of our property types below.
Investments in Real Estate-Related Loans and Securities: Our real estate-related loans and securities are valued monthly using market quotations from third-party pricing vendors and, in cases when market quotations are not readily available, valuations prepared by independent third-party valuation providers. In determining the fair value of a particular investment, third-party pricing vendors may use broker-dealer quotations, reported trades or valuation estimates from their internal pricing models to determine the reported price. The pricing service providers’ internal models for real estate-related securities generally consider the attributes applicable to the particular class of the security (e.g. credit rating, seniority), current market data, estimated cash flows for such security and specific collateral performance, as applicable. Certain real estate-related loan investments, such as private real estate loans, are unlikely to have market quotations. Such investments are valued monthly by a third-party valuation provider using generally accepted valuation methodologies to value such investments. Generally, the third-party valuation provider’s analysis will utilize a discounted cash flow methodology and will consider the underlying collateral real estate, the investment’s yield, and the current market yield. Market yield is estimated based on a variety of inputs regarding the collateral asset’s performance, debt yield or loan-to-value ratios, local or macro real estate performance, and capital market
45


conditions. For further details on our investments in real estate-related securities reported at fair value for GAAP, see Valuation of Assets and Liabilities Measured at Fair Value in Note 2 — “Summary of Significant Accounting Policies” to our consolidated financial statements in this annual report on Form 10-K.
Liabilities: We include the fair value of our liabilities as part of our NAV calculation. These liabilities include the fees payable to the Adviser (including any accrued performance fees) and the Dealer Manager, accounts payable, accrued operating expenses, and our debt obligations, such as our mortgage loans and secured credit facility. Other than our debt obligations, we include the cost basis of our liabilities as part of NAV, which approximates fair value due to the liquid and short-term nature of the liabilities. For NAV, our debt liabilities are valued by an independent third-party valuation provider utilizing the discounted cash flow methodology, which calculates the fair value of a loan utilizing the estimated cash flows required by the applicable debt agreement and discounting them back to the present value using an estimated market yield. The determination of the current market yield considers current market rates and conditions for similar borrowing agreements with comparable loan-to-value and credit profiles. For both GAAP and NAV, our derivative financial instruments are reported at fair value. For further details on our derivative financial instruments reported at fair value for GAAP, see Valuation of Assets and Liabilities Measured at Fair Value in Note 2 — “Summary of Significant Accounting Policies” to our consolidated financial statements in this annual report on Form 10-K.
Investments in Unconsolidated Entities: Our unconsolidated properties held through joint ventures are valued in a manner that is consistent with the methodologies described above. After the fair value of the assets and liabilities are determined, we apply our ownership percentage to the net asset value and reflect this amount as our investments in unconsolidated entities. For further details on our investments in unconsolidated entities reported at fair value for GAAP, see Valuation of Assets and Liabilities Measured at Fair Value in Note 2 — “Summary of Significant Accounting Policies” to our consolidated financial statements in this annual report on Form 10-K.
In accordance with our valuation guidelines, our fund administrator calculates our NAV per share for each class as of the last calendar day of each month, using a process that reflects several components (each as described above), including the estimated fair value of (1) each of our properties, (2) our real estate-related debt investments and real estate-related securities, (3) our other real estate-related investments, if any, and (4) our other assets and liabilities. Operating Partnership units are valued in the same fashion. Each class of Operating Partnership units is economically equivalent to our corresponding class of shares.
At the end of each month, our change in NAV for each share class is calculated as follows:
Effective on the first day of each month, shares are issued for each class of common stock for subscriptions and distribution reinvestments, to the extent each class of common stock receives subscriptions and distribution reinvestments in the current month. The subscription and distribution reinvestment proceeds received by each share class are added to each share class’s prior month ending aggregate NAV, resulting in an aggregate NAV per share class effective on the first day of the current month (“NAV for Allocation”).
Each share class is then allocated its proportionate share of the current month’s NAV appreciation (whether an increase or decrease) based on its relative percentage of the total NAV for Allocation. NAV appreciation includes net portfolio income from investments, interest expense, realized and unrealized net real estate appreciation, general and administrative expenses, and reimbursements paid to the Adviser for previously advanced organization and offering costs. Unrealized net real estate appreciation includes any changes in the fair market value of our investments in real estate, investments in real estate-related loans, and debt liabilities, which are presented at their carrying value in our GAAP consolidated financial statements. NAV appreciation excludes straight-line rental revenue, depreciation and amortization, which are recognized as components of net income under GAAP.
Following the proportionate allocation of NAV appreciation, the aggregate NAV of each share class is reduced by the net distributions declared during the month. The net distribution per share will differ by share class due to the allocation of class-specific expenses, including stockholder servicing fees, management fees and performance fees, which are reduced from the gross distribution as discussed below.
Class-specific expenses are then allocated to certain share class as follows:
Stockholder servicing fees are payable monthly on Class T, Class S, and Class D common shares. For purposes of calculating NAV, the stockholder servicing fee is recognized as reduction of NAV on a monthly basis as such fee becomes payable. Under GAAP, we accrue the full cost of the stockholder servicing fee payable over the life of each share (assuming such share remains outstanding the length of time required to pay the maximum stockholder servicing fee) as an offering cost at the time such share is sold. The stockholder servicing fee is calculated as a percentage of the aggregate NAV for such class of shares.
46


Management fees are accrued monthly in an amount equal to 1/12 of 1.25% of the NAV of our Class C, Class D, Class I, Class S and Class T common shares on the last day of the month, prior to giving effect to distributions, accrued stockholder servicing fees, and accrued performance fees.
Performance fees are accrued monthly based on the total return of our Class C, Class D, Class I, Class S and Class T common shares. Total return is defined as distributions paid or accrued plus the change in NAV of our Class C, Class D, Class I, Class S and Class T common shares, adjusted for subscriptions and repurchases.
Lastly, the aggregate NAV of each share class is reduced by repurchases of common stock effective on the last day of the month.
The NAV per share for each class is calculated by dividing such class’s aggregate NAV at the end of each month by the number of shares outstanding for that class at the end of such month.
Our total NAV presented in the following tables includes the NAV of our Class S, Class I, Class T, Class D, Class C and Class IE shares of common stock.stock, as well as partnership interests in the Operating Partnership held by parties other than us. The following table provides a breakdown of the major components of our NAV as of December 31, 2020:2023 ($ and shares/units in thousands):
Components of NAVDecember 31, 20202023
Investments in real propertiesestate$353,076,9421,717,150 
Investments in real estate-related loans and securities74,516,095241,188 
Investments in unconsolidated entities78,569 
Cash and cash equivalents32,740,15024,272 
Restricted cash3,279,07516,429 
Other assets3,569,60063,629 
Debt obligations(229,476,697)(1,035,300)
Accrued performance fee(1)
(2,415,783)
Accrued stockholder servicing fees(2)(1)
(96,381)(306)
Management fee payable(360,617)(1,046)
Dividend payable(768,519)(5,138)
Subscriptions received in advance(3,003)
Other liabilities(6,004,825)(42,538)
Non-controlling interests in joint ventures(11,822,730)(15,462)
Net asset value(3)
$216,236,3101,038,444 
Number of sharesshares/units outstanding20,510,00188,676 
(1)Includes accrued performance fee that became payable to the Adviser on December 31, 2019 and December 31, 2020, for which the Adviser has deferred receipt of until 2021.
(2)Stockholder servicing fees only apply to Class S, Class T and Class D shares. For purposes of NAV, we recognize the stockholder servicing fee as a reduction of NAV on a monthly basis as such fee is paid. TheUnder GAAP, we accrue the full cost of the stockholder servicing fee as an offering cost at the time we sell Class S, Class T and Class D shares of our common stock. As of December 31, 2023, we have accrued under GAAP approximately $25.5 million of stockholder servicing fees payable to the Dealer Manager doesrelated to the Class S and Class D shares sold (as of December 31, 2023, we had not retainsold any of these fees, all of which are retained by, or reallowed (paid) to, participating broker-dealers.
(3)See Reconciliation of Stockholders’ equity to NAV below for an explanation of the difference between the $216 million of our NAV and the $186 million of our stockholders' equity under accounting principles generally accepted in the United States of America (“GAAP”)Class T shares).
NAV Per ShareClass S
Shares
Class I
Shares
Class T
Shares
Class D
Shares
Total
Net asset value$136,834,034 $79,402,276 $— $— $216,236,310 
Number of shares outstanding 13,032,650 7,477,351 — — 20,510,001 
 NAV Per Share as of December 31, 2020$10.4993 $10.6190 $— $— 


6247

Table of Contents
The following table provides a breakdown of our total NAV and NAV per share/unit by class as of December 31, 2023 ($ and shares/units in thousands, except per share/unit data):
NAV Per Share/UnitClass S
Shares
Class I
Shares
Class D
Shares
Class T
Shares
Class C Shares(1)
Class E Shares(1)
Third-party
Operating
Partnership
Units(2)
Total
Net asset value$400,091 $488,680 $1,757 $— $107,580 $39,403 $933 $1,038,444 
Number of shares/units outstanding 34,244 41,504 148 — 9,347 3,353 80 88,676 
NAV Per Share/Unit as of December 31, 2023$11.6835 $11.7742 $11.8483 $— $11.5092 $11.7522 $11.7522 
(1)Class C and Class E shares of our common stock are offered to investors pursuant to private offerings.
(2)Includes the units of the Operating Partnership held by parties other than us.
As of December 31, 2023, we had not sold any Class T shares.

The following table details the weighted average discount rate and exit capitalization rate, which are the key assumptions in the discounted cash flow methodology, by property type as of December 31, 2023:
Property TypeDiscount RateExit Capitalization Rate
Rental Housing7.1%5.7%
Net Lease7.0%5.5%
Office8.4%7.2%
Logistics7.0%5.9%

These assumptions are determined by our independent valuation advisor and our independent third-party appraisal firms (other than international properties, which are determined by the Adviser and reviewed by our independent valuation advisor). A change in these assumptions would impact the calculation of the value of our property investments. For example, assuming all other factors remain unchanged, the changes listed below would result in the following effects on our investment values:
InputHypothetical ChangeRental Housing
Investment
Values
Net Lease Investment
Values
Office
Investment
Values
Logistics
Investment
Values
Discount Rate.25% Decrease1.8%2.3%1.9%2.1%
   (weighted average).25% Increase(1.8)%(2.2)%(1.9)%(2.0)%
Exit Capitalization Rate.25% Decrease2.8%3.2%2.3%2.8%
   (weighted average).25% Increase(2.6)%(2.9)%(2.1)%(2.7)%

The following table reconciles stockholders' equityStockholders’ Equity per our consolidated balance sheetConsolidated Balance Sheets to our NAV:NAV ($ in thousands):
Reconciliation of Stockholders' equityStockholders’ Equity to NAVDecember 31, 20202023
Stockholders'Stockholders’ equity under U.S. GAAP$185,466,100814,909 
Redeemable non-controlling interest933 
Total partners’ capital of Operating Partnership under GAAP815,842 
Adjustments:
Accrued stockholder servicing fee96,38125,201 
Deferred rent(1,954,662)(5,058)
OrganizationalAdvanced organizational and offering costs7,377,7729,760 
Selling commission and dealer manager fees613,220 
Unrealized net real estate appreciation2,966,60480,973 
Non-controlling interests4,104,881 
Accumulated amortization of discount(869,811)
Accumulated depreciation and amortization18,435,825111,726 
NAV$216,236,3101,038,444 
48


The following details the adjustments to reconcile stockholders’ equity under GAAP to our NAV:
Accrued stockholder servicing fee represents the monthlyaccrual for the full cost of the stockholder servicing fee for Class S and Class D shares. Under GAAP, we accrued the full cost of the stockholder servicing fee payable over the life of each share (assuming such share remains outstanding the length of time required to pay the maximum stockholder servicing fee) as an offering cost at the time we sold such share. Refer to Note 2 — “Summary of Significant Accounting Policies” to our consolidated financial statements for further details of the GAAP treatment regarding the stockholder servicing fee. For purposes of calculating NAV, we recognize the stockholder servicing fee as a reduction of NAV on a monthly basis aswhen such fee is paid.
Deferred rent represents straight line rentsrental revenue recorded under GAAP. For purposes of calculating NAV, deferred rental revenues are excluded.
The Adviser has agreed to advance all of ourand its affiliates advanced organization and offering expenses on our behalf (other than upfront selling commissions, dealer manager fees and stockholder servicing fees) through July 6, 2022 (which date reflects5, 2023, subject to the Adviser’s agreement to extend the period during which it will advance such expenses from the previously agreed date of December 6, 2020). We will reimburse the Adviser forfollowing reimbursement terms: (1) all such advanced expenses paid through July 5, 2022 are reimbursed ratably over the 60 months following July 6, 2022. We will reimburse the Adviser for any organization2022; and offering(2) all such advanced expenses that it incurs on our behalf as and when incurred afterpaid from July 6, 2022.2022 through July 5, 2023 are reimbursed ratably over the 60 months following July 6, 2023. Under GAAP, organization costs are expensed as incurred and offering costs are charged to equity as such amounts are incurred. For purposes of calculating NAV, such costs will beare recognized as a reduction to NAV inas they are reimbursed to the month such costs are reimbursed.Adviser.
Our investments in real estate are presented underat their depreciated historical cost basis in our GAAP consolidated financial statements. Our investments in real estate-related loans are presented at their amortized cost basis in our GAAP consolidated financial statements. Additionally, our mortgage notes,loans, term loans, revolvingand credit facilities and repurchase agreements (“Debt”) are recordedpresented at their carrying value in our GAAP consolidated GAAP financial statements. As such, any increases or decreaseschanges in the fair market value of our investments in real estate, investments in real estate-related loans or our Debt are not recordedincluded in our GAAP results. For purposes of determining ourcalculating NAV, our investments in real estate, investments in real estate-related loans, and our Debt are recorded at fair value.value and any changes in fair value are recognized as unrealized net real estate appreciation.
In addition, weWe depreciate our investments in real estate and amortize certain other assets and liabilities in accordance with GAAP. SuchFor the purposes of calculating NAV, such depreciation and amortization is excludedexcluded.

Distributions
We generally intend to distribute substantially all of our taxable income, which does not necessarily equal net income as calculated in accordance with GAAP, to our stockholders each year to satisfy the requirements for purposesqualification as a REIT under the Code.
Beginning December 31, 2019, we declared monthly distributions for each class of determining our NAV.common stock, which are generally paid 20 days after month-end. Each class of our common stock receives the same aggregate gross distribution per share. The net distribution varies for each class based on the applicable stockholder servicing fees, management fees and performance fees, which are deducted from the monthly distribution per share.
The following table details the aggregate net distributions declared for each class of common stock for the year ended December 31, 2023:  
Year Ended December 31, 2023
Class SClass IClass D
Class T(1)
Class CClass E
Aggregate gross distributions declared per share of common stock$1.2124 $1.2124 $1.2124 $— $1.2124 $1.2124 
Stockholder servicing fee per share of common stock(0.1072)— (0.0319)— — — 
Management fee per share of common stock(0.1583)(0.1595)(0.1598)— (0.1558)— 
Performance fee per share of common stock(2)
(0.3353)(0.3353)(0.3353)— (0.3353)— 
Net distributions declared per share of common stock$0.6116 $0.7176 $0.6854 $— $0.7213 $1.2124 
(1)We did not have any Class T shares of common stock issued or outstanding, thus no distributions were declared for Class T during the year ended December 31, 2023.
(2)Relates to the distribution declared on January 17, 2023, in connection with the payment of the 2022 performance fee that was payable on December 31, 2022.

6349

Table
For the year ended December 31, 2023, we declared distributions in the amount of Contents$64.3 million. The following table outlines the tax character of our distributions paid in 2023 as a percentage of total distributions. The distribution declared on December 28, 2023 was paid in January of the following year and is excluded from the below analysis as it is a 2024 tax event:
Ordinary IncomeCapital GainsReturn of Capital
2023 Tax Year— %— %100 %


The following table summarizes our distributions declared during the years ended December 31, 2023, 2022 and 2021 ($ in thousands):
For the year ended December 31, 2023For the year ended December 31, 2022For the year ended December 31, 2021
AmountPercentageAmountPercentageAmountPercentage
Distributions
   Payable in cash$26,592 41 %$17,075 40 %$5,702 52 %
   Reinvested in shares37,712 59 %25,653 60 %5,234 48 %
      Total distributions$64,304 100 %$42,728 100 %$10,936 100 %
Sources of Distributions
   Cash flows from operating activities(1)
$63,716 99 %$42,728 100 %$10,936 100 %
Cash flows from other sources(2)
588 %— — %— — %
       Total sources of distributions$64,304 100 %$42,728 100 %$10,936 100 %
   Cash flows from operating activities$33,738 $65,357 $15,721 
   Funds from Operations(3)
$21,295 $15,833 $3,106 
Adjusted Funds from Operations(3)
$32,399 $41,056 $12,705 
Funds Available for Distribution(3)
$45,421 $47,735 $11,978 
(1)Includes cash flows from operating activities in prior periods.
(2)Includes cash flows from investing activities, such as proceeds from sales of trading securities and real estate-related securities.
(3)See “Funds from Operations, Adjusted Funds from Operations and Funds Available for Distribution” below for descriptions of Funds from Operations (FFO), Adjusted Funds from Operations (AFFO), and Funds Available for Distribution (FAD), for reconciliations of these metrics to GAAP Net loss attributable to stockholders and redeemable non-controlling interests, and for considerations on how to review these metrics.

Funds from Operations, Adjusted Funds from Operations and Funds Available for Distribution
We believe funds from operations (“FFO”) is a meaningful non-GAAP supplemental non-GAAPmeasure of our operating metric.results. Our consolidated financial statementsConsolidated Financial Statements are presented under historical cost accounting which, among other things, requires depreciation of real estate investments to be calculated on a straight-line basis. As a result, our operating results imply that the value of our real estate investments will decrease evenly over a set time period. However, we believe that the value of real estate investments will fluctuate over time based on market conditions and as such, depreciation under historical cost accounting may be less informative. FFO is a standard REIT industry metric defined by the National AssociationalAssociation of Real Estate Investment Trusts (“NAREIT”). FFO, as defined by NAREIT and presented below, is calculated as net income or loss (computed in accordance with GAAP)), excluding (i) gains or losses from sales of depreciable real property, (ii) impairment write-downs on depreciable real property, plus (iii) real estate-related depreciation and amortization, and (iv) after adjustments for our share of consolidated and unconsolidated joint ventures.
We also believe that adjusted FFO (“AFFO”) is a meaningful non-GAAP supplemental disclosure of our operating results. AFFO further adjusts FFO in order for our operating results to reflect the specific characteristics of our business by adjusting for items we believe are not related to our core operations. Our adjustments to FFO to arrive at AFFO include removing the impact of (i) straight-line rental income, (ii) amortization of above- and below-market lease intangibles, (iii) amortization of mortgage premium/discount, (iv) organization costs, (v) amortization of restricted stock awards, (vi) unrealized gains and losses from changes in fair value of real estate-related loans and securities, (vii) non-cash performance fee or other non-cash incentive compensation, and (viii) similar adjustments for unconsolidated joint ventures.
50


We also believe funds available for distribution (“FAD”) is an additional meaningful non-GAAP supplemental disclosure that provides useful information for considering our operating results and certain other items relative to the amount of our distributions by removing the impact of certain non-cash items on our distributions. FAD is calculated as AFFO excludingadjusted for (i) management fees paid in shares or operating partnership units, even if subsequently repurchased by us, (ii) realized gains and including deductions for (ii)losses on investments in real estate-related loans and securities, (iii) realized gains and losses on financial instruments, (iv) stockholder servicing fees paid during the period, and (iii)(v) similar adjustments for unconsolidated joint ventures. FAD is not indicative of cash available to fund our cash needs and does not represent cash flows from operating activities in accordance with GAAP, as it excludes adjustments for working capital items and actual cash receipts from interest income recognized on real estate related securities. Cash flows from operating activities in accordance with GAAP would generally be adjusted for such items. Furthermore, FAD is adjusted for stockholder servicing fees and recurring tenant improvements, leasing commissions, and other capital expenditures, which are not considered when determining cash flows from operating activities in accordance with GAAP.
64

Table of Contents
The following table presents a reconciliation of FFO, AFFO and FAD to net loss attributable to our stockholders:  stockholders and redeemable non-controlling interests. We believe it is meaningful to include redeemable non-controlling interests since it is a component of our NAV ($ in thousands):
For the year ended December 31, 2020For the year ended December 31, 2019
Net loss attributable to stockholders$(2,437,851)$(4,722,878)
Adjustments to arrive at FFO:
Real estate depreciation and amortization13,481,013 5,012,259 
Amount attributed to non-controlling interests for above adjustments(931,315)(221,062)
FFO attributable to stockholders10,111,847 68,319 
Adjustments to arrive at AFFO:
Straight-line rental income(1,547,188)(407,475)
Amortization of above and below market lease intangibles and lease inducements227,592 70,028 
Amortization of mortgage premium/discount(453,172)(416,639)
Organization costs— 885,061 
Amortization of restricted stock awards72,447 74,876 
Unrealized gain from changes in fair values of real estate-related loans and securities(2,416,703)— 
Non-cash performance participation allocation2,215,134 200,649 
Amount attributable to non-controlling interests for above adjustments50,602 (162,382)
AFFO attributable to stockholders8,260,559 312,437 
Adjustments to arrive at FAD:
Realized gain on real estate-related loans and securities(144,484)— 
Management fees paid in shares1,170,717 — 
Stockholder servicing fees(902,794)(35,809)
FAD attributable to stockholders$8,383,998 $276,628 
For the year ended December 31, 2023For the year ended December 31, 2022For the year ended December 31, 2021
Net income (loss) attributable to REIT shareholders including Redeemable non-controlling interest$(48,906)$(39,082)$5,084 
Adjustments to arrive at FFO:
Depreciation and amortization51,691 55,684 18,370 
Impairment of investments in real estate19,331 — — 
Realized gain on disposition of real estate— — (19,496)
Amount attributed to non-controlling interests attributable to third party joint ventures for above adjustments(821)(769)(669)
FFO attributable to stockholders and redeemable non-controlling interests21,295 15,833 3,289 
Adjustments to arrive at AFFO:
Straight-line rental income(926)(1,879)(298)
Amortization of above and below market lease intangibles, net(1,016)(963)148 
Amortization of deferred financing costs3,169 4,534 461 
Amortization of upfront derivative acquisition costs1,943 — — 
Amortization of origination fees and discount(84)(85)(85)
Organization costs— — 3,459 
Amortization of restricted stock awards323 323 88 
Unrealized loss (gain) on investments, net(1)
7,742 16,750 (1,837)
Non-cash performance fee and performance participation allocation— 6,566 7,489 
Amount attributed to non-controlling interests attributable third party joint ventures for above adjustments(47)(23)(9)
AFFO attributable to stockholders and redeemable non-controlling interests32,399 41,056 12,705 
Adjustments to arrive at FAD:
Non-cash management fee13,895 10,512 2,651 
Realized gain on sale of real estate-related loans and securities(1,398)(726)(1,902)
Realized loss (gain) on financial instruments(2)
4,143 (10,572)— 
Stockholder servicing fees(3,618)(3,107)(1,476)
FAD attributable to stockholders and redeemable non-controlling interests$45,421 $37,163 $11,978 
(1)Unrealized loss (gain) on investments, net relates to provisions for current estimated credit losses and mark-to-market changes on our investments in real estate-related securities, derivative contracts, and investments in unconsolidated entities reported at fair value. For the years ended December 31, 2023, 2022 and 2021, unrealized loss (gain) on investments, net includes $3.7 million, $4.1 million and $0.6 million, respectively, of net operating income less interest expense attributable to our unconsolidated investment in Principal Place.
(2)Realized loss (gain) on financial instruments relates to settlements on our foreign currency swaps.
FFO, AFFO, and FAD should not be considered to be more relevant or accurate than the GAAP methodology in calculating net income (loss) or in evaluating our operating performance. In addition, FFO, AFFO, and FAD should not be considered as alternatives to net (loss) income (loss) as indications of our performance or as alternatives to cash flows from operating activities as indications of our liquidity, but rather should be reviewed in conjunction with these and other GAAP measurements. Further,
51


FFO, AFFO, and FAD are not intended to be used as liquidity measures indicative of cash flow available to fund our cash needs, including our ability to make distributions to our stockholders.


65

Table of Contents
Distributions

Beginning December 31, 2019, we declared monthly distributions for each class of our common stock, which are generally paid approximately 20 days after month-end. Each class of our common stock received the same aggregate gross distribution per share, which was $0.4573 per share since inception through December 31, 2020. The net distribution varies for each class based on the applicable stockholder servicing fee, which is deducted from the monthly distribution per share and paid directly to the applicable distributor.

The following table details the net distribution for each of our share classes as of December 31, 2020:  
Declaration DateClass S SharesClass I SharesClass T SharesClass D Shares
December 31, 2019$0.0189 $0.0250 $— $— 
January 30, 2020$0.0222 $0.0294 $— $— 
February 27, 2020$0.0272 $0.0341 $— $— 
March 30, 2020$0.0267 $0.0341 $— $— 
April 30, 2020$0.0272 $0.0344 $— $— 
May 29, 2020$0.0288 $0.0361 $— $— 
June 30, 2020$0.0293 $0.0365 $— $— 
July 30, 2020$0.0291 $0.0365 $— $— 
August 28, 2020$0.0293 $0.0367 $— $— 
September 29, 2020$0.0295 $0.0367 $— $— 
October 29, 2020$0.0294 $0.0369 $— $— 
November 25, 2020$0.0320 $0.0392 $— $— 
December 30, 2020$0.0342 $0.0417 $— $— 
Total$0.3638 $0.4573 $— $— 

The following table summarizes our distributions declared during the years ended December 31, 2020 and 2019:
For the year ended
December 31, 2020
For the year ended
December 31, 2019
AmountPercentageAmountPercentage
Distributions
Payable in cash$4,872,208 67 %$267,810 79 %
Reinvested in shares2,439,397 33 %71,527 21 %
Total distributions$7,311,605 100 %$339,337 100 %
Sources of Distributions
Cash flows from operating activities$7,311,605 100 %$267,810 100 %
Offering proceeds— — — — 
Total sources of distributions$7,311,605 100 %$267,810 100 %
Cash flows from operating activities9,322,170 $(176,569)
Funds from Operations$10,111,847 $68,319 
Adjusted Funds from Operations$8,260,559 $312,437 
Funds Available for Distribution$8,383,998 $276,628 

Distribution Policy
We intend to distribute sufficient income so that we satisfy the requirements for qualification as a REIT. In order to qualify as a REIT, we are required to distribute 90% of our annual REIT taxable income, determined without regard to the dividends-paid deduction and excluding net capital gains, to our stockholders. Generally, income distributed to stockholders will not be taxable
66

Table of Contents
to us under the Code if we distribute at least 90% of our REIT taxable income, determined without regard to the dividends-paid deduction and excluding net capital gains.
Distribution Reinvestment Plan
The Company has adopted a distribution reinvestment plan whereby stockholders (other than Alabama, Idaho, Kansas, Kentucky, Maine, Maryland, Massachusetts, Nebraska, New Jersey, Ohio, Oregon, Vermont and Washington investors) will have their cash distributions automatically reinvested in additional shares of common stock unless they elect to receive their distributions in cash. Alabama, Idaho, Kansas, Kentucky, Maine, Maryland, Massachusetts, Nebraska, New Jersey, Ohio, Oregon, Vermont and Washington investors will automatically receive their distributions in cash unless they elect to have their cash distributions reinvested in additional shares of the Company’s common stock. The per share purchase price for shares purchased pursuant to the distribution reinvestment plan will be equal to the offering price before upfront selling commissions and dealer manager fees (the “transaction price”) at the time the distribution is payable, which will generally be equal to the Company’s prior month’s NAV per share for that share class. Stockholders will not pay upfront selling commissions or dealer manager fees when purchasing shares pursuant to the distribution reinvestment plan. The stockholder servicing fees with respect to shares of the Company’s Class T shares, Class S shares and Class D shares are calculated based on the NAV for those shares and may reduce the NAV or, alternatively, the distributions payable with respect to shares of each such class, including shares issued in respect of distributions on such shares under the distribution reinvestment plan.

Unregistered Sales of Equity Securities

DuringFor the yearthree months ended December 31, 2020, we sold2023, all equity securities that were sold and not registered under the Securities Act as described below. As described in Note 10 towere previously reported on our consolidated financial statements, the Adviser is entitled to an annual management fee payable monthly in cash or shares of common stock at the Adviser's election. For the year ended December 31, 2020, the Adviser elected to receive its management fee in Class I shares and we issued 78,022 unregistered Class I shares to the Adviser in satisfaction of the management fee. The issuance of such shares was not registered under the Securities Act, because the shares were issued in a transaction by the issuer not involving any public offering exempt from registration under Section 4(a)(2) of the Securities Act.Current Report on Form 8-K.

Share Repurchases 
We have also sold Class I sharesadopted a share repurchase plan, whereby on a monthly basis, stockholders may request that we repurchase all or any portion of their shares. We may choose to feeder vehicles primarily created to hold Class Irepurchase all, some or none of the shares that offers interestshave been requested to be repurchased at the end of any particular month, in such feeder vehiclesour discretion, subject to non-U.S. persons. The offer and sale of Class I shares to the feeder vehicles was exempt from the registration provisions of the Securities Act by virtue of Section 4(a)(2) and Regulation S thereunder. During the year ended December 31, 2020, we received $5.7 million from selling 543,690 unregistered Class I shares to such vehicles. We intend to use the net proceeds from such sales for the purposes set forthany limitations in the prospectus for our Offering and in a manner within the investment guidelines approved by our board of directors, who serve as fiduciaries to our stockholders.

Use of Proceeds from Registered Securities
On April 30, 2018, our Registration Statement on Form S-11 (File No. 333-223022), covering our public offering of up to $2.0 billion of common stock, was declared effective under the Securities Act. The offering price for each class of our common stock is determined monthly and is made available on our website and in prospectus supplement filings.

As of December 31, 2020, we had received net proceeds of $198.1 million from the Offering. The following table summarizes certain information about the Offering proceeds therefrom:
Class S SharesClass I SharesClass T SharesClass D SharesTotal
Offering proceeds:
Shares sold13,032,650 7,477,351 — — 20,510,001 
Gross offering proceeds$131,111,720 $99,908,269 $— $— $231,019,989 
Repurchases(638,687)(25,216,200)— — (25,854,887)
Stockholder servicing fee(938,603)— — — (938,603)
Selling commissions and dealer manager fees(613,220)— — — (613,220)
Offering costs(3,166,383)(2,412,812)— — (5,579,195)
Net offering proceeds$125,754,827 $72,279,257 $— $— $198,034,084 

We primarily used the net proceeds from the Offering toward the acquisition of $338.3 million in real estate and $82.2 million of real estate-related loans and securities and the repayment of our line of credit with an affiliate of Oaktree. In addition to the
67

Table of Contents
net proceeds from the Offering, we financed our acquisitions with $233.3 million of financing secured by our investments in real estate. See Item 7 — “Management’s Discussion and Analysis of Financial Condition and Results of Operations” for additional details on our borrowings.

Share Repurchases share repurchase plan.
Under our share repurchase plan, to the extent we choose to repurchase shares in any particular month, we will only repurchase shares as of the opening of the last calendar day of that month (each such date, a “Repurchase Date”). Repurchases will be made at the transaction price in effect on the Repurchase Date (which will generally be equal to our prior month’s NAV per share), except that shares that have not been outstanding for at least one year will be repurchased at 95%98% of the transaction price (an “Early Repurchase Deduction”) subject to certain limited exceptions. Settlements of share repurchases will be made within three business days of the Repurchase Date. The Early Repurchase Deduction will not apply to shares acquired through our distribution reinvestment plan.plan, to shares the Adviser elects to receive instead of cash in respect of its management or performance fees, or to shares issued to an affiliate of Brookfield in exchange for Class E units of the Operating Partnership that were issued to such entity in connection with its contribution of certain assets to the Operating Partnership in connection with the Adviser Transition. In addition, shares of our common stock are sold to certain feeder vehicles primarily created to hold our shares that in turn offer interests in such feeder vehicles to non-U.S. persons. For such feeder vehicles and similar arrangements in certain markets, we may not apply the Early Repurchase Deduction to the feeder vehicles or underlying investors, often because of administrative or systems limitations.
The total amount of aggregate repurchases of Class S, Class T, Class D and Class I sharesour common stock (excluding any Early Repurchase Deduction) is limited to no more than 2% of our aggregate NAV per month (measured using the aggregate NAV as of the end of the immediately preceding month) and no more than 5% of our aggregate NAV per calendar quarter.quarter (measured using the aggregate NAV as of the end of the immediately preceding quarter). The monthly and quarterly repurchase limits exclude shares repurchased from the Adviser that were issued as payment of management or performance fees.
Should repurchase requests, in our judgment, place an undue burden on our liquidity, adversely affect our operations or risk having an adverse impact on the companyour Company as a whole, or should we otherwise determine that investing our liquid assets in real estate properties or other illiquid investments rather than repurchasing our shares is in the best interests of theour Company as a whole, then we may choose to repurchase fewer shares than have been requested to be repurchased, or none at all. Further, our board of directors may modify suspend or terminatesuspend our share repurchase plan if it deems such action to be in our best interest and the best interest of our stockholders. In the event that we determine to repurchase some but not all of the shares submitted for repurchase during any month, shares repurchased at the end of the month will be repurchased on a pro rata basis.
IfWe and the transaction price forOperating Partnership have also entered into a repurchase arrangement with the applicable month is not made available by the tenth business day priorBrookfield Investor (the “Brookfield Repurchase Arrangement”) pursuant to the last business day of the month (or is changed after such date), then no repurchase requests will be accepted for such month and stockholders who wish to have their shares repurchased the following month must resubmit their repurchase requests.
On September 11, 2019, the board of directors ofwhich the Company including a majority of the independent directors, adopted an arrangement to repurchase any shares of the Company’s Class I common stock that Oaktree Fund GP I, L.P. (the “Oaktree Investor”), an affiliate of the Company’s sponsor, acquired prior to the breaking of escrow in the Offering. The board of directors approved the repurchase arrangement in recognition of the Oaktree Investor’s intent to subscribe for shares of the Company’s Class I common stock in an amount such that, together with all other subscriptions for the Company’s common stock, the escrow minimum offering amount was be satisfied.
As of December 6, 2019, the Company satisfied the minimum offering requirement and the Company’s board of directors had authorized the release of proceeds from escrow. As of such date, the escrow agent released gross proceeds of approximately $150.0 million (including approximately $86.9 million that was funded by Oaktree) to the Company in connection with the sale of shares of the Company’s common stock.
Under the repurchase arrangement, subject to certain limitations, on the last calendar day of each month the CompanyOperating Partnership will offer to repurchase shares of its common stock or Operating Partnership units from the Oaktree Investor in an aggregate dollar amount (the “Monthly Repurchase Amount”) equal to (i) the net proceeds from new subscriptions that month less (ii) the aggregate repurchase price (excluding any amount of the aggregate repurchase price paid using cash flow from operations not used to pay distributions) of shares repurchased by the Company that month from investors pursuant to the Company’s existing share repurchase plan. In addition to the Monthly Repurchase Amount for the applicable month, the Company will offer to repurchase any Monthly Repurchase Amounts from prior months that have not yet been repurchased. The price per share for each repurchase from the Oaktree Investor will be the lesser of (a) the $10.00 per share initial cost of the shares and (b) the transaction price in effect for the Class I shares at the time of repurchase. The repurchase arrangement is not subject to any time limit and will continue until the Company has repurchased all of the Oaktree Investor’s shares. During the year ended December 31, 2020, the Company repurchased 2,521,620 shares from the OaktreeBrookfield Investor at a price of $10.00 per share. As of December 31, 2020,share or unit equal to the Oaktreemost recently determined NAV per share or unit immediately prior to each repurchase. The Brookfield Investor held 6,186,397has agreed to not seek repurchase of the Company's outstanding Class I shares.
Other thanshares of common stock and Operating Partnership units that it owns if doing so would bring the Monthly Repurchase Amount limitation,value of its equity holdings in us and the Operating Partnership below $50 million. In addition, the Brookfield Investor has agreed to hold all of the shares of common stock and Operating Partnership units that it received on the Adviser Transition date in consideration for the contribution by Brookfield of two rental housing properties and a 20% interest in a joint venture that owns a net lease property (the “Brookfield Portfolio”) until the earlier of (i) the first date that our NAV reaches $1.5 billion and (ii) the date that is the third anniversary of November 2, 2021. Following such date, the Brookfield Investor may cause us or the Operating Partnership to repurchase its shares and Operating Partnership units (above the $50 million minimum), in an amount equal to the sum of (a) the amount available under our share repurchase arrangementplan’s 2% monthly and 5% quarterly caps (after accounting for third-party investor repurchases) and (b) 25% of the Oaktree Investor is not subjectamount by which net proceeds from the Offering and our private offerings of common stock for a given month exceed the amount of repurchases for such month pursuant to any volume limitations, including those in the Company’s existingour share
52


repurchase plan. Notwithstanding the foregoing, noWe will not effect any such repurchase offer will be made to the Oaktree Investor forduring any month in which (1) the 2% monthly or 5% quarterly repurchase limitations in the Company’s existing share repurchase plan have been decreased or (2) the full amount of all shares requested to be repurchased by third-party investors under the Company’s existingour share repurchase plan is not repurchased. Additionally, the Company may electThe Brookfield Repurchase Arrangement does not apply to offer to repurchase shares from the Oaktree Investor,of our common stock or may offer to purchase less than the Monthly Repurchase Amount, if, in its judgment, the Company determines that offering to repurchase the full Monthly Repurchase Amount would place an undue burden on its liquidity, adversely affect its operations or risk having an adverse impact on the Company as a
68

Table of Contents
whole. Further, the Company’s board of directors may modify, suspend or terminate this share repurchase arrangement if it deems such action to be in the Company’s best interests and the best interestsunits of the Company��s stockholders. The OaktreeOperating Partnership held by affiliates of Brookfield that are feeder vehicles primarily created to hold our Class I and Class C shares of common stock that offer interests in such feeder vehicles to non-U.S. persons. Shares of our common stock or Class E OP Units held by the Brookfield Investor willthat were not issued as consideration for the contribution of the Brookfield Portfolio are not subject to the Brookfield Repurchase Arrangement, but may be redeemed, in whole or in part, for cash upon the request that its shares be repurchased underof the Company’s existingBrookfield Investor, subject to the limitations of our share repurchasepurchase plan. Under the Company’s charter, the Oaktree Investor may not vote on the removal of any of its affiliates (including the Adviser), and may not vote regarding any transaction between the Company and Oaktree or any of its affiliates.

DuringFor the year ended December 31, 2020,2023, we and the Operating Partnership did not repurchase any shares or Operating Partnership units as part of the Brookfield Repurchase Arrangement.
During the three months ended December 31, 2023, we repurchased shares of our common stock in the following amounts, which represented all of the share repurchase requests received for the same period.
Month of:
Total Number of Shares Repurchased(1)
Repurchases as a Percentage of Shares OutstandingAverage Price Paid Per ShareTotal Number of Shares Repurchased as Part of Publicly Announced Plans or ProgramsMaximum Number of Shares Pending Repurchase Pursuant to Publicly Announced Plans or Programs
January 1- January 31, 2020— — %$— — — 
February 1- February 29, 2020— — %$— — — 
March 1- March 31, 202040,271 0.22 %$10.2187 40,271 — 
April 1- April 30, 2020371,770 2.07 %$10.0000 — — 
May 1- May 31, 2020364,842 1.95 %$10.0000 — — 
June 1- June 30, 2020192,106 1.02 %$10.0367 25,373 — 
July 1- July 31, 2020151,250 0.79 %$10.0000 — — 
August 1- August 31, 2020274,125 1.43 %$10.0000 — — 
September 1- September 30, 2020364,500 1.88 %$10.0000 — — 
October 1- October 31, 2020221,000 1.10 %$10.0000 — — 
November 1- November 30, 2020343,650 1.68 %$10.0000 — — 
December 1- December 31, 2020263,750 1.27 %$10.0000 — — 
Total2,587,264 13.41 %65,644  
Month of:
Total Number of Shares Repurchased(1)
Repurchases as a Percentage of Shares Outstanding(2)
Average Price Paid Per ShareTotal Number of Shares Repurchased as Part of Publicly Announced Plans or Programs
Maximum Number of Shares Pending Repurchase Pursuant to Publicly Announced Plans or Programs(3)
October 20231,042,828 1.15 %$12.2850 1,042,828 — 
November 2023623,921 0.69 %$12.2431 623,921 — 
December 2023(4)
1,433,673 1.59 %$12.0326 1,155,982 — 
Total3,100,422 2,822,731 
(1)Repurchases are limited under the share repurchase plan as described above.
2,521,620(2)Includes shares repurchased outside of the share repurchase plan. For purposes of calculating the monthly and quarterly limits under our share repurchase plan, repurchases as a percentage of aggregate NAV were 1.16%, 0.69% and 1.29% for the months of October 2023, November 2023 and December 2023, respectively, and 3.10% for the calendar quarter ended December 31, 2023.
(3)All repurchase requests under our share repurchase plan were satisfied.
(4)Includes 277,691 Class I shares repurchased from the Oaktree Investor.
Adviser outside of the share repurchase plan related to shares that were previously issued to the Adviser as payment of management fees.


ITEM 6. SELECTED FINANCIAL DATARESERVED
Not applicable.
53



69

Table of Contents
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
References herein to the “Company,” “we,” “us,” or “our” refer to Brookfield Real Estate Income Trust Inc. and its subsidiaries unless the context specifically requires otherwise.
The following discussion should be read in conjunction with the consolidated financial statementsConsolidated Financial Statements and notes thereto appearing elsewhere in this annual report on Form 10-K. In addition to historical data, this discussion contains forward-looking statements about our business, operations and financial performance based on current expectations that involve risks, uncertainties and assumptions. Our actual results may differ materially from those in this discussion as a result of various factors, including but not limited to those discussed in Part I Item 1.A - “Risk Factors” in this annual report on Form 10-K.
Overview
We are a Maryland corporation formed on July 27, 2017 to invest in commercial real estate assets. We seek to invest in well-located, high quality real estate properties that generate strong current cash flow and could further appreciate in value through our proactive, best-in-class asset management strategies. Our real estate-related debt strategy seeks to achieve high current income and superior risk-adjusted returns, as well as provide a source of liquidity.
We are externally managed by Oaktree Fund Advisors,Brookfield REIT Adviser LLC (the “Adviser”), an affiliate of Brookfield Asset Management Ltd. (together with its affiliates, “Brookfield”), which was formed on December 9, 2022 upon the distribution and listing by Brookfield Corporation (formerly Brookfield Asset Management Inc.) of 25% of its asset management business. We are structured as an umbrella partnership real estate investment trust (“UPREIT”), which means that we own substantially all of our assets through our operating partnership, Brookfield REIT Operating Partnership L.P. (the “Operating Partnership”), a subsidiaryDelaware limited partnership, of Oaktree Capital Management, L.P.

which we are the sole general partner.
We have registered withOn April 30, 2018, the SEC anSecurities and Exchange Commission (the “SEC”), declared effective our registration statement on Form S-11 (File No. 333-223022) for our initial public offering of up to $2.0 billion in shares of our common stock (in(the “Initial Public Offering”). On November 2, 2021, the SEC declared effective our registration statement on Form S-11 (File No. 333-255557) for our follow-on public offering of up to $7.5 billion in shares of our common stock in any combination of purchases of Class S, Class T, Class D and Class I shares of our common stock)stock (the “Follow-On Public Offering”). We also engage in private offerings of our shares. The share classes have different upfront selling commissions and ongoing stockholder servicing fees. The Initial Public Offering terminated upon the commencement of the Follow-On Public Offering.
In addition to the Follow-On Public Offering, we are conducting private offerings of Class I and Class C shares to feeder vehicles that offer interests in such vehicles to non-U.S. persons. The offer and sale of Class I and Class C shares to the feeder vehicles is exempt from the registration provisions of the Securities Act by virtue of Section 4(a)(2) and Regulation S promulgated thereunder. We are also offering Class E shares to Brookfield and certain of its affiliates and employees in one or more private offerings. The offer and sale of Class E shares is exempt from the registration provisions of the Securities Act by virtue of Section 4(a)(2) and Regulation D promulgated thereunder.
We qualified as a REIT for U.S. federal income tax purposes beginning with our taxable year ending December 31, 2019.2019, and we generally will not be subject to U.S. federal income taxes on our taxable income to the extent we annually distribute all of our net taxable income to stockholders and maintain our qualification as a REIT.
As of December 31, 2020,2023, we ownowned and operate fouroperated 19 investments in real estate and hold twoheld investments in one unconsolidated real estate interest, three real estate-related loans, and ten72 short-term real estate debt-relatedestate-related debt securities. We are not aware of any material trends or uncertainties, favorable or unfavorable, other than national economic conditions affecting real estate generally, (including COVID-19), that may be reasonably anticipated to have a material impact on either capital resources or the revenues or income to be derived from acquiringowning properties or real estate-related loans.

Recent Developments
COVID-19Business Outlook
The ongoing COVID-19 pandemicOur portfolio continues to adversely impact global commercial activity and has contributed to significant uncertainty and volatility in financial markets.

The global impact of the outbreak has been rapidly evolving, and has spread around the world with many countries and other jurisdictions instituting quarantines, shelter in place orders, restrictions on travel, and limiting operations of non-essential businesses in an effort to reduce the spread of infection. Among other effects, these actions have created a disruption in global supply chains, a reduction in purchases by consumers, significantly increased unemployment, a demand shock in oil prices and have adversely impacted a number of industries directly, such as transportation, hospitality and entertainment as well as economic stimulus and other government intervention. The outbreak is expected to have a continued adverse impact on economic and market conditions and has triggered a period of global economic slowdown with no known duration. The rapid development and fluidity of this situation is without precedent in modern history and the ultimate adverse impact of the novel coronavirus at this time is unknown. Nevertheless, the COVID-19 pandemic presents material uncertainty and risk with respect to the Company’s performance and financial results, such as negative impact to occupancy, rent collections, results of operations or market values of its properties, increased costs of operations, increased risk of defaults in its portfolio ofdisplay strong real estate debt investments, decreased availability of financing arrangements, changes in law and/or regulation,fundamentals and uncertainty regarding governmentoperating performance, with consistently high occupancy (97%) and regulatory policy. We are unable to estimate the impact the novel coronavirus will have on our financial results at this time.
COVID-19 has resulted in rent deferrals or collection issues for our properties and could also result in rent defaults and adversely affect our ability to obtain financing for future investments on attractive terms, either of which would negatively impact our results of operations,growing cash flows, and liquidity. The economic effectsparticularly in our rental housing sector, which made up 64% of COVID-19 have not yet had a material negative impact on our net asset value, but could result in future write-downs of the fair value of our real estate properties as of December 31, 2023. We believe the strong operating performance of our rental housing properties is attributable to our strategy of owning desirable buildings with best-in-class amenities and favorable tenant demographics. The continued high cost of home ownership, as well a decrease in multifamily construction starts in 2023, is expected to continue to drive the demand for high-quality rental housing properties.

54


While higher interest rates during the year contributed to downward property valuation adjustments across the industry, real estate operating fundamentals continue to remain strong across most sectors. After a prolonged period of volatility, a declining interest rate environment should be positive for real estate values and present attractive acquisition opportunities. We believe we are well-positioned to capitalize on these opportunities going forward, with no unsatisfied repurchase requests and over $600 million of total liquidity as of December 31, 2023. This includes $281.0 million, or 27% of the net asset value of our investments, that is invested in our portfolio of real estate-related debt investments, which would negatively impactand trading securities. Through our net asset value.partnership with Oaktree and their extensive credit expertise, we also expect to continue to capitalize on attractive opportunities to invest in real estate debt.
The Company is closely monitoringInflation in the impact ofUnited States has declined since its peak in mid-2022 and policy makers have indicated the COVID-19 pandemic on all aspects of itsmonetary tightening cycle may be coming to an end, a good sign for private real estate valuations. However, geopolitical instability and other macroeconomic factors in the United States and globally could affect our business and across its portfolio, including how it will impact its tenants. While the Company did not experience significant disruptions during the year ended December 31, 2020 from the COVID-19 pandemic, it is unable to predict the impact the COVID-19 pandemic will have on its financial condition, results of operations and cash flows due to numerous uncertainties.operating results.
The Company received certain rent relief requests, predominately in the form of rent deferral requests, as a result of COVID-19. The Company is carefully evaluating each tenant rent relief request on an individual basis, considering a number of factors. Not all tenant requests will ultimately result in modification agreements, and (to the extent practical) the Company is not foregoing its contractual rights under its lease agreements. Current collections and rent relief requests to-date may not be indicative of collections or requests in any future period. As of December 31, 2020, we had agreed to rent abatement arrangements with respect to approximately 2% of the aggregate rents we are entitled to receive. We will continue to work closely with our impacted tenants to address their concerns on a case-by-case basis, seeking solutions that address immediate cash flow interruptions while maintaining long term lease obligations. The impact of the COVID-19 pandemic on our rental revenue in
7055

Table of Contents
future quarters cannot be determined at present. The situation surrounding the COVID-19 pandemic remains fluid, and we are actively managing our response in collaboration with tenants, government officials and business partners and assessing potential impacts to our financial position and operating results, as well as potential adverse developments in our business. For the years ended December 31, 2020 and 2019, the Company recorded $0.8 million and $0 bad debt expense, respectively.

20202023 Highlights
Operating and Capital Raising Results:
Total return without upfront selling commissions of 7.8% for Class S, and 10.0% for Class I. Total return assuming maximum upfront selling commissions of 4.2% for Class S.
Raised $54.4 million of net proceeds from our Offering.
Issued 7,878,738 shares of common stock consisting of 7,040,895 Class S and 837,843 Class I shares.
Reinvested dividends of $2.2 million.
Declared gross distributions of $0.4323 per share for the year ended December 31, 2020.

Investments:
In February 2020, we acquired2023, excluding upfront selling commissions, was -7.55% for Class S, -6.71% for Class I and -5.39% for Class D shares. Negative performance in 2023 was primarily attributable to widening of discount and exit cap rates over the Lakes, a four story, two building office complex located in West Covina, California for $41.0 million
In December 2020, we acquired Arbors, a multifamily asset located in Dallas, Texas for $64.1 million
Invested $33.3 million into floating-rate commercial mortgage backed securities, which were collateralized by pools of commercial real estate debt.
Sold $11.6 million of floating-rate commercial mortgage backed securities and recognized a $0.1 million gainlast twelve months as a result of continuous interest rate increases from the sale.Federal Reserve, which typically has an adverse effect on real estate valuations. Total return is calculated as the percent change in the net asset value (“NAV”) per share during the respective periods, plus the amount of any net distributions per share declared in the period. Management believes total return is a useful measure of the overall performance of our shares. As of December 31, 2023, no Class T shares of common stock had been issued.
Financings:Annualized total return from inception through December 31, 2023, excluding upfront selling commissions, was 8.27% for Class S, 9.34% for Class I, and -3.79% for Class D shares. Since inception returns for Class D shares are calculated from June 1, 2022, the date the first Class D shares were issued.
Raised $110.2 million from the sale of our common stock during the year ended December 31, 2023.
Declared monthly net distributions totaling $64.3 million for the year ended December 31, 2023. As of December 31, 2023, the annualized net distribution rate was 5.13% for Class S, 5.94% for Class I and 5.64% for Class D shares.
Reinvested distributions of $37.7 million during the year ended December 31, 2023.
Investing and Financing Activity:
Closed an aggregate $71.2on the following transactions during the year related to real estate-related loans and securities:
Invested $62.8 million in property-level financing related to our real estate investment acquisitionsestate-related securities, consisting of commercial mortgage-backed securities (“CMBS”), residential mortgage-backed securities (“RMBS”) and corporate bonds.
Realized $134.3 million of proceeds from the sale or repayment of real estate-related loans and securities.
Entered into a lineAs of credit agreement (the “Credit Agreement”) with Oaktree Fund GP I, L.P. (“Lender”December 31, 2023, our leverage ratio was 46.8%. Our leverage ratio is calculated by dividing (i) the consolidated property-level and entity-level debt, excluding any third-party interests in such debt, net of cash, loan-related restricted cash, and trading securities by (ii) the gross asset value of real estate equity investments (calculated using the greater of fair value and cost of gross real estate assets), excluding any third-party interests in such investments, plus our equity in real estate-related debt investments. There is no indebtedness on our real estate-related debt investments. The leverage ratio would be higher if our pro rata share of debt within our unconsolidated investment was included in the calculation.
Current Portfolio:
Our portfolio as of December 31, 2023, based on the net asset value of our investments, consisted of 73% real estate properties and 27% real estate-related loans and securities. Net asset value is measured as the fair value of our investments less any mortgages or debt obligations related to such investments. There is no indebtedness on our real estate-related debt investments.
Our portfolio as of December 31, 2023, based on the total asset value of our investments measured at fair value, consisted of 89% real estate properties and 11% real estate-related loans and securities.
Our real estate properties as of December 31, 2023, based on the total asset value of our properties measured at fair value, consisted of rental housing (64%), net lease (25%), logistics (6%) and office (5%).
As of December 31, 2023, our real estate-related loans and securities consisted of 75 investments with an affiliateaggregate fair value of the Company’s sponsor, Oaktree, providing for a discretionary, unsecured, uncommitted credit facility in a maximum aggregate principal amount of $125$241.2 million.

Portfolio
56


Real EstatePortfolio
The following table provides information regarding our portfolio of real properties as of December 31, 2020:2023:
InvestmentLocationTypeAcquisition Date
Ownership Percentage(1)
Amortized Cost BasisSquare Feet / Number of Units
Occupancy Rate(2)
Anzio ApartmentsGeorgiaMultifamilyApril 201990.0%$56,362,82444894%
Two Liberty CenterVirginiaOfficeAugust 201996.5%83,634,677179,00096%
EzlynColoradoMultifamilyDecember 201990.0%78,493,90233295%
LakesCaliforniaOfficeFebruary 202095.0%34,258,522177,00081%
ArborsTexasMultifamilyDecember 202090.0%62,558,51140896%
Total$315,308,436
Investment(1)
LocationProperty TypeAcquisition Date
Ownership Percentage(2)
Purchase Price(3)
Square Feet/ Number of Units
Occupancy Rate(4)
Anzio ApartmentsAtlanta, GARental HousingApril 201990%$59.2 44893 %
Arbors of Las ColinasDallas, TXRental HousingDecember 202090%63.5 40885 %
1110 Key Federal HillBaltimore, MDRental HousingSeptember 2021100%73.6 22497 %
DomainOrlando, FLRental HousingNovember 2021100%74.1 32496 %
The BurnhamNashville, TNRental HousingNovember 2021100%129.0 32894 %
Flats on FrontWilmington, NCRental HousingDecember 2021100%97.5 27397 %
VersoBeaverton, ORRental HousingDecember 2021100%74.0 17295 %
2626 South Side FlatsPittsburgh, PARental HousingJanuary 2022100%90.0 26495 %
The Parker at Huntington MetroAlexandria, VARental HousingMarch 2022100%136.0 36099 %
Briggs + UnionMount Laurel, NJRental HousingApril 2022100%158.0 49097 %
Single-Family RentalsVariousRental HousingVarious100%128.5 48693 %
Principal Place(5)
London, UKNet LeaseNovember 202120%99.8 644,000100 %
DreamWorks Animation StudiosGlendale, CANet LeaseDecember 2021100%326.5 497,000100 %
Two Liberty CenterArlington, VAOfficeAugust 201997%91.2 179,00075 %
Lakes at West CovinaLos Angeles, CAOfficeFebruary 202095%41.0 177,00092 %
6123-6227 Monroe CtMorton Grove, ILLogisticsNovember 2021100%17.2 208,000100 %
8400 Westphalia RoadUpper Marlboro, MDLogisticsNovember 2021100%27.0 100,000100 %
McLane Distribution CenterLakeland, FLLogisticsNovember 2021100%26.7 211,000100 %
2003 Beaver RoadLandover, MDLogisticsFebruary 2022100%9.4 38,000100 %
187 Bartram ParkwayFranklin, INLogisticsFebruary 2022100%28.8 300,000100 %
Total$1,751.0 
(1)Investments in real estate properties includes our consolidated property investments and our unconsolidated investment in Principal Place.
(2)Certain of theThe joint venture agreements entered into by us (other than the CompanyPrincipal Place joint venture) provide the seller or the other partner a profits interest based on achieving certain internal rate of return hurdles being achieved.hurdles. Such investments are consolidated by us and any profits interest due to the other partnerpartners is reported within non-controlling interests.
(2)(3)Purchase price is presented in millions and excludes acquisition costs.
(4)TheFor rental housing investments, except single-family rentals, occupancy rate isrepresents the percentage of all leased units divided by the total available units as of December 31, 20202023. Single-family rentals occupancy represents all occupied homes divided by the total stabilized homes as of the date indicated. For office, net lease and logistics investments, occupancy represents the percentage of all leased square footage divided by the total available square footage as of December 31, 2023.
(5)Purchase price represents our initial equity investment in the joint venture of £73.3 million GBP converted to USD using the spot rate on the acquisition date.

7157

Table of Contents
Investments in Real Estate-Related Loans and Securities
The following table details the Company's commercial mortgage backed securities activity for the year ended December 31, 2020:
InvestmentCollateral
Interest Rate(1)
Maturity DatePayment TermsTrade DateFace AmountBeginning Balance 12/31/19PurchasesSales
Unrealized Gain / (Loss)(2)
Ending Balance 12/31/20
Realized Gain / (Loss)(3)
BX 2020 BXLP GIndustrial PaperL+2.50%12/15/29Principal due at maturity01/23/20$10,827,000 $— $10,784,627 $(5,000,000)$(57,266)$5,727,361 $(154,435)
CGDB 2019 MOB FMedical Office Mortgage LoansL+2.55%11/15/36Principal due at maturity02/04/204,000,000 — 4,005,000 — (143,800)3,861,200 — 
BXMT 2020 FL 2Commercial Real Estate Collateralized Loan ObligationL+1.95%2/16/37Principal due at maturity01/31/204,000,000 — 4,000,000 (4,000,000)— — (130,000)
BX 2019 IMC GInternational Markets Center and AmericasMart AtlantaL+3.60%4/15/34Principal due at maturity03/19/203,700,000 — 2,511,539 — 808,841 3,320,380 — 
BHMS 2018 ATLS DAtlantis Paradise Island ResortL+2.25%7/15/35Principal due at maturity03/20/201,998,000 — 1,408,342 — 552,495 1,960,837 — 
BHMS 2018 ATLS EAtlantis Paradise Island ResortL+3.00%7/15/35Principal due at maturity03/30/201,550,000 — 1,006,970 — 499,010 1,505,980 — 
BX 2020 VIVA DMGM Grand and Mandalay Bay Resort and Casino Las Vegas3.67%3/9/44Principal due at maturity05/05/204,680,982 — 3,905,526 (1,160,567)540,443 3,285,402 220,595 
BX 2020 VIVA EMGM Grand and Mandalay Bay Resort and Casino Las Vegas3.67%3/9/44Principal due at maturity05/05/202,319,018 — 1,790,168 — 402,927 2,193,095 — 
CGCMT 2020-WSS EWoodSpring Suites Extended Stay HotelL+2.41%2/16/27Principal due at maturity07/08/201,839,000 — 1,466,235 (1,466,235)— — 208,324 
CGCMT 2020-WSS FWoodSpring Suites Extended Stay HotelL+2.71%2/16/27Principal due at maturity07/08/203,160,000 — 2,419,063 — 440,277 2,859,340 — 
$38,074,000 $— $33,297,470 $(11,626,802)$3,042,927 $24,713,595 $144,484 
(1)The term "L" refers to the one-month US dollar-denominated London Interbank Offer Rate ("LIBOR"). As of December 31, 2020 and 2019, one-month LIBOR was equal to 0.14% and 1.76%, respectively.
(2)Unrealized gains/(losses) on investments are determined using price quotations provided by independent third party valuation firms and are included in other income (expense) on the consolidated statement of operations.
(3)Realized gains on investments are included in other income (expense) on the consolidated statement of operations.

The following table details the Company'sour real estate-related loan investments as of December 31, 2020:2023 ($ in thousands):
As of December 31, 2020
InvestmentCollateral
Interest Rate(1)
Maturity Date
Payment Terms(2)
Prior LiensFace AmountUnamortized DiscountCarrying Amount
Atlantis Mezzanine LoanAtlantis Paradise Island ResortL+6.67%July 2021Principal due at maturity
$1.525 billion(3)
$25,000,000 $— $25,000,000 
IMC/AMC Bond InvestmentInternational Markets Center
AmericasMart Atlanta
L+6.15%December 2023Principal due at maturity
$1.643 billion(4)
25,000,000 (249,029)24,750,971 
$50,000,000 $(249,029)$49,750,971 
December 31, 2023
InvestmentCollateral
Interest Rate(1)
Maturity DatePayment TermsFace AmountUnamortized Discount/Origination FeesAllowance AdjustmentCarrying Amount
IMC/AMC Bond Investment(2)
International Markets Center
AmericasMart Atlanta
SOFR+8.15%
April 2024(3)
Principal due at maturity$10,000 $— $— $10,000 
The Avery Senior Loan(4)
The Avery Condominium
San Francisco, California
10.00%
December 2024(4)
Principal due at maturity(5)
6,878 — (1,670)5,208 
The Avery Mezzanine Loan(4)
The Avery Condominium
San Francisco, California
10.00%
December 2024(4)
Principal due at maturity(5)
1,669 — (374)1,295 
Total$18,547 $— $(2,044)$16,503 
(1)The term "L" refers to the one-month US dollar-denominated London Interbank Offer Rate ("LIBOR"). As of December 31, 2020 and 2019,2023, one-month LIBORSOFR was equal to 0.14% and 1.76%, respectively.5.38%.
(2)Neither investment is subjectIn December 2023, a loan modification agreement was executed that increased the interest rate from SOFR + 6.20% to delinquentSOFR + 8.15% and extended the initial maturity date to April 2024. In connection with the loan modification agreement, we received a principal or interest asrepayment of December 31, 2020 or December 31, 2019.$15.0 million.
(3)The Atlantis Mezzanine Loaninitial maturity date may be extended by the borrower to any of April, May or June 2026 provided the borrower has obtained a loan extension and modification of a CMBS loan that has a maturity date in April 2024 and is subordinate to a first mortgage loansecured by certain of $1.20 billion and a $325 million senior mezzanine loan.the borrower’s subsidiaries.
(4)Our investment is held through its membership interest in an entity which aggregate our interest with interests held by other funds managed by the Sub-Adviser. We have been allocated its proportionate share of the loan based on our membership interest in the aggregating entity. In December 2023, the loan agreements were amended to change the interest rate to 10.00% and extend the maturity date to December 2024.
(5)The IMC / AMC Bond Investment is subordinatematurity date may be extended for additional one-year periods, but no later than February 16, 2028, subject to a $1.15 billion first mortgage on properties owned by IMC and a $493 million first mortgage on properties owned by AMC.the borrower meeting minimum annual repayment requirements. The loan agreement requires mandatory repayments simultaneous with the closing of the sale of any condominium unit.
Subsequent to December 31, 2020, the Company sold an aggregate of $3.9 million of floating-rate commercial mortgage backed securities.
72

Table of Contents
Investments in Real Estate
The leases at Anzio Apartments, Ezlyn and Arbors are generally short-term in nature and have a term of 12 months or less. As of December 31, 2020, all multifamily leases expire by December 31, 2021. The following table sets forth certain informationdetails our real estate-related securities as of December 31, 2020 with respect to the expiration of leases currently2023 ($ in place at the Two Liberty and Lakes properties through December 31, 2030.thousands):
YearNumber of Leases ExpiringApproximate Gross Leasable Area of Expiring Leases (Square Footage)% of Total Gross Leasable Area Represented by Expiring LeasesTotal Annual Base Rental Income of Expiring Leases% of Total Annual Base Rental Income Represented by Expiring Leases
2021712,4573.50%523,2414.54%
20221130,1398.48%1,466,32812.72%
2023976,15121.42%3,219,43427.93%
202434,3231.22%117,3371.02%
2025861,62917.33%1,953,15116.95%
2026448,21113.56%1,461,82712.68%
2027222,2746.26%618,7805.37%
2028323,9086.72%890,0467.72%
2029222,8336.42%1,041,0799.03%
203027,9982.25%234,6302.04%
Type of SecurityNumber of Positions
Weighted Average Coupon(1)
Weighted Average Maturity Date(2)
Face AmountCost BasisFair Value
CMBS - floating29SOFR + 3.64%November 2025$149,282 $141,971 $143,423 
CMBS - fixed74.26%April 202637,913 33,413 24,322 
RMBS - floating6SOFR + 1.58%October 202410,752 10,757 10,765 
RMBS - fixed304.71%July 202646,611 45,105 45,095 
Total727.37%January 2026$244,558 $231,246 $223,605 


(1)As of December 31, 2023, SOFR was equal to 5.38%.
(2)Weighted average maturity date is based on the fully extended maturity date of the instruments.
7358

Table
Lease Expirations
The following table details the expiring leases at our consolidated office, logistics and net lease properties by annualized base rent and square footage as of ContentsDecember 31, 2023 ($ and square feet data in thousands). The table below excludes our rental housing properties as substantially all leases at such properties expire within 12 months.
YearNumber of Expiring Leases
Annualized Base Rent(1)
% of Total
Annualized Base
Rent Expiring
Approximate Gross Leasable Square Footage of Expiring Leases% of Total Square Feet Expiring
2024$1,330 %29 %
202518 3,438 11 %113 %
20261,732 %72 %
20271,087 %58 %
202810 2,215 %89 %
20293,090 10 %204 13 %
2030566 %54 %
2031— — — %— — %
20321,343 %211 13 %
2033228 %— %
Thereafter16,529 53 %767 47 %
Total62 $31,558 100 %1,603100 %
(1)Annualized base rent is determined from the annualized December 31, 2023 base rent per leased square foot of the applicable year and excludes tenant recoveries, straight-line rent, and above-market and below-market lease amortization.
59


Results of Operations

The following table sets forth information regarding our consolidated results of operations:operations ($ in thousands):     
For the Year Ended December 31,For the Year Ended December 31,For the period from January 10, 2018
through
December 31,
202020192018
Revenues
Rental revenues$24,145,212 $7,128,209 $— 
Other revenues1,141,058 411,698 — 
Total revenues25,286,270 7,539,907 — 
Expenses
Rental property operating10,211,237 3,071,766 — 
General and administrative expenses3,473,954 1,616,252 369,870 
Organizational expenses— 885,061 
Management fee1,919,888 107,563 — 
Performance fee2,215,134 200,649 — 
Depreciation and amortization13,481,013 5,012,259 — 
Total expenses31,301,226 10,893,550 369,870 
Fees waived(749,171)(107,563)— 
Net expenses30,552,055 10,785,987 369,870 
Other income (expense)
Income from real estate-related loans and securities4,908,074 2,305,721 1,975 
Interest expense(4,948,496)(4,048,089)— 
Realized gain on investments144,484 — 
Unrealized gain on investments2,416,703 — 
Total other income (expense)2,520,765 (1,742,368)1,975 
Net loss(2,745,020)(4,988,448)(367,895)
Net loss attributable to non-controlling interests307,169 265,570 — 
Net loss attributable to stockholders$(2,437,851)$(4,722,878)$(367,895)
Per common share data:
Net loss per share of common stock
Basic$(0.13)$(4.49)$(18.39)
Diluted$(0.13)$(4.49)$(18.39)
Weighted average number of shares outstanding
Basic18,895,893 1,050,861 20,000 
Diluted18,895,893 1,050,861 20,000 

Due to the significant amount of acquisitions of real estate and real estate debt securities we have made since December 31, 2019 and the fact that in 2019 we held properties only for a portion of the year, our revenues and operating expenses for the years ended December 31, 2020 and 2019 are not comparable. Since we did not own real estate assets or real estate-related loans and securities during the period from January 10, 2018 through December 31, 2018, our results of operations for the years ended December 31, 2020 and 2019 are not comparable to the period from January 10, 2018 through December 31, 2018.
Revenues
Year Ended December 31,2023 vs. 2022
20232022$
Revenues
Rental revenues$126,528 $108,652 $17,876 
Other revenues12,119 9,616 2,503 
Total revenues138,647 118,268 20,379 
Expenses
Rental property operating52,661 41,302 11,359 
General and administrative8,389 9,562 (1,173)
Management fee13,895 10,512 3,383 
Performance fee— 6,566 (6,566)
Impairment of investments in real estate19,331 — 19,331 
Depreciation and amortization51,691 55,684 (3,993)
Total expenses145,967 123,626 22,341 
Other (expense) income
Income from real estate-related loans and securities17,609 8,827 8,782 
Interest expense(58,577)(39,718)(18,859)
Loss from unconsolidated entities(2,083)(6,130)4,047 
Other income, net331 3,173 (2,842)
Total other (expense) income(42,720)(33,848)(8,872)
Net loss$(50,040)$(39,206)$(10,834)
Net loss attributable to non-controlling interests in third party joint ventures1,179 148 1,031 
Net income attributable to non-controlling interests – preferred stockholders(45)(24)(21)
Net loss attributable to redeemable non-controlling interests42 4,669 (4,627)
Net loss income attributable to Brookfield REIT stockholders$(48,864)$(34,413)$(14,451)
Per common share data:
Net loss income per share of common stock – basic and diluted$(0.53)$(0.55)$0.02 
Weighted average number of shares outstanding – basic and diluted92,740 62,594 30,146 

Revenues
Revenues primarily consist of base rent arising from tenant leases at our rental housing, net lease, office and logistics properties. Revenues increased for the year ended December 31, 2020 compared to the prior year due to owning and operating five properties compared to three properties in the prior year. Revenues of $25.3$20.4 million from $118.3 million for the year ended December 31, 2020 related2022 to the Company's five properties and consisted of $22.9 million of rental revenues, $1.2 million of tenant
74

Table of Contents
reimbursements and $1.2 million of ancillary income and fees. Revenues of $7.5$138.6 million for the year ended December 31, 2019 related2023. The increase was primarily due to incremental rental revenue generated from properties acquired during the prior year, as well as rental revenue growth at certain of our rental housing properties. For the year ended December 31, 2023, same property rental revenue growth for our rental housing properties was 8.0% compared to the Company's Anzio Apartments, Two Liberty and Ezlyn properties and consistedprior year. The components of $6.9 million of rental revenues, $0.2 million of tenant reimbursements and $0.4 million of ancillary income and fees.revenue during these periods are as follows ($ in thousands):

Year Ended December 31,2023 vs. 2022
20232022$
Rental revenue$115,714 $101,795 $13,919 
Tenant reimbursements10,814 6,857 3,957 
Ancillary income and fees12,119 9,616 2,503 
Total revenue$138,647 $118,268 $20,379 
Rental Property Operating Expenses

Rental property operating expenses consist of the costs of ownership and operation of our real estate properties, including real estate taxes, repairs and maintenance expenses, utilities, property management fees and insurance expenses. Rental property operating expenses increased for$11.4 million during the year ended December 31, 20202023 to $52.7 million compared to the prior year due to owning and operating five properties compared to three properties in the prior year period. Rental property operating expenses of $9.9$41.3 million for the year ended December 31, 2020 related2022. The increase in 2023 was primarily due to the Company's fivea full year of operating
60


expenses for properties that were acquired in 2022 and, consisted of property expenses,to a lesser extent, increased real estate taxes utilities,at a net lease property, management feeswhich are reimbursed to us by the tenant, and insurance expense. Rental propertythe impact of rising operating expenses of $3.1 million for the year ended December 31, 2019 related to the Company's Anzio Apartments, Two Liberty and Ezlyn properties and consisted of property expenses, real estate taxes, utilities, property management fees and insurance expense.

costs from inflation.
General and Administrative Expenses

General and administrative expenses of $3.5 million for the year ended December 31, 2020 consisted ofare corporate-level expenses that relate mainly to our compliance and administration costs, including legal fees, audit fees, professional tax fees, valuation fees, board of director fees and miscellaneous expenses. Generalother professional fees. During the year ended December 31, 2023, general and administrative expenses were $8.4 million compared to $9.6 million during the year ended December 31, 2022. The decrease of $1.6$1.2 million was primarily due to the reduction in transactional activity in the current period.
Management Fee
Management fees are earned by our Adviser for providing services pursuant to the advisory agreement among the Adviser, the Operating Partnership and the Company (the “Advisory Agreement”). During the year ended December 31, 2023, the total management fee expense was $13.9 million compared to $10.5 million during the year ended December 31, 2022. Management fees are calculated based on our aggregate NAV of Class S, Class I, Class T, Class D and Class C shares (no management fees are paid on Class E shares) and are paid monthly. The increase in management fees was due to a higher average NAV during the year ended December 31, 2023 compared to the prior year.
Performance Fee
Performance fees relate to amounts payable to the Adviser based on the total return for the period, subject to a minimum return hurdle. Total return is defined as distributions paid or accrued plus the change in NAV, adjusted for subscriptions and repurchases. The performance fee is accrued monthly and becomes payable at the end of each calendar year. There was no performance fee for the year ended December 31, 2023, due to the total return not exceeding the hurdle. During the year ended December 31, 2022, the performance fee was $6.6 million due to the higher total return in the prior year.
Impairment of Investments in Real Estate
During the year ended December 31, 2023, we recognized an impairment of $19.3 million related to an office property. The impairment was the result of updates to the undiscounted cash flow assumptions to account for a shorter hold period, as we are considering a potential disposition of the investment in the near term. We did not recognize any impairment during the corresponding period in 2022.
Depreciation and Amortization
During the year ended December 31, 2023, depreciation and amortization decreased $4.0 million compared to the corresponding period in 2022. The decrease was due to the full amortization of certain intangible assets.
Income from Real Estate-Related Loans and Securities
Income from real estate-related loans and securities was $17.6 million and $8.8 million for the years ended December 31, 2023 and 2022, respectively, which consisted of interest income, realized gains and losses, reserves for current expected credit loss on our investments in real estate-related loans, and unrealized gains and losses from changes in the fair value of our investments in real estate-related securities. The $8.8 million increase was primarily due to an increase in interest income as a result of significant acquisition activity of real estate-related securities and the impact of higher interest rates on our variable rate securities. As of December 31, 2023, the weighted average coupon of our investments in real estate-related securities was 7.37%, and 65% of our investments in real estate-related securities were variable rate.
Interest Expense
Interest expense is primarily related to interest incurred on our mortgage loans and credit facilities. For the year ended December 31, 2023, interest expense was $58.6 million compared to $39.7 million for the year ended December 31, 2019 consisted of legal fees, audit fees and board of director fees.2022. The $18.9 million increase in general and administrative expenses iswas primarily due to owning five properties, two loan investments and ten securities investments comparedthe impact of rising interest rates on our variable rate debt as well as additional indebtedness due to three property and two loanacquisitions in the prior year. As of December 31, 2023, our weighted average cost of leverage, including the impact of our interest rate derivatives, was 5.08%.
Loss from Unconsolidated Entities
Loss from unconsolidated entities consists of changes in the fair value of our investments in prior year period.

Management Fee

unconsolidated entities that are held at fair value, as well as realized and unrealized gains and losses on our foreign currency swap contracts related to our unconsolidated non-U.S. investment in Principal Place. During the yearyears ended December 31, 2020, we incurred management fees of $1.22023 and 2022, loss from unconsolidated entities was $2.1 million (after giving effectand $6.1 million, respectively. The losses were primarily due to waivers) payable tochanges in the Adviser as compensation in connection with the ongoing managementfair value of the assetsinvestment.
61


Other income, net
Other income, net consists of realized and unrealized gains and losses on our interest rate derivatives and income from our trading securities. During the Company. We did not have any such management fees in the yearyears ended December 31, 2019.

Performance Fee

During the year ended December 31, 2020, we recognized performance fees of $2.22023 and 2022, other income was $0.3 million representing twelve months of performance fees. During the year ended December 31, 2019, we recognized performance fees of $0.2and $3.2 million, which relatedrespectively. The decrease was primarily due to unrealized losses on changes to the period fromfair value of our escrow break on December 6, 2019 through December 31, 2019.interest rate derivatives.

Net Loss Attributable to Redeemable Non-Controlling Interests
Depreciation and Amortization

Depreciation and amortization expense of $13.5Net loss attributable to redeemable non-controlling interests was less than $0.1 million for the year ended December 31, 2020 related2023 compared to the Company's five properties. Depreciation and amortization expense of $5.0$4.7 million for the year ended December 31, 20192022. The loss or income allocable to redeemable non-controlling interests is related to interests held in the Company's Anzio Apartments, Two LibertyOperating Partnership by parties other than us.
Reimbursement by the Adviser
Pursuant to the Advisory Agreement, the Adviser will reimburse us for any expenses that cause our Total Operating Expenses in any four consecutive fiscal quarters to exceed the greater of: (i) 2% of our Average Invested Assets or (ii) 25% of our Net Income (each as defined in our charter) (the “2%/25% Limitation”). For the four consecutive quarters ended December 31, 2023, our Total Operating Expenses did not exceed the 2%/25% Limitation.
Refer to Part II, Item 7. Management’s Discussion and Ezlyn properties.

Income from Real Estate-Related LoansAnalysis of Financial Condition and Interest Income

Interest incomeResults of $4.9 millionOperations in our Annual Report on Form 10-K for the year ended December 31, 2020 related primarily to interest income earned2022 filed with the SEC on the Atlantis Mezzanine LoanMarch 16, 2023 for discussion of $1.8 million, interest earned on the IMC/AMC Bond Investmentour consolidated results of $1.7 million, interest earned on floating-rate commercial mortgage backed securities of $0.9 million and discount accretion of $0.5 million. Interest income of $2.3 millionoperations for the year ended December 31, 2019 related primarily to interest income earned on the Atlantis Mezzanine Loan of $1.2 million, interest earned on the IMC/AMC Bond Investment of $0.7 million and discount accretion of $0.4 million. The increase in the current year is due to owning two loan investments for the entire year and ten securities investments in 20202022 compared to two loan investments for a portion of the year in the prior year period.

Interest Expense

Interest expense of $4.9 million for the year ended December 31, 2020 consisted of $4.7 million of mortgage loan interest and $0.2 million of loan fee amortization on five property investments. Interest expense of $4.0 million for the year ended December 31, 2019 consisted of $2.1 million of mortgage loan interest on three property investments and $1.9 million of Line of Credit interest. The increase in the current year2021, which specific discussion is due to owning five property investments compared to three property investments in the prior year period, partially offsetincorporated herein by the interest on the Line of Credit in the prior year.reference.

Realized Gains on Investments
75

Table of Contents

During the year ended December 31, 2020, we sold $11.6 million of floating-rate commercial mortgage backed securities and recognized a gain of $0.1 million as a result of the sale.

Unrealized Gains on Investments
During the year ended December 31, 2020, we recognized an unrealized gain of $2.4 million, primarily due to mark-to-market increases in the value of our CMBS due to market volatility related to COVID-19. We did not have any such investments or unrealized gains in the year ended December 31, 2019.

Net Loss Attributable to Non-Controlling Interests

Net loss attributable to non-controlling interests of $0.3 million for the year ended December 31, 2020 related to losses allocable to the interests held by the Company's joint venture partners in Anzio Apartments, Two Liberty Center, Ezlyn, Lakes and the Arbors properties. Net loss attributable to non-controlling interests of $0.3 million for the year ended December 31, 2019 related to losses allocable to the interests held by the Company's joint venture partners in Anzio Apartments, Two Liberty and Ezlyn properties.
Liquidity and Capital Resources
Our primary needs for liquidity and capital resources are to fund our investments, to make distributions to our stockholders, to repurchase shares of our common stock pursuant to our share repurchase plan, to pay our offering and operating fees and expenses, to fund capital expenditures at our properties and to pay interestdebt service on our outstanding indebtedness. Our offering and operating fees and expenses include, among other things, fees and expenses related to managing our properties and other investments, the management feeand performance fees we will pay to the Adviser stockholder servicing(to the extent the Adviser elects to receive such fees we will payin cash) and general corporate expenses.
We believe that our current liquidity position is sufficient to meet the dealer manager, legal, audit and valuation expenses, federal and state securities filing fees, printing expenses, transfer agent fees, marketing and distribution expenses and fees related to acquiring, financing, appraising and managingoperating needs of our properties. We do not have any office or personnel expensesbusiness, with $370.1 million of liquidity as we do not have any employees.
As of December 31, 20202023, consisting of $24.3 million of unrestricted cash and 2019, the Adviser and its affiliates had incurred approximately $5.7cash equivalents, $39.8 million and $5.2of short-term U.S. Treasuries, $181.0 million respectively, of organization and offering expensesundrawn available capacity on our behalf, which were reimbursable only if we broke escrow for our Offering. On December 6, 2019, the date on which we broke escrow for our Offering, the Company accrued approximately $0.9Secured Credit Facility and $125.0 million of organization expenses and $4.3 millionundrawn available capacity on our Affiliate Line of offering expenses payable toCredit. We may also generate additional liquidity through the Adviser, which will be reimbursed ratably over the 60 months following July 6, 2022. Prior to an amendment in 2020, the organization and offering costs would have been reimbursed ratably over 60 months following the one year anniversarysale of our escrow break onreal estate-related loans and securities, which had an aggregate fair value of $241.2 million as of December 6, 2020.31, 2023.
Organizational expenses are expensedOur portfolio remains conservatively leveraged at 46.8% as incurredof December 31, 2023, and offering expenses are reflected as a reductionwe can generate additional liquidity by incurring indebtedness secured by our investments. Our leverage ratio is calculated by dividing (i) the consolidated property-level and entity-level debt, excluding any third-party interests in such debt, net of additional paid-in capital as such amounts will be reimbursed to the Adviser or its affiliates fromcash, loan-related restricted cash, and trading securities by (ii) the gross proceedsasset value of real estate equity investments (calculated using the Offering. Any amount due to the Adviser but not paid will be recognized as a liabilitygreater of fair value and cost of gross real estate assets), excluding any third-party interests in such investments, plus our equity in real estate-related debt investments. Additionally, there is no indebtedness on the balance sheet.our real estate-related debt investments.
Our cash needs for acquisitions and other investments will be funded primarily from the sale of shares of our common stock and through the assumption or incurrence of debt. The economic effects of COVID-19 may make it more difficult for us to obtain financing for our investments on attractive terms or at all.

On June 5, 2020,During the Company entered into the Credit Agreement with Oaktree Fund GP I, L.P., (the "Lender"), providing for a discretionary, unsecured, uncommitted credit facility in a maximum aggregate principal amount of $125.0 million, which was undrawn as ofyear ended December 31, 2020. The Credit Agreement expires on June 30, 2021, subject to one-year extension options requiring Lender approval. Borrowings under2023, we received $110.2 million of proceeds from the Credit Agreement will bear interest at a ratesale of shares of our common stock, including proceeds from our private offerings. In addition, for the then-current rate offered by a third-party lender, or, if no such rate is available, LIBOR plus 2.25%.
As ofyear ended December 31, 2020, our indebtedness consisted2023, we repurchased $183.4 million in shares of our mortgage loans secured bycommon stock under our real property investments.


share repurchase plan.
7662

Table of Contents
The following table summarizes the Company's mortgage loans:is a summary of our indebtedness as of December 31, 2023 and 2022 ($ in thousands):
Principal Balance Outstanding
Indebtedness
Interest Rate(1)
Maturity DateDecember 31, 2020December 31, 2019
Anzio Apartments mortgage loanL + 1.59%April 2029$44,400,000 $44,400,000 
Two Liberty Center mortgage loan(2)
L + 1.50%August 202461,971,000 61,971,000 
Ezlyn mortgage loan3.38%December 202653,040,000 53,040,000 
Lakes mortgage loan(2)
L + 1.55%February 202525,202,380 — 
Arbors mortgage loan(3)
SOFR + 2.24%January 203145,950,000 — 
Total mortgage loans230,563,380 159,411,000 
Less: deferred financing costs, net(1,376,424)(934,146)
Mortgage loans, net$229,186,956 $158,476,854 
Principal Balance Outstanding
Indebtedness
Weighted Average Interest Rate(1)
Weighted Average Maturity Date(2)
Maximum Facility SizeDecember 31, 2023December 31, 2022
Fixed rate loans:
Fixed rate mortgages3.03%February 2029N/A$263,720 $263,720 
Total fixed rate loans263,720 263,720 
Variable rate loans:
Floating rate mortgagesSOFR+1.71%May 2027N/A680,410 679,499 
Secured credit facility(3)
SOFR+2.00%January 2025$300,000118,985 118,985 
Affiliate line of credit(4)
SOFR+2.25%November 2024$125,000— — 
Total variable rate loans799,395 798,484 
Total indebtedness1,063,115 1,062,204 
Deferred financing costs, net(4,772)(7,907)
Total indebtedness, net$1,058,343 $1,054,297 

(1)The term "L" refers to the one-month US dollar-denominated LIBOR. As of December 31, 20202023 and 2019, one-month LIBOR2022, SOFR was equal to 0.14%5.38% and 1.76%4.30%, respectively.
(2)The mortgageIncludes the fully extended maturity date for loans with extension options that are subjectat our discretion and we currently expect to customary terms and conditions, and the respective joint venture was in compliance with all financial covenants it is subjectbe able to under the mortgage loan as of December 31, 2020.exercise.
(3)The term "SOFR" refers to the one-month Secured Overnight Financing Rate. As of December 31, 2020,2023 and December 31, 2022, borrowings on the one-monthSecured Credit Facility were secured by the following properties: 6123-6227 Monroe Court, 2003 Beaver Road, 187 Bartram Parkway, and certain single-family rentals.
(4)Borrowings under the Affiliate Line of Credit bear interest at a rate of the lowest then-current interest rate for any similar credit product offered by a third-party lender to us or our subsidiaries or, if not available, SOFR was equal to 0.08%.plus a 0.10% credit adjustment and a 2.25% margin.
63


Cash Flows

The following table provides a breakdown of the net change in our cash and cash equivalents and restricted cash:cash ($ in thousands):
For the Year Ended
December 31, 2020
For the Year Ended
December 31, 2019
Cash flows provided by (used in) operating activities$9,322,170 $(176,569)
Cash flows used in investing activities(128,643,643)(283,046,804)
Cash flows provided by financing activities124,290,494 314,090,123 
Net increase in cash and cash equivalents and restricted cash$4,969,021 $30,866,750 
For the Year Ended
December 31, 2023
For the Year Ended
December 31, 2022
For the Year Ended December 31, 2021
Cash flows provided by operating activities$33,738 $65,357 $15,721 
Cash flows provided by (used in) investing activities53,765 (826,530)(622,799)
Cash flows (used in) provided by financing activities(126,801)780,388 631,843 
Net increase in cash and cash equivalents and restricted cash$(39,298)$19,215 $24,765 

Cash flows provided by operating activities decreased by $31.6 million for the year ended December 31, 2020 related primarily2023 compared to cashthe corresponding period in 2022 due to $10.1 million of upfront derivative acquisition costs in the current period, which are deferred and amortized to net income over the term of the instrument. The decrease is also attributable to $4.1 million of settlement payments and receipts associated with operations aton our five property investments, two real estate-related loans and ten commercial mortgage backed securities. foreign currency swap contracts due to changes in exchange rates, as well as increased interest expense as a result of rising interest rates on our floating rate debt. This decrease was partially offset by an increase in rental revenues compared to the prior period.
Cash flows used inprovided by operating activities increased by $49.6 million for the year ended December 31, 2019 related2022 compared to the corresponding period in 2021 due to increased cash paymentsflows from the operations of our properties and receipts associated with operations at three propertyincome from our investments and twoin real estate-related loandebt. The increase was primarily due to property acquisitions in 2022. As of December 31, 2022, we owned 19 properties, compared to 14 properties as of December 31, 2021. However, for the majority of 2021, we only owned five consolidated investments. Our
Cash flows provided by (used in) investing activities increased $880.3 million for the year ended December 31, 2023 compared to the corresponding period in 2022. The change is primarily due to a decrease of $779.4 million in cash flows used in the acquisitions of real estate and real estate-related loans and securities, as well as an increase of $133.0 million in cash flows provided by operating activities have been negatively impactedthe sale and principal repayments of real estate-related loans and securities. This was partially offset by COVID-19, as our rent collections have decreased slightly and we have entered into certain rent deferral arrangements. The rent deferrals are expected to result$28.8 million of proceeds received in increased cash flows provided by operating activities in future periods when deferred rent is collected.

the prior period from the sale of preferred membership interests.
Cash flows used in investing activities increased $203.7 million for the year ended December 31, 2020 related2022 compared to the acquisition of two property investments,corresponding period in 2021. The increase was primarily due to acquisitions of ten commercial mortgage backed securities and building improvements to our real estate partiallyproperties and real estate-related debt, offset by cash flows provided by sellingthe sale of one real estate property, one real estate-related loan, and four commercial mortgage backed security investments. real estate-related securities.
Cash flows used in investing(provided by) financing activities decreased $907.2 million for the year ended December 31, 2019 related2023 compared to our acquisitionthe corresponding period in 2022. The decrease is due to a $218.9 million decrease in borrowings, net of three property investmentsrepayments, a $510.1 million decrease in proceeds from the issuance of common stock, a $133.2 million increase in repurchases of common stock, a $38.0 million decrease in proceeds received from the issuance of Operating Partnership units, and two real estate-related loan investments and building improvements to our real estate.

a $5.2 million decrease in subscriptions received in advance.
Cash flows provided by financing activities increased $148.5 million for the year ended December 31, 2020 related2022 compared to proceedsthe corresponding period in 2021. The increase is primarily due to borrowings from issuance of common stock, issuance of two mortgage loans and contributions from non-controlling interests offset by repurchases of common stock and distributions paid. Cash flows provided by financing activitiescredit facilities for the year ended December 31, 2019 related primarily to borrowings on three mortgage loans for our asset acquisitions, proceeds from our affiliate line of credit and contributions from non-controlling interests.property acquisitions.

7764

Table of Contents

Critical Accounting PoliciesEstimates
Below is a discussionThe preparation of the accounting policies that management believes are critical to our operations. We consider these policies critical because theyfinancial statements in accordance with GAAP involve significant judgmentsjudgement and assumptions and require estimates about matters that are inherently uncertain and because they are important for understanding and evaluating our reported financial results. Our accounting policies have been established to conform with GAAP. The preparation of the financial statements in accordance with GAAP requires management to useuncertain. These judgments in the application of such policies. These judgmentswill affect our reported amounts of assets and liabilities and our disclosure of contingent assets and liabilities at the dates of the financial statements and the reported amounts of revenue and expenses during the reporting periods. With different estimates or assumptions, materially different amounts could be reported in our financial statements. Additionally, other companies may utilize different estimates that may impact the comparabilityThe following is a summary of our resultssignificant accounting policies that we believe are the most affected by our judgements, estimates, and assumptions.
Refer to Note 2 — “Summary of operationsSignificant Accounting Policies” to those of companies in similar businesses.
Under the JOBS Act, emerging growth companies can delay adopting new or revised accounting standards that have different effective dates for public and private companies until such time as those standards apply to private companies. We intend to take advantage of the extended transition period. Since we will not be required to comply with new or revised accounting standards on the relevant dates on which adoption of such standards is required for other public companies, our consolidated financial statements may not be comparable to the financial statements of companies that comply with public company effective dates. If we were to subsequently elect to comply with these public company effective dates, such election would be irrevocable pursuant to Section 107 of the JOBS Act.
Reimbursement of Organization and Offering Expenses
The Adviser has agreed to advance allin this annual report on Form 10-K for a summary of our organization and offering expenses on our behalf (other than upfront selling commissions, dealer manager fees and stockholder servicing fees) through July 6, 2022 (which date reflects the Adviser’s agreement to extend the period during which it will advance such expenses from the previously agreed date of December 6, 2020). We will reimburse the Adviser for all such advanced expenses ratably over the 60 months following July 6, 2022. We will reimburse the Adviser for any organization and offering expenses that it incurs on our behalf as and when incurred after July 6, 2022.critical accounting policies.
When recorded by the Company, organizational expenses are expensed as incurred, and offering expenses are reflected as a reduction of additional paid-in capital as such amounts are reimbursed to the Adviser or its affiliates from the gross proceeds of the Offering. Any amount due to the Adviser but not paid are recognized as liabilities on the balance sheet.
Principles of Consolidation and Variable Interest Entities
We consolidate entities in which we retain a controlling financial interest or entities that meet the definition of a variable interest entity (“VIE”) for which we are deemed to be the primary beneficiary. In performing our analysis of whether we are the primary beneficiary, at initial investment and at each quarterly reporting period, we consider whether we individually have the power to direct the activities of the VIE that most significantly affect the entity’s economic performance and also have the obligation to absorb losses or the right to receive benefits of the VIE that could potentially be significant to the VIE. The determination of whether an entity is a VIE, and whether we are the primary beneficiary, involves significant judgments, including the determination of which activities most significantly affect the entity’s performance, estimates about the current and future fair values and performance of assets held by the entity and/or general market conditions.
Investments in Real Estate
In certain circumstances,accordance with the guidance for business combinations, we determine whether the acquisition of a property qualifies as a business combination, which requires that the assets acquired and liabilities assumed constitute a business. If the property acquired is not a business, we account for the transaction as an entity may be evaluatedasset acquisition. We evaluate each real estate acquisition to determine if it iswhether the integrated set of acquired assets and activities meets the definition of a VIE by, amongbusiness.
Upon acquisition of a property, we assess the fair value of the acquired tangible and intangible assets (including land, buildings, tenant improvements, “above-market” and “below-market” leases, acquired in-place leases, other things, calculatingidentified intangible assets and assumed liabilities) and we allocate the percentage of equity being risked comparedpurchase price to the total equityacquired assets and assumed liabilities. The most significant portion of the entity. The minimum equity at risk percentage can vary depending uponallocation is to building and land and requires the industry use of market based estimates and assumptions. We assess and consider fair value based on estimated cash flow projections that utilize discount and/or capitalization rates that we deem appropriate, as well as other available market information. Estimates of future cash flows are based on a number of factors including the type of operationshistorical operating results, known and anticipated trends and market and economic conditions.
We also consider an allocation of the entitypurchase price of other acquired intangibles, including acquired in-place leases that may have a customer relationship intangible value, including (but not limited to) the nature and it will be up to us to determine that minimum percentage as it relates to our business and the facts surrounding each of our acquisitions. In addition, even if the entity’s equity at risk is a very low percentage, we will be required to evaluate the equity at risk compared to the entity’s expected future losses to determine if there could still in fact be sufficient equity at the entity. Determining expected future losses involves assumptions of various possibilitiesextent of the resultsexisting relationship with the tenants, the tenants’ credit quality and expectations of future operations of the entity, assigning a probability to each possibilitylease renewals. For acquired in-place leases, above- and usingbelow-market lease values are recorded at their fair values (using a discount rate that reflects the risks associated with the lease acquired) equal to the difference between the contractual amounts to be paid pursuant to the in-place leases and management’s estimate of fair market value lease rates for the corresponding in-place leases, measured over a period equal to the remaining term of the lease for above-market leases and the initial term plus the term of any below-market fixed rate renewal options for below-market leases. Other intangible assets acquired include amounts for in-place lease values that are based on our evaluation of the specific characteristics of each tenant’s lease. Factors to be considered include estimates of carrying costs during hypothetical expected lease-up periods considering current market conditions, and costs to execute similar leases. In estimating carrying costs, we include real estate taxes, insurance and other operating expenses and estimates of lost rentals at market rates during the expected lease-up periods, depending on local market conditions. In estimating costs to execute similar leases, we consider leasing commissions, legal and other related expenses.
Impairment of Long-Lived Assets
We review our real estate properties for impairment each quarter or when there is an event or change in circumstances that indicates the carrying amount of an asset may not be recoverable. If the carrying amount of the real estate investment is no longer recoverable and exceeds the fair value of such investment, an impairment loss is recognized. The impairment loss is recognized based on the excess of the carrying amount of the asset over its fair value. The evaluation of anticipated future cash flows is highly subjective and is based in part on assumptions regarding future occupancy, rental rates and capital requirements that could differ materially from actual results. Since cash flows on real estate properties considered to be “long-lived assets to be held and used” are considered on an undiscounted basis to determine whether an asset has been impaired, our strategy of holding properties over the net present valuelong term directly decreases the likelihood of those future losses. A change in the judgments, assumptionsrecording an impairment loss. If our strategy changes or market conditions otherwise dictate an earlier sale date, an impairment loss may be recognized, and estimates outlined above could result in consolidating an entity that had not been previously consolidated or accounting for an investment on the equity method that had been previously consolidated, the effects of whichsuch loss could be material to our results. If we determine that an impairment has occurred, the affected assets must be reduced to their fair value.
65


Recent Accounting Pronouncements
See Note 2 — “Summary of Significant Accounting Policies” to our consolidated financial statements in this annual report on Form 10-K for a discussion concerning recent accounting pronouncements.
66



ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Interest Rate Risk
We are exposed to interest rate risk with respect to our variable-rate indebtedness, where an increase in interest rates would directly result in higher interest expense costs. We seek to manage our exposure to interest rate risk by utilizing a mix of fixed and floating rate financings with staggered maturities and through interest rate protection agreements to fix or cap a portion of our variable rate debt. As of December 31, 2023, the outstanding principal balance of our variable rate indebtedness was $799.4 million.
Certain of our mortgage loans and other indebtedness are variable rate and indexed to the U.S. Dollar denominated Secured Overnight Financing Rate (“SOFR”) and previously the U.S. Dollar denominated London Interbank Offered Rate (“LIBOR” and, together with SOFR, the “Reference Rates”). For the year ended December 31, 2023, a 10% increase in the Reference Rates would have resulted in increased interest expense of $2.2 million. We have executed interest rate swaps and caps with an aggregate notional amount of $454.2 million as of December 31, 2023 to hedge the risk of increasing interest rates.
Investments in Real Estate-Related Loans and Securities
As of December 31, 2023, we held $240.1 million of investments in real estate-related loans and securities. Certain of our investments are floating rate and indexed to the Reference Rates and as such, are exposed to interest rate risk. Our net income will increase or decrease depending on interest rate movements. While we cannot predict factors which may or may not affect interest rates, for the year ended December 31, 2023, a 10% increase or decrease in the Reference Rates would have resulted in an increase or decrease to income from our real estate-related loans and securities of $1.2 million.
We may also be exposed to market risk with respect to our investments in real estate-related securities due to changes in the fair value of our investments. We seek to manage our exposure to market risk with respect to our investments in real estate-related securities by making investments in securities backed by different types of collateral and varying credit ratings. The fair value of our investments may fluctuate, thus the amount we will realize upon any sale of our investments is unknown. As of December 31, 2023, the fair value at which we may sell our investments in real estate-related securities is not known, but a 10% change in the fair value of our investments in real estate-related securities may result in an unrealized gain or loss of $22.4 million.
Foreign Currency Risk
We may be exposed to currency risks related to our non-U.S. investments that are denominated in currencies other than the U.S. Dollar (“USD”). We seek to manage or mitigate our exposure to the effects of currency changes by entering into derivative financial instruments to the extent it is cost effective to do so. However, our currency hedging strategies may not eliminate all of our currency risk due to, among other things, changes in the timing or amount of foreign currency denominated cash flows from our non-U.S. investments. As of December 31, 2023, we have one foreign currency derivative with a notional hedged amount of £62.1 million GBP.
Credit Risk
Credit risk includes the failure of the counterparty to perform under the terms of a derivative contract. If the fair value of a derivative contract is positive, the counterparty will owe us, which creates credit risk for us. If the fair value of a derivative contract is negative, we will owe the counterparty and, therefore, do not have credit risk. We seek to minimize the credit risk in derivative instruments by entering into transactions with high-quality counterparties.
LIBOR Transition
LIBOR and certain other floating rate benchmark indices have been the subject of national, international and regulatory guidance and proposals for reform or replacement. The Federal Reserve, in conjunction with the Alternative Reference Rates Committee, a steering committee composed of large U.S. financial institutions, identified SOFR, an index calculated using short-term repurchase agreements backed by U.S. Treasury securities, as its preferred alternative rate for USD LIBOR. As of December 31, 2023, we have entered into loan modifications in connection with the transition from LIBOR to SOFR for our variable rate mortgage loans and applied the practical expedient to all such modifications. The impact of the transition from LIBOR to SOFR did not have a material impact on our consolidated financial statements and disclosures.

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
The financial statements required by this item and the reports of the independent accountants thereon required by Item 14(a)(2) appear on pages F-2 to F-39. See accompanying Index to Financial Statements on page F-1. 

67


ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
None.

ITEM 9A. CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures
We maintain disclosure controls and procedures (as that term is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) that are designed to ensure that information required to be disclosed in our reports under the Exchange Act is recorded, processed, and summarized and reported within the time periods specified in the SEC rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosures. An evaluation of the effectiveness of the design and operation of our disclosure controls and procedures as of the end of the period covered by this annual report on Form 10-K was made under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer. Based upon this evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that our disclosure controls and procedures (a) are effective to ensure that information required to be disclosed by us in reports filed or submitted under the Exchange Act is timely recorded, processed, summarized and reported and (b) include, without limitation, controls and procedures designed to ensure that information required to be disclosed by us in reports filed or submitted under the Exchange Act is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.
Changes in Internal Controls over Financial Reporting
There have been no changes in our “internal control over financial reporting” (as defined in Rule 13a-15(f) of the Exchange Act) that occurred during our most recent quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
Management’s Report on Internal Control over Financial Reporting
Our management is responsible for establishing and maintaining adequate internal control over financial reporting. Our internal control over financial reporting is a process designed under the supervision of our Chief Executive Officer and Chief Financial Officer to provide reasonable assurance regarding the reliability of financial reporting and the preparation of our Consolidated Financial Statements for external reporting purposes in accordance with GAAP.
Our internal control over financial reporting includes policies and procedures that pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect transactions and dispositions of our assets; provide reasonable assurances that transactions are recorded as necessary to permit preparation of financial statements in accordance with GAAP, and that receipts and expenditures are being made only in accordance with authorizations of our management and directors; and provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of assets that could have a material effect on our Consolidated Financial Statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. In addition, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions or that the degree of compliance with the policies or procedures may deteriorate.
Management conducted an assessment of the effectiveness of our internal control over financial reporting as of December 31, 2023, based on the framework established in Internal Control - Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission in 2013. Based on this assessment, management has determined that our internal control over financial reporting as of December 31, 2023, was effective.

ITEM 9B. OTHER INFORMATION
None.
ITEM 9C. DISCLOSURE REGARDING FOREIGN JURISDICTIONS THAT PREVENT INSPECTION
Not applicable.    
68


PART III.

ITEM 10. DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE
The information required by this item is incorporated by reference to the company’s definitive proxy statement to be filed not later than April 29, 2024 with the SEC pursuant to Regulation 14A under the Exchange Act.

ITEM 11. EXECUTIVE COMPENSATION
The information required by this item is incorporated by reference to the company’s definitive proxy statement to be filed not later than April 29, 2024 with the SEC pursuant to Regulation 14A under the Exchange Act.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS
The information required by this item is incorporated by reference to the company’s definitive proxy statement to be filed not later than April 29, 2024 with the SEC pursuant to Regulation 14A under the Exchange Act.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE
The information required by this item is incorporated by reference to the company’s definitive proxy statement to be filed not later than April 29, 2024 with the SEC pursuant to Regulation 14A under the Exchange Act.

ITEM 14. PRINCIPAL ACCOUNTANT FEES AND SERVICES
The information required by this item relating to our principal accountant, Deloitte & Touche LLP (PCAOB ID No. 34), is incorporated by reference to the company’s definitive proxy statement to be filed not later than April 29, 2024 with the SEC pursuant to Regulation 14A under the Exchange Act.

69


PART IV.

ITEM 15. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

The following documents are filed as part of this Annual Report on Form 10-K.

1.Financial Statements: The consolidated financial statements of the Company are included under Item 8 of this report.

2.Financial Statement Schedules: The following financial statement schedule is included in Item 15(c):

Schedule III—Real Estate and Accumulated Depreciation

3.Exhibits:

EXHIBIT INDEX
Exhibit
Number
Description
70


101.INSXBRL Instance Document.
101.SCHXBRL Taxonomy Extension Schema Document.
101.SCHXBRL Taxonomy Extension Calculation Linkbase Document.
101.LABXBRL Taxonomy Extension Label Linkbase Document.
101.PREXBRL Taxonomy Extension Presentation Linkbase Document.
101.DEFXBRL Taxonomy Extension Definition Linkbase Document.
104Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).
*Filed herewith.
**Denotes management contract or compensation plan or agreement.
***Portions of this exhibit have been omitted pursuant to Item 601(b)(10)(iv) of Regulation S-K.
+This exhibit shall not be deemed “filed” for purposes of Section 18 of the Exchange Act or otherwise subject to the liability of that Section. Such exhibit shall not be deemed incorporated into any filing under the Securities Act or the Exchange Act.
71


The agreements and other documents filed as exhibits to this report are not intended to provide factual information or other disclosure other than with respect to the terms of the agreements or other documents themselves, and you should not rely on them for that purpose. In particular, any representations and warranties made by us in these agreements or other documents were made solely within the specific context of the relevant agreement or document and may not describe the actual state of affairs as of the date they were made or at any other time.

ITEM 16. FORM 10-K SUMMARY
None.
72


SIGNATURES
Pursuant to the requirements of Section 13 or Section 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Brookfield Real Estate Income Trust Inc.
March 15, 2024/s/ Brian W. Kingston
DateBrian W. Kingston
Chief Executive Officer
(Principal Executive Officer)
Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.


POWER OF ATTORNEY

Each individual whose signature appears below constitutes and appoints Brian W. Kingston and Dana E. Petitto his or her true and lawful attorneys-in-fact and agents with full power of substitution, for him or her and in his or her name, place and stead, in any and all capacities, to sign any and all amendments to this report on Form 10-K, and to file the same, with all exhibits thereto and all documents in connection therewith, with the Securities and Exchange Commission, granting unto said attorneys-in-fact and agents, and each of them, full power and authority to do and perform each and every act and thing requisite and necessary to be done in and about the premises, as fully to all intents and purposes as he or she might or could do in person, hereby ratifying and confirming all that said attorneys-in-fact and agents or his or her substitute, may lawfully do or cause to be done or by virtue hereof.
73


March 15, 2024/s/ Brian W. Kingston
DateBrian W. Kingston
Chief Executive Officer and Chairman of the Board
(Principal Executive Officer)
March 15, 2024/s/ Dana E. Petitto
DateDana E. Petitto
Chief Operating Officer
March 15, 2024/s/ Theodore C. Hanno
DateTheodore C. Hanno
Chief Financial Officer
(Principal Financial and Accounting Officer)
March 15, 2024/s/ Lori-Ann Beausoleil
DateLori-Ann Beausoleil
Director
March 15, 2024/s/ Richard W. Eaddy
DateRichard W. Eaddy
Director
March 15, 2024/s/ Thomas F. Farley
DateThomas F. Farley
Director
March 15, 2024/s/ Lis S. Wigmore
DateLis S. Wigmore
Director
March 15, 2024/s/ Robert Stelzl
DateRobert Stelzl
Director

74


INDEX TO FINANCIAL STATEMENTS
F-2
F-3
F-5
F-6
F-7
F-9
Financial Statement Schedule:
F-38
Financial statement schedules other than those listed are omitted as they are not applicable or the required or equivalent information has been included in the Consolidated Financial Statements or notes thereto.

F-1



Report of Independent Registered Public Accounting Firm

To the Stockholders and the Board of Directors of Brookfield Real Estate Income Trust Inc.

Opinion on the Financial Statements

We have audited the accompanying consolidated balance sheets of Brookfield Real Estate Income Trust Inc. and subsidiaries (the “Company”) as of December 31, 2023 and 2022, the related consolidated statements of operations, changes in stockholders’ equity, and cash flows, for each of the three years in the period ended December 31, 2023, and the related notes and the schedule listed in the Index at Item 15 (collectively referred to as the “financial statements”). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2023 and 2022, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2023, in conformity with accounting principles generally accepted in the United States of America.

Basis for Opinion

These financial condition.statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
If
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an entityaudit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.

Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.


/s/ Deloitte & Touche LLP
New York, New York
March 15, 2024

We have served as the Company’s auditor since 2021.













F-2


Brookfield Real Estate Income Trust Inc.
Consolidated Balance Sheets
(in thousands, except per share data)
December 31, 2023December 31, 2022
Assets
Investments in real estate, net$1,525,156 $1,580,964 
Investments in real estate-related loans and securities, net240,108 332,654 
Investments in unconsolidated entities78,569 80,591 
Intangible assets, net41,459 44,695 
Cash and cash equivalents24,272 61,824 
Restricted cash16,429 18,175 
Accounts and other receivables, net10,794 8,382 
Other assets53,120 23,188 
Total Assets$1,989,907 $2,150,473 
Liabilities and Equity
Mortgage loans, secured term loan and secured credit facility, net$1,058,343 $1,054,297 
Due to affiliates43,971 52,294 
Intangible liabilities, net26,127 27,475 
Accounts payable, accrued expenses and other liabilities39,224 39,591 
Subscriptions received in advance3,003 8,166 
Total Liabilities1,170,668 1,181,823 
Commitments and Contingencies— — 
Redeemable non-controlling interests attributable to OP unitholders933 990 
Stockholders’ Equity
Preferred stock, $0.01 par value per share, 50,000 shares authorized; no shares issued nor outstanding at December 31, 2023 and December 31, 2022, respectively— — 
Common stock - Class S shares, $0.01 par value per share, 225,000 shares authorized; 34,244 and 36,704 shares issued and outstanding as of December 31, 2023 and December 31, 2022, respectively342 367 
Common stock - Class I shares, $0.01 par value per share, 250,000 shares authorized; 41,504 and 42,397 shares issued and outstanding as of December 31, 2023 and December 31, 2022, respectively415 424 
Common stock - Class T shares, $0.01 par value per share, 225,000 shares authorized; no shares issued nor outstanding as of December 31, 2023 and December 31, 2022, respectively— — 
Common stock - Class D shares, $0.01 par value per share, 100,000 shares authorized; 148 and 36 shares issued and outstanding as of December 31, 2023 and December 31, 2022, respectively— 
Common stock - Class C shares, $0.00 par value per share, 100,000 shares authorized; 9,347 and 9,343 shares issued and outstanding as of December 31, 2023 and December 31, 2022, respectively83 94 
Common stock - Class E shares, $0.00 par value per share, 100,000 shares authorized; 3,353 and 3,210 shares issued and outstanding as of December 31, 2023 and December 31, 2022, respectively— — 
Additional paid-in capital1,028,028 1,063,038 
Accumulated deficit(213,960)(100,709)
Total Stockholders’ Equity814,909 963,214 
Non-controlling interests attributable to third party joint ventures3,022 4,071 
Non-controlling interests attributable to preferred stockholders375 375 
Total Equity818,306 967,660 
Total Liabilities and Stockholders’ Equity$1,989,907 $2,150,473 


See accompanying notes to consolidated financial statements.
F-3




The following table presents the assets and liabilities of investments consolidated as variable interest entities for which the Company is determined to be the primary beneficiary ($ in thousands).
December 31, 2023December 31, 2022
Assets
Investments in real estate, net$199,136 $223,810 
Intangible assets, net5,398 5,724 
Cash and cash equivalents1,374 2,243 
Restricted cash10,761 7,849 
Accounts and other receivables, net2,274 3,652 
Other assets2,651 655 
Total Assets$221,594 $243,933 
Liabilities
Mortgage loans, net$178,458 $177,354 
Intangible liabilities, net18 25 
Accounts payable, accrued expenses and other liabilities6,362 4,755 
Total Liabilities$184,838 $182,134 

See accompanying notes to consolidated financial statements.
F-4




Brookfield Real Estate Income Trust Inc.
Consolidated Statements of Operations
(in thousands, except per share data)
For the Year Ended December 31,
202320222021
Revenues
Rental revenues$126,528 $108,652 $34,787 
Other revenues12,119 9,616 2,591 
Total revenues138,647 118,268 — 37,378 
Expenses
Rental property operating52,661 41,302 15,465 
General and administrative8,389 9,562 7,057 
Organizational expenses— — 3,459 
Management fee13,895 10,512 2,651 
Performance fee— 6,566 5,143 
Performance participation allocation— — 2,346 
Impairment of investments in real estate19,331 — — 
Depreciation and amortization51,691 55,684 18,370 
Total expenses145,967 123,626 54,491 
Other (expense) income
Income from real estate-related loans and securities17,609 8,827 6,022 
Interest expense(58,577)(39,718)(6,758)
Net gain on dispositions of real estate— — 19,590 
(Loss) gain from unconsolidated entities(2,083)(6,130)1,668 
Other income, net331 3,173 1,492 
Total other (expense) income(42,720)(33,848)22,014 
Net (loss) income$(50,040)$(39,206)$4,901 
Net loss attributable to non-controlling interests in third party joint ventures$1,179 $148 $183 
Net income attributable to non-controlling interests - preferred stockholders(45)(24)— 
Net loss (income) attributable to redeemable non-controlling interests42 4,669 (2,578)
Net (loss) income attributable to Brookfield REIT stockholders$(48,864)$(34,413)$2,506 
Per common share data:
Net (loss) income per share of common stock - basic and diluted$(0.53)$(0.55)$0.11 
Weighted average number of shares outstanding - basic and diluted92,740 62,594 23,038 



See accompanying notes to consolidated financial statements.
F-5




Brookfield Real Estate Income Trust Inc.
Consolidated Statements of Changes in Stockholders’ Equity
(in thousands)
 Par Value  
 Common
Stock
Class I
 Common
Stock
Class S
 Common
Stock
Class C
 Common
Stock
Class E
 Common
Stock
Class D
Additional
Paid-In
Capital
 Accumulated
Deficit
 Total Stockholders’ EquityNon-controlling Interests Attributable to Third Party Joint VenturesNon-controlling Interests Attributable to Preferred ShareholdersTotal Equity
Balance at December 31, 2020$75 $130 $— $— $— $200,440 $(15,179)$185,466 $7,718 $— $193,184 
Common stock issued22 72 16 — — 144,292 — 144,402 — — 144,402 
Preferred equity issued— — — — — — — — — 375 375 
Stock-based compensation— — — — — 152 — 152 — — 152 
Distribution reinvestment— — — — 5,234 — 5,238 — — 5,238 
Contributions from non-controlling interests— — — — — — — — 569 — 569 
Distributions— — — — — — (10,936)(10,936)(685)— (11,621)
Adjustment to non-controlling interests related to Ezlyn disposition— — — — — — — — (2,900)— (2,900)
Common stock repurchased(69)(6)— — — (76,850)— (76,925)— — (76,925)
Offering costs, net— — — — — (18,636)— (18,636)— — (18,636)
Net income (loss)— — — — — — 5,084 5,084 (183)— 4,901 
Allocation to redeemable non-controlling interests— — — — — (5,205)(2,578)(7,783)— — (7,783)
Balance at December 31, 2021$28 $200 $16 $— $— $249,427 $(23,609)$226,062 $4,519 $375 $230,956 
Common stock issued$414 $179 $78 $— $— $930,967 $— $931,638 $— $— $931,638 
Stock-based compensation— — — — — 323 — 323 — — 323 
Distribution reinvestment— — — 23,340 — 23,356 — — 23,356 
Contributions from non-controlling interests— — — — — — — — 198 — 198 
Distributions— — — — — — (42,728)(42,728)(498)(24)(43,250)
Common stock repurchased(26)(20)— — — (70,238)— (70,284)— — (70,284)
Offering costs, net— — — — — (21,596)— (21,596)— — (21,596)
Net income (loss)— — — — — — (39,082)(39,082)(148)24 (39,206)
Allocation to redeemable non-controlling interests  — — — (49,144)4,669 (44,475)— — (44,475)
Balance at December 31, 2022$424 $367 $94 $— $— $1,063,079 $(100,750)$963,214 $4,071 $375 $967,660 
Common stock issued$56 $35 $— $— $$131,230 $— $131,322 $— $— $131,322 
Stock-based compensation— — — — — 323 — 323 — — 323 
Distribution reinvestment17 10 — — — 37,685 — 37,712 — — 37,712 
Contributions from non-controlling interests— — — — — — — — 152 — 152 
Distributions— — — — — — (64,304)(64,304)(22)(45)(64,371)
Common stock repurchased(82)(70)(11)— — (203,678)— (203,841)— — (203,841)
Offering costs— — — — — (625)— (625)— — (625)
Net loss— — — — — — (48,906)(48,906)(1,179)45 (50,040)
Allocation to redeemable non-controlling interests— — — — — 14 — 14 — — 14 
Balance at December 31, 2023$415 $342 $83 $— $$1,028,028 $(213,960)$814,909 $3,022 $375 $818,306 
See accompanying notes to consolidated financial statements.
F-6




Brookfield Real Estate Income Trust Inc.
Consolidated Statements of Cash Flows
(in thousands)
For the Year Ended December 31,
 202320222021
Cash flows from operating activities:
Net (loss) income$(50,040)$(39,206)$4,901 
Adjustments to reconcile net (loss) income to net cash provided by operating activities:
Depreciation and amortization51,691 55,684 18,370 
Impairment of investments in real estate19,331 — — 
Management fees13,895 10,512 2,627 
Performance fees— 6,566 5,143 
Performance Participation Allocation— — 2,346 
Organization costs— — 3,459 
Amortization of above and below market leases and lease inducements(1,016)(963)106 
Amortization of restricted stock grants323 323 88 
Amortization of deferred financing costs3,169 4,534 309 
Amortization of upfront derivative acquisition costs1,943 — — 
Provision for current expected credit losses2,044 — — 
Amortization of origination fees and discount(84)(250)(176)
Paid-in-kind interest— 195 (1,022)
Net gain on disposition of real estate— — (19,496)
Realized gain on investments in real estate-related loans and securities(3,048)(726)(1,902)
Unrealized loss (gain) on investments5,698 16,750 (1,271)
Distributions of earnings from unconsolidated entities4,211 3,256 — 
Changes in assets and liabilities:
Increase in lease inducements and origination costs(1,037)(713)(171)
Upfront derivative acquisition costs(10,134)— — 
Increase in other assets451 (101)(1,685)
Increase in accounts and other receivables(3,116)(4,135)(694)
Increase (decrease) in accounts payable, accrued expenses and other liabilities(1,809)10,620 5,890 
Increase (decrease) in due to affiliates1,266 3,011 (1,101)
Net cash provided by operating activities33,738 65,357 15,721 
Cash flows from investing activities
Acquisitions of real estate(1,561)(547,399)(649,661)
Purchase of real estate-related loans and securities(62,800)(296,374)(29,947)
Proceeds from sale of real estate-related loans and securities116,878 8,974 42,718 
Proceeds from principal repayments of real estate-related loans32,436 7,382 8,978 
Proceeds from disposition of real estate— — 8,600 
Refund (payment) of investment acquisition deposits— 3,202 (6,321)
Capital improvements to real estate(8,943)(15,308)(2,166)
Proceeds from sale of preferred membership interests— 28,831 5,000 
Purchase of trading securities(287,053)(38,188)— 
Proceeds from sale of trading securities264,808 22,350 — 
Net cash provided by (used in) investing activities53,765 (826,530)(622,799)
Cash flows from financing activities:
Borrowings from mortgage loans911 664,960 315,216 
Borrowings from secured credit facility— 390,419 244,402 
Repayment of mortgage loans— (214,750)(132,550)
Repayment of secured credit facility— (515,836)— 
Proceeds from affiliate line of credit— 43,000 105,000 
Repayments of affiliate line of credit— (148,000)— 
Proceeds from issuance of OP units— 38,000 45,000 
Proceeds from issuance of preferred units— — 375 
Payment of deferred financing costs(35)(8,824)(2,550)
Proceeds from issuance of common stock102,503 612,578 111,783 
Repurchases of common stock(199,176)(66,005)(71,298)
Subscriptions received in advance3,003 8,166 24,381 
Payment of organizational and offering costs(7,253)(7,591)(2,626)
Distributions to non-controlling interests(21)(498)(686)
Contributions from non-controlling interests152 198 569 
See accompanying notes to consolidated financial statements.
F-7




Distributions(26,840)(15,405)(5,173)
Distributions to non-controlling interests attributable to preferred stockholders(45)(24)— 
Net cash (used in) provided by financing activities(126,801)780,388 631,843 
Net change in cash and cash-equivalents and restricted cash(39,298)19,215 24,765 
Cash and cash-equivalents and restricted cash, beginning of period79,999 60,784 36,019 
Cash and cash-equivalents and restricted cash, end of period$40,701 $79,999 $60,784 
Reconciliation of cash and cash equivalents and restricted cash to the consolidated balance sheets:
Cash and cash equivalents$24,272 $61,824 $29,989 
Restricted cash16,429 18,175 30,795 
Total cash and cash equivalents and restricted cash$40,701 $79,999 $60,784 
Supplemental disclosures:
Interest paid$52,215 $37,010 $6,273 
Non-cash investing and financing activities:
Issuance of Brookfield REIT OP units as consideration for acquisitions of real estate$— $— $148,175 
Issuance of Class E common stock as consideration for acquisitions of real estate$— $— $25,000 
Disposition of real estate$— $— $77,071 
Preferred membership interest acquired from disposition of real estate$— $— $33,831 
Transfer of mortgage loan associated with disposition$— $— $52,807 
Assumption of mortgages in conjunction with acquisitions of real estate$— $— $132,550 
Accrued distributions$(118)$3,951 $1,302 
Accrued stockholder servicing fee due to affiliate$16 $18,365 $14,219 
Management fees paid in shares$— $— $2,390 
Accrued capital expenditures$(533)$576 $1,192 
Accrued repurchases in accounts payable$1,312 $10,992 $1,594 
Accrued repurchases in due to affiliates$3,353 $— $6,682 
Accrued offering costs$453 $1,232 $5,217 

See accompanying notes to consolidated financial statements.
F-8



Brookfield Real Estate Income Trust Inc.
Notes to the Financial Statements

1. Organization and Business Purpose
Brookfield Real Estate Income Trust Inc. (formerly Oaktree Real Estate Income Trust, Inc.) (the “Company”) was formed on July 27, 2017 as a VIE, we evaluate whether weMaryland corporation and has elected to be taxed as a real estate investment trust (“REIT”) under the Internal Revenue Code of 1986, as amended (the “Code”), for U.S. federal income tax purposes commencing with the taxable year ended December 31, 2019. The Company invests primarily in well-located, high-quality real estate properties that generate strong current cash flow and could further appreciate in value through proactive, best-in-class asset management. To a lesser extent, the Company invests in real estate-related debt investments, including real estate-related loans and real estate-related securities. Brookfield REIT OP GP LLC, the Company’s wholly owned subsidiary, is the sole general partner of Brookfield REIT Operating Partnership L.P. (the “Operating Partnership”). Substantially all of the Company’s business is conducted through the Operating Partnership. The Company and the Operating Partnership are externally managed by Brookfield REIT Adviser LLC (the “Adviser”), an affiliate of Brookfield Asset Management Ltd. (together with its affiliates, “Brookfield”). Prior to the Adviser Transition (as defined below) that occurred on November 2, 2021, the Company was externally managed by Oaktree Fund Advisors, LLC (the “Oaktree Adviser” or the “Sub-Adviser”), an affiliate of Oaktree Capital Management, L.P. (“Oaktree”).
On July 15, 2021, the Company entered into an adviser transition agreement (the “Adviser Transition Agreement”) with the Adviser and the Oaktree Adviser. On November 2, 2021, pursuant to the terms of the Adviser Transition Agreement, among other things, the Company (i) accepted the resignation of the Oaktree Adviser as its external adviser under the previous advisory agreement between the Company and the Oaktree Adviser, and (ii) entered into a new advisory agreement (the “Advisory Agreement”) with the Adviser (together, with the related transactions authorized by the Company’s board of directors or otherwise contemplated in connection with the Company’s entry into the Adviser Transition Agreement, referred to collectively as the “Adviser Transition”).
In addition, on November 2, 2021, the Company, the Adviser and the Operating Partnership entered into sub-advisory agreements with the Oaktree Adviser, pursuant to which the Oaktree Adviser (i) manages certain of the Company’s real estate properties and real estate-related debt investments that were acquired by the Company prior to the Adviser Transition and (ii) selects and manages the Company’s liquid assets.
The Company had previously registered with the Securities and Exchange Commission (the “SEC”) its initial public offering of up to $2.0 billion in shares of common stock (the “Initial Public Offering”), which was initially declared effective on April 30, 2018 and terminated on November 2, 2021. The Company subsequently registered a follow-on offering with the SEC of up to $7.5 billion in shares of common stock, consisting of up to $6.0 billion in shares in its primary offering and up to $1.5 billion in shares pursuant to its distribution reinvestment plan, which was declared effective on November 2, 2021 (the “Current Offering” and with the Initial Public Offering, the “Offering”).
Pursuant to the Offering, the Company is offering to the public any combination of four classes of shares of its common stock, Class T shares, Class S shares, Class D shares and Class I shares, with a dollar value up to the maximum offering amount. The publicly offered share classes have different upfront selling commissions, dealer manager fees and ongoing stockholder servicing fees. The purchase price per share for each class of common stock varies and generally equals the Company’s prior month’s net asset value (“NAV”) per share, as determined monthly, plus applicable upfront selling commissions and dealer manager fees. The Company intends to continue selling shares on a monthly basis.
In addition to the Offering, the Company is conducting private offerings of Class I and Class C shares to feeder vehicles that offer interests in such vehicles to non-U.S. persons. The offer and sale of Class I and Class C shares to the feeder vehicles is exempt from the registration provisions of the Securities Act of 1933, as amended (the “Securities Act”) by virtue of Section 4(a)(2) and Regulation S promulgated thereunder. The Company is also offering Class E shares to Brookfield and certain of its affiliates and employees in one or more private offerings. The offer and sale of Class E shares is exempt from the registration provisions of the Securities Act by virtue of Section 4(a)(2) of the Securities Act and Regulation D promulgated thereunder.
As of December 31, 2023, the Company owned 19 investments in real estate, one investment in an unconsolidated real estate venture, three investments in real estate-related loans, and 72 investments in real estate-related debt securities. The Company currently operates in five reportable segments: rental housing, office, logistics, net lease and real estate-related loans and securities. During the year ended December 31, 2023, the Company made changes to its reportable segments as detailed in Note 14 — “Segment Reporting” to the Company’s Consolidated Financial Statements.

2. Summary of Significant Accounting Policies
Basis of Presentation
The accompanying Consolidated Financial Statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and include the accounts of the Company, the Company's subsidiaries and
F-9


joint ventures in which the Company has a controlling financial interest. All significant intercompany balances and transactions have been eliminated in consolidation. Certain comparative figures have been reclassified to conform to the current year presentation.
The Company consolidates all entities in which it retains a controlling financial interest through majority ownership or voting rights and entities that meet the definition of a variable interest entity (“VIE”) for which it is deemed to be the primary beneficiary. The Company is the primary beneficiary analysis is a qualitative analysis based on power and benefits. We consolidateof a VIE if we have both power and benefits – that is,when it has (i) the power to direct the activities of a VIE that most significantly influence the VIE’s economic performance, and (ii) the obligation to absorb losses of the VIE that could potentially be significant to the VIE, or the right to receive benefits from the VIE that potentially could be significant to the VIE. We consolidateThe Operating Partnership is considered to be a VIE. The Company consolidates the Operating Partnership because it has the ability to direct the most significant activities of the entities as its sole general partner. The Company also consolidates all VIEs for which we areit is the primary beneficiary.
78

Table of Contents
If a legal entity fails Where the Company does not have the power to meet anydirect the activities of the three characteristics of a VIE (due to insufficiency of equity, existence of non-substantive voting rights, or lack of a controlling financial interest), we then evaluate such entity underthat most significantly impact its economic performance, the voting model. Under the voting model, we consolidate the entity if we determine that we, directly or indirectly, have greater than 50% of the voting shares and that other equity holders do not have substantive participating rights.
If we have a variableCompany’s interest in a VIE but wefor those partially owned entities are not the primary beneficiary, or if we have the ability to exercise significant influence over a voting interest entity but do not have control, we accountaccounted for our investment using the equity method of accounting. Equity method investments for which the Company has not elected a fair value option (“FVO”) are initially recorded at cost and subsequently adjusted for the Company’s pro-rata share of net income, contributions, and distributions. When the Company elects the FVO, the Company records its share of net asset value of the entity and any related unrealized gains and losses.
The Operating Partnership and the Company’s joint ventures are considered to be VIEs. The Company consolidates these entities, excluding its equity method investments, because it has the ability to direct the most significant activities of the entities such as purchases, dispositions, financings, budgets, and overall operating plans.
For consolidated joint ventures, the non-controlling partner’s share of the assets, liabilities, and operations of each joint venture is included in non-controlling interests as equity of the Company. The non-controlling joint venture partner’s interest is generally computed as the joint venture partner’s ownership percentage. Certain of the joint ventures formed by the Company provide the other partner a profits interest based on certain internal rate of return hurdles being achieved. Any profits interest due to the other partner is reported within non-controlling interest.
Certain amounts in the Company’s prior period Consolidated Statements of Operations have been reclassified to conform to the current period presentation. For the years ended December 31, 2022 and 2021, $3.2 million and $1.3 million, respectively, of unrealized losses related to changes in the fair value of the Company’s investments in real estate-related securities has been reclassified from Unrealized (loss) gain on investments, net to Income from real estate-related loans and securities to conform to the current period presentation. For the years ended December 31, 2022 and 2021, $0.7 million and $1.9 million, respectively, of realized gains related to sales of investments in real estate-related loans and securities has been reclassified from Realized gain on real estate investments, net to Income from real estate-related loans and securities to conform with the current period presentation. For the years ended December 31, 2022 and 2021, $17.0 million and $1.1 million, respectively, of unrealized losses and gains related to changes in the fair value of the Company’s investments in unconsolidated entities has been reclassified from Unrealized (loss) gain on investments, net to (Loss) gain from unconsolidated entities to conform with the current period presentation. For the years ended December 31, 2022, $10.6 million of realized gains related the Company’s foreign currency swap have been reclassified from Realized gain on financial instruments to (Loss) gain from unconsolidated entities to conform with the current period presentation. For the years ended December 31, 2022 and 2021, $0.3 million and $0.6 million, respectively, of unrealized gains related the Company’s foreign currency swap have been reclassified from Unrealized (loss) gain on investments, net to (Loss) gain from unconsolidated entities to conform with the current period presentation. For the years ended December 31, 2022 and 2021, $3.1 million and $1.5 million, respectively, of unrealized gains related to changes in the fair value of the Company’s interest rate derivatives have been reclassified from Unrealized (loss) gain on investments, net to Other income, net to conform with the current period presentation. For the year ended December 31, 2022, $0.1 million of realized gains related to trading securities has been reclassified from Realized gain on real estate investments, net to Other income, net to conform with the current period presentation.
Use of Estimates
The preparation of the financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities and accrued expenses at the date of the balance sheet. The Company believes the estimates and assumptions underlying the consolidated financial statements are reasonable and supportable based on the information available as of December 31, 2023.
Investments in Real Estate
We evaluateIn accordance with the guidance for business combinations, the Company determines whether the acquisition of a property qualifies as a business combination, which requires that the assets acquired and liabilities assumed constitute a business. If the property acquired does not constitute a business, the Company accounts for the transaction as an asset acquisition. The guidance for business combinations states that when substantially all of the fair value of the gross assets to be acquired is concentrated in a single identifiable asset or group of similar identifiable assets, the asset or set of assets is not a business.
F-10


The Company evaluates each real estate acquisition to determine whether the integrated set of acquired assets and activities meets the definition of a business. Generally, acquisitions of real estate or in-substance real estate willare not expected to meet the revised definition of a business because substantially all of the fair value is concentrated in a single identifiable asset or group of similar identifiable assets (i.e. land, buildings and related intangible assets) or because the acquisition does not include a substantive process in the form of an acquired workforce or an acquired contract that cannot be replaced without significant cost, effort or delay. When evaluating acquired service or management contracts, we consider the nature of the services performed, the terms of the contract relativeAll property acquisitions to similar arm’s length contracts, and the availability of comparable service providers in evaluating whether the acquired contract constitutes a substantive process. The acquisitions of Anzio Apartments, Two Liberty Center, Ezlyn, Lakes and Arbors properties weredate have been accounted for as asset acquisitions because substantially all of the fair value was concentrated in the land, buildings and related intangible assets.
For acquisitionsThe Company capitalizes acquisition-related costs associated with asset acquisitions. Upon acquisition of real estate and in-substance real estate that are accounted for as business combinations, we recognizea property, the assets acquired (includingCompany assesses the intangiblefair value of the acquired tangible and intangible assets (including land, buildings, tenant improvements, above- or below-market leases, acquired in-place leases, tenant relationships and other intangible assets orand assumed liabilities), liabilities assumed, non-controlling interests, and previously existing ownership interests, if any, at fair value as ofallocates the acquisition date. Any excess (deficit) of the consideration transferred relative to the fair value of the net assets acquired is recognized as goodwill (bargain purchase gain). In business combinations, the preliminary purchase price allocation may be subject to change based upon additional information about facts and circumstances that existed as of the acquisition date, with such measurement period extending no later than 12 months from the acquisition date. Acquisition costs related to business combinations are expensed as incurred.
Acquisitions of real estate and in-substance real estate that do not meet the definition of a business are accounted for as asset acquisitions. The accounting model for asset acquisitions is similar to the accounting model for business combinations except that the consideration transferred (including acquisition costs) is allocated to the acquired assets and assumed liabilities on a relativeliabilities. The Company assesses and considers fair value basis. As a result, asset acquisitions do not result in the recognition of goodwill based on estimated cash flow projections that utilize discount and/or a bargain purchase gain.
The results of operations of acquired properties are included in our results of operations from their respective dates of acquisition.capitalization rates that it deems appropriate, as well as other available market information. Estimates of future cash flows are based on a number of factors including the historical operating results, known and other valuation techniques that we believe are similar to those used by independent appraisers are used to estimate the fair values of identifiable assets acquiredanticipated trends, and liabilities assumed such as land, buildingsmarket and improvements, equipment and identifiable intangible assets and liabilities such as amounts related to in-place leases, acquired above- and below-market leases, tenant relationships, asset retirement obligations and mortgage notes payable. Values of buildings and improvements are determined on an as-if-vacant basis.economic conditions.
The estimated fair value of acquired in-place leases include the costs wethe Company would have incurred to lease the properties to thetheir occupancy level of the propertieslevels at the date of acquisition. Such estimates include the fair value of leasing commissions, legal costs and other direct costs that would be incurred to lease the properties to such occupancy levels. Additionally, we evaluateThe Company evaluates avoided costs over the time period over which occupancy levels at the date of acquisition would be achieved had the property been acquired vacant. Such evaluation includes an estimate of the net market-based rental revenues and net operating costs (primarily consisting of real estate taxes, insurance and utilities) that would be incurred during the lease-up period. Acquired in-place leases are amortized over the remaining lease terms as a component of depreciation and amortization expense.
For acquired in-place leases, above- and below-market lease values are recorded based on the present value (using an interest rate that reflects the risks associated with the lease acquired) of the difference between the contractual amounts to be paid pursuant to the in-place leases and management’s estimate of fair market value lease rates for the corresponding in-place leases. The values of acquired above- and below-market leases are amortized over the terms of the related leases and recognized as either increases (for below-market leases) or decreases (for above-market leases) to rental revenue. Should a tenant terminate its lease, the unamortized portion of the in-place lease value is charged to amortization expense and the unamortized portion of the above- or below-market lease value is charged to rental revenue.
Expenditures that improve or extend the life of an acquired propertySignificant improvements to properties are capitalized and depreciated over their estimated useful life. Expenditures for ordinary maintenancerepairs and repairsmaintenance are expensed to operations as incurred.
79

Table of Contents
The cost of buildings and improvements includes the purchase price of ourthe Company’s properties and any acquisition-related costs, along with any subsequent improvements to such properties. OurThe Company’s investments in real estate are stated at cost and are generally depreciated on a straight-line basis over the estimated useful lives of the assets as follows:
DescriptionDepreciable Life
Building30-40 years
Building and site improvements5-105-21 years
Furniture, fixtures and equipment1-71-9 years
Tenant improvementsShorter of estimated useful life or lease term
In-place lease intangiblesOver lease term
Above and below market leasesOver lease term
Lease origination costsOver lease term
Present value of tax abatement savingsOver tax abatement period

When assets are sold or retired, their costs and related accumulated depreciation are removed from the accounts with the resulting gains or losses reflected in net income or loss for the period.
Impairment of Long-Lived Assets
We review ourThe Company’s management reviews its real estate portfolio on a periodic basis to ascertain ifproperties for impairment when there are any indicators of impairmentis an event or change in circumstances that indicates an impaired value. If the carrying valuesamount of any of ourthe real estate assets, including deferred costsinvestment is no longer recoverable and intangibles, in order to determine if there is any need forexceeds the fair value of such investment, an impairment charge. In reviewingloss is recognized. The impairment loss is recognized based on the portfolio, we examine the type of asset, the economic situation in the area in which the asset is located, the economic situation in the industry in which the tenant is involved and the timelinessexcess of the payments made by the tenant under its lease, as well as any current correspondence that may have been had with the tenant, including property inspection reports. For each real estate asset for which indicators of impairment are identified, we perform a recoverability analysis that compares future undiscounted cash flows expected to result from the use and eventual dispositioncarrying amount of the asset over its fair value. The evaluation of anticipated future cash flows is highly subjective and is based in part on assumptions regarding future occupancy, rental rates and capital requirements that could differ materially from actual results. Since cash flows on real estate properties considered to its carrying value.be “long-lived assets to be held and used” are considered on an undiscounted basis to determine whether an asset has been impaired, the Company’s strategy of holding properties over the long term directly decreases the likelihood of recording an impairment loss. If the Company’s strategy changes or market conditions otherwise dictate an earlier sale date, an impairment loss may be recognized and such
F-11


loss could be material to the Company’s results. During the year ended December 31, 2023, the Company recognized an impairment charge of $19.3 million related to an office property. The impairment was the result of updates to the undiscounted cash flow analysis yields an amount whichassumptions to account for a shorter hold period, as the Company is less than the assets’ carrying amount, an impairment loss will be recorded equal to the amount by which the carrying valueconsidering a potential disposition of the asset exceeds its estimated fair value.investment in the near term due to an upcoming debt maturity. The estimated fair value is determined using a discounted cash flow modelevaluation of the expectedanticipated future cash flows throughis highly subjective and is based in part on assumptions regarding future occupancy, rental rates and capital requirements that could differ materially from actual results. There were no impairment charges during the useful life ofyears ended December 31, 2022 and 2021.
Assets Held for Sale
The Company classifies the property. Realassets and liabilities related to its real estate assets that are expectedinvestments as held for sale when a sale is probable to occur within one year. The Company considers a sale to be disposed ofprobable when a binding contract has been executed, the buyer has posted a non-refundable deposit, and there are valuedlimited contingencies to closing. The Company classifies held for sale assets and liabilities at the lower of carrying amountdepreciated cost or fair value less costs to sell on an individual asset basis. Any impairment charge taken with respect to any part of our real estate portfolio reduces our earnings and assets to the extent of the amount of any impairment charge, but it does not affect our cash flow or our distributions until such timeclosing costs. There were no properties held for sale as we dispose of the property. As of December 31, 2020, we had not identified any indicators2023 and 2022.
Investments in Unconsolidated Entities
The Company has elected the FVO for its investments in unconsolidated entities and therefore reports these investments at fair value. As such, the resulting unrealized gains and losses are recorded as a component of impairment with respect(Loss) gain from unconsolidated entities on the Company’s Consolidated Statements of Operations. For further details on the Company’s investments in unconsolidated entities, see Note 4 — “Investments in Unconsolidated Entities” to our real estate portfolio.the Company’s Consolidated Financial Statements.
Investments in Real Estate-Related Loans and Securities
LoansReal estate-related loans that we havethe Company has the intent and ability to hold for the foreseeable future are classified as held for investment. Originated loans are recorded at amortized cost, or outstanding unpaid principal balance less net deferred loan fees. Net deferred loan fees include unamortized origination and other fees charged to the borrower less direct incremental loan origination costs incurred by us.the Company. Purchased loans are recorded at amortized cost, or unpaid principal balance plus purchase premium or less unamortized discount. Costs to purchase loans are expensed as incurred.
Interest income related to the Company’s loans is recognized based upon the contractual interest rate and unpaid principal balance of the loans.loans as a component of Income from real estate-related loans and securities on the Company’s Consolidated Statements of Operations. Net deferred loan fees on originated loans are deferred and amortized as adjustments to interest income over the expected life of the loans using the effective yield method. Premium or discount on purchased loans are amortized as adjustments to interest income over the expected life of the loans using the effective yield method. When a loan is prepaid, prepayment fees and any excess of proceeds over the carrying amount of the loan are recognized as additional interest income.
Loans that are past due 90 days or more asThe Company assesses the collectability of its real estate-related loans to principal or interest, or where reasonable doubt exists as to timely collection, are generally considered nonperforming and placed on nonaccrual. Interest receivable is reversed against interest income when loans are placed on nonaccrual status. Interest collectedestimate credit losses over the contractual term of each loan on a nonaccrual loanperiodic basis. The Company’s estimate of credit losses is either recognized as incomebased on a cash basis or applied as a reduction torelevant factors, including historical realized loss rates, current market conditions, and reasonable and supportable forecasts that affect the loan’s carrying value, depending on the ultimate collectability of the loan. Loans may be restored to accrualits investments. The Company also considers, among other things, payment status, when all principallien position, borrower or tenant financial resources, and interest are current and full repayment of the remaining contractual principal and interest are reasonably assured.
Unrealized gain/loss on floating rate debt security investments are determined using price quotations provided by independent third party valuation firms and are included in other income (expense) on the consolidated statement of operations.
Loans are considered to be impaired when it is probable that we will not be able to collect all amounts due in accordance with contractual terms, including consideration of the underlying collateral value. As of December 31, 2020, each of our real-estate related loans was performing in accordance with its contractual terms and management has not establishedcollateral. The Company recognizes an allowance for credit loss when the carrying amount of a loan losses.differs from the amount expected to be collected. For further details on the Company’s allowance for credit loss, see Note 6 — “Investments in Real Estate-Related Loans and Securities” to the Company’s Consolidated Financial Statements.
80

TableThe Company has elected to classify its real estate debt securities as trading securities and carry such investments at fair value. As such, the resulting unrealized gains and losses of Contentssuch securities are recorded as a component of Income from real estate-related loans and securities on the Company’s Consolidated Statements of Operations. Interest income from trading securities is recognized based on the stated terms of the security. Interest income from real estate-related debt securities is recorded as a component of Income from real estate-related loans and securities on the Company’s Consolidated Statements of Operations.
Changes in Internal Controls over Financial Reporting
There have been no changes in our “internal control over financial reporting” (as defined in Rule 13a-15(f) of the Exchange Act) that occurred during our most recent quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
Management’s Report on Internal Control over Financial Reporting
Our management is responsible for establishing and maintaining adequate internal control over financial reporting. Our internal control over financial reporting is a process designed under the supervision of our Chief Executive Officer and Chief Financial Officer to provide reasonable assurance regarding the reliability of financial reporting and the preparation of our Consolidated Financial Statements for external reporting purposes in accordance with GAAP.
Our internal control over financial reporting includes policies and procedures that pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect transactions and dispositions of our assets; provide reasonable assurances that transactions are recorded as necessary to permit preparation of financial statements in accordance with GAAP, and that receipts and expenditures are being made only in accordance with authorizations of our management and directors; and provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of assets that could have a material effect on our Consolidated Financial Statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. In addition, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions or that the degree of compliance with the policies or procedures may deteriorate.
Management conducted an assessment of the effectiveness of our internal control over financial reporting as of December 31, 2023, based on the framework established in Internal Control - Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission in 2013. Based on this assessment, management has determined that our internal control over financial reporting as of December 31, 2023, was effective.

ITEM 9B. OTHER INFORMATION
None.
ITEM 9C. DISCLOSURE REGARDING FOREIGN JURISDICTIONS THAT PREVENT INSPECTION
Not applicable.    
68


PART III.

ITEM 10. DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE
The information required by this item is incorporated by reference to the company’s definitive proxy statement to be filed not later than April 29, 2024 with the SEC pursuant to Regulation 14A under the Exchange Act.

ITEM 11. EXECUTIVE COMPENSATION
The information required by this item is incorporated by reference to the company’s definitive proxy statement to be filed not later than April 29, 2024 with the SEC pursuant to Regulation 14A under the Exchange Act.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS
The information required by this item is incorporated by reference to the company’s definitive proxy statement to be filed not later than April 29, 2024 with the SEC pursuant to Regulation 14A under the Exchange Act.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE
The information required by this item is incorporated by reference to the company’s definitive proxy statement to be filed not later than April 29, 2024 with the SEC pursuant to Regulation 14A under the Exchange Act.

ITEM 14. PRINCIPAL ACCOUNTANT FEES AND SERVICES
The information required by this item relating to our principal accountant, Deloitte & Touche LLP (PCAOB ID No. 34), is incorporated by reference to the company’s definitive proxy statement to be filed not later than April 29, 2024 with the SEC pursuant to Regulation 14A under the Exchange Act.

69


PART IV.

ITEM 15. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

The following documents are filed as part of this Annual Report on Form 10-K.

1.Financial Statements: The consolidated financial statements of the Company are included under Item 8 of this report.

2.Financial Statement Schedules: The following financial statement schedule is included in Item 15(c):

Schedule III—Real Estate and Accumulated Depreciation

3.Exhibits:

EXHIBIT INDEX
Exhibit
Number
Description
70


101.INSXBRL Instance Document.
101.SCHXBRL Taxonomy Extension Schema Document.
101.SCHXBRL Taxonomy Extension Calculation Linkbase Document.
101.LABXBRL Taxonomy Extension Label Linkbase Document.
101.PREXBRL Taxonomy Extension Presentation Linkbase Document.
101.DEFXBRL Taxonomy Extension Definition Linkbase Document.
104Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).
*Filed herewith.
**Denotes management contract or compensation plan or agreement.
***Portions of this exhibit have been omitted pursuant to Item 601(b)(10)(iv) of Regulation S-K.
+This exhibit shall not be deemed “filed” for purposes of Section 18 of the Exchange Act or otherwise subject to the liability of that Section. Such exhibit shall not be deemed incorporated into any filing under the Securities Act or the Exchange Act.
71


The agreements and other documents filed as exhibits to this report are not intended to provide factual information or other disclosure other than with respect to the terms of the agreements or other documents themselves, and you should not rely on them for that purpose. In particular, any representations and warranties made by us in these agreements or other documents were made solely within the specific context of the relevant agreement or document and may not describe the actual state of affairs as of the date they were made or at any other time.

ITEM 16. FORM 10-K SUMMARY
None.
72


SIGNATURES
Pursuant to the requirements of Section 13 or Section 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Brookfield Real Estate Income Trust Inc.
March 15, 2024/s/ Brian W. Kingston
DateBrian W. Kingston
Chief Executive Officer
(Principal Executive Officer)
Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.


POWER OF ATTORNEY

Each individual whose signature appears below constitutes and appoints Brian W. Kingston and Dana E. Petitto his or her true and lawful attorneys-in-fact and agents with full power of substitution, for him or her and in his or her name, place and stead, in any and all capacities, to sign any and all amendments to this report on Form 10-K, and to file the same, with all exhibits thereto and all documents in connection therewith, with the Securities and Exchange Commission, granting unto said attorneys-in-fact and agents, and each of them, full power and authority to do and perform each and every act and thing requisite and necessary to be done in and about the premises, as fully to all intents and purposes as he or she might or could do in person, hereby ratifying and confirming all that said attorneys-in-fact and agents or his or her substitute, may lawfully do or cause to be done or by virtue hereof.
73


March 15, 2024/s/ Brian W. Kingston
DateBrian W. Kingston
Chief Executive Officer and Chairman of the Board
(Principal Executive Officer)
March 15, 2024/s/ Dana E. Petitto
DateDana E. Petitto
Chief Operating Officer
March 15, 2024/s/ Theodore C. Hanno
DateTheodore C. Hanno
Chief Financial Officer
(Principal Financial and Accounting Officer)
March 15, 2024/s/ Lori-Ann Beausoleil
DateLori-Ann Beausoleil
Director
March 15, 2024/s/ Richard W. Eaddy
DateRichard W. Eaddy
Director
March 15, 2024/s/ Thomas F. Farley
DateThomas F. Farley
Director
March 15, 2024/s/ Lis S. Wigmore
DateLis S. Wigmore
Director
March 15, 2024/s/ Robert Stelzl
DateRobert Stelzl
Director

74


INDEX TO FINANCIAL STATEMENTS
F-2
F-3
F-5
F-6
F-7
F-9
Financial Statement Schedule:
F-38
Financial statement schedules other than those listed are omitted as they are not applicable or the required or equivalent information has been included in the Consolidated Financial Statements or notes thereto.

F-1



Report of Independent Registered Public Accounting Firm

To the Stockholders and the Board of Directors of Brookfield Real Estate Income Trust Inc.

Opinion on the Financial Statements

We have audited the accompanying consolidated balance sheets of Brookfield Real Estate Income Trust Inc. and subsidiaries (the “Company”) as of December 31, 2023 and 2022, the related consolidated statements of operations, changes in stockholders’ equity, and cash flows, for each of the three years in the period ended December 31, 2023, and the related notes and the schedule listed in the Index at Item 15 (collectively referred to as the “financial statements”). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2023 and 2022, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2023, in conformity with accounting principles generally accepted in the United States of America.

Basis for Opinion

These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.

Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.


/s/ Deloitte & Touche LLP
New York, New York
March 15, 2024

We have served as the Company’s auditor since 2021.













F-2


Brookfield Real Estate Income Trust Inc.
Consolidated Balance Sheets
(in thousands, except per share data)
December 31, 2023December 31, 2022
Assets
Investments in real estate, net$1,525,156 $1,580,964 
Investments in real estate-related loans and securities, net240,108 332,654 
Investments in unconsolidated entities78,569 80,591 
Intangible assets, net41,459 44,695 
Cash and cash equivalents24,272 61,824 
Restricted cash16,429 18,175 
Accounts and other receivables, net10,794 8,382 
Other assets53,120 23,188 
Total Assets$1,989,907 $2,150,473 
Liabilities and Equity
Mortgage loans, secured term loan and secured credit facility, net$1,058,343 $1,054,297 
Due to affiliates43,971 52,294 
Intangible liabilities, net26,127 27,475 
Accounts payable, accrued expenses and other liabilities39,224 39,591 
Subscriptions received in advance3,003 8,166 
Total Liabilities1,170,668 1,181,823 
Commitments and Contingencies— — 
Redeemable non-controlling interests attributable to OP unitholders933 990 
Stockholders’ Equity
Preferred stock, $0.01 par value per share, 50,000 shares authorized; no shares issued nor outstanding at December 31, 2023 and December 31, 2022, respectively— — 
Common stock - Class S shares, $0.01 par value per share, 225,000 shares authorized; 34,244 and 36,704 shares issued and outstanding as of December 31, 2023 and December 31, 2022, respectively342 367 
Common stock - Class I shares, $0.01 par value per share, 250,000 shares authorized; 41,504 and 42,397 shares issued and outstanding as of December 31, 2023 and December 31, 2022, respectively415 424 
Common stock - Class T shares, $0.01 par value per share, 225,000 shares authorized; no shares issued nor outstanding as of December 31, 2023 and December 31, 2022, respectively— — 
Common stock - Class D shares, $0.01 par value per share, 100,000 shares authorized; 148 and 36 shares issued and outstanding as of December 31, 2023 and December 31, 2022, respectively— 
Common stock - Class C shares, $0.00 par value per share, 100,000 shares authorized; 9,347 and 9,343 shares issued and outstanding as of December 31, 2023 and December 31, 2022, respectively83 94 
Common stock - Class E shares, $0.00 par value per share, 100,000 shares authorized; 3,353 and 3,210 shares issued and outstanding as of December 31, 2023 and December 31, 2022, respectively— — 
Additional paid-in capital1,028,028 1,063,038 
Accumulated deficit(213,960)(100,709)
Total Stockholders’ Equity814,909 963,214 
Non-controlling interests attributable to third party joint ventures3,022 4,071 
Non-controlling interests attributable to preferred stockholders375 375 
Total Equity818,306 967,660 
Total Liabilities and Stockholders’ Equity$1,989,907 $2,150,473 


See accompanying notes to consolidated financial statements.
F-3




The following table presents the assets and liabilities of investments consolidated as variable interest entities for which the Company is determined to be the primary beneficiary ($ in thousands).
December 31, 2023December 31, 2022
Assets
Investments in real estate, net$199,136 $223,810 
Intangible assets, net5,398 5,724 
Cash and cash equivalents1,374 2,243 
Restricted cash10,761 7,849 
Accounts and other receivables, net2,274 3,652 
Other assets2,651 655 
Total Assets$221,594 $243,933 
Liabilities
Mortgage loans, net$178,458 $177,354 
Intangible liabilities, net18 25 
Accounts payable, accrued expenses and other liabilities6,362 4,755 
Total Liabilities$184,838 $182,134 

See accompanying notes to consolidated financial statements.
F-4




Brookfield Real Estate Income Trust Inc.
Consolidated Statements of Operations
(in thousands, except per share data)
For the Year Ended December 31,
202320222021
Revenues
Rental revenues$126,528 $108,652 $34,787 
Other revenues12,119 9,616 2,591 
Total revenues138,647 118,268 — 37,378 
Expenses
Rental property operating52,661 41,302 15,465 
General and administrative8,389 9,562 7,057 
Organizational expenses— — 3,459 
Management fee13,895 10,512 2,651 
Performance fee— 6,566 5,143 
Performance participation allocation— — 2,346 
Impairment of investments in real estate19,331 — — 
Depreciation and amortization51,691 55,684 18,370 
Total expenses145,967 123,626 54,491 
Other (expense) income
Income from real estate-related loans and securities17,609 8,827 6,022 
Interest expense(58,577)(39,718)(6,758)
Net gain on dispositions of real estate— — 19,590 
(Loss) gain from unconsolidated entities(2,083)(6,130)1,668 
Other income, net331 3,173 1,492 
Total other (expense) income(42,720)(33,848)22,014 
Net (loss) income$(50,040)$(39,206)$4,901 
Net loss attributable to non-controlling interests in third party joint ventures$1,179 $148 $183 
Net income attributable to non-controlling interests - preferred stockholders(45)(24)— 
Net loss (income) attributable to redeemable non-controlling interests42 4,669 (2,578)
Net (loss) income attributable to Brookfield REIT stockholders$(48,864)$(34,413)$2,506 
Per common share data:
Net (loss) income per share of common stock - basic and diluted$(0.53)$(0.55)$0.11 
Weighted average number of shares outstanding - basic and diluted92,740 62,594 23,038 



See accompanying notes to consolidated financial statements.
F-5




Brookfield Real Estate Income Trust Inc.
Consolidated Statements of Changes in Stockholders’ Equity
(in thousands)
 Par Value  
 Common
Stock
Class I
 Common
Stock
Class S
 Common
Stock
Class C
 Common
Stock
Class E
 Common
Stock
Class D
Additional
Paid-In
Capital
 Accumulated
Deficit
 Total Stockholders’ EquityNon-controlling Interests Attributable to Third Party Joint VenturesNon-controlling Interests Attributable to Preferred ShareholdersTotal Equity
Balance at December 31, 2020$75 $130 $— $— $— $200,440 $(15,179)$185,466 $7,718 $— $193,184 
Common stock issued22 72 16 — — 144,292 — 144,402 — — 144,402 
Preferred equity issued— — — — — — — — — 375 375 
Stock-based compensation— — — — — 152 — 152 — — 152 
Distribution reinvestment— — — — 5,234 — 5,238 — — 5,238 
Contributions from non-controlling interests— — — — — — — — 569 — 569 
Distributions— — — — — — (10,936)(10,936)(685)— (11,621)
Adjustment to non-controlling interests related to Ezlyn disposition— — — — — — — — (2,900)— (2,900)
Common stock repurchased(69)(6)— — — (76,850)— (76,925)— — (76,925)
Offering costs, net— — — — — (18,636)— (18,636)— — (18,636)
Net income (loss)— — — — — — 5,084 5,084 (183)— 4,901 
Allocation to redeemable non-controlling interests— — — — — (5,205)(2,578)(7,783)— — (7,783)
Balance at December 31, 2021$28 $200 $16 $— $— $249,427 $(23,609)$226,062 $4,519 $375 $230,956 
Common stock issued$414 $179 $78 $— $— $930,967 $— $931,638 $— $— $931,638 
Stock-based compensation— — — — — 323 — 323 — — 323 
Distribution reinvestment— — — 23,340 — 23,356 — — 23,356 
Contributions from non-controlling interests— — — — — — — — 198 — 198 
Distributions— — — — — — (42,728)(42,728)(498)(24)(43,250)
Common stock repurchased(26)(20)— — — (70,238)— (70,284)— — (70,284)
Offering costs, net— — — — — (21,596)— (21,596)— — (21,596)
Net income (loss)— — — — — — (39,082)(39,082)(148)24 (39,206)
Allocation to redeemable non-controlling interests  — — — (49,144)4,669 (44,475)— — (44,475)
Balance at December 31, 2022$424 $367 $94 $— $— $1,063,079 $(100,750)$963,214 $4,071 $375 $967,660 
Common stock issued$56 $35 $— $— $$131,230 $— $131,322 $— $— $131,322 
Stock-based compensation— — — — — 323 — 323 — — 323 
Distribution reinvestment17 10 — — — 37,685 — 37,712 — — 37,712 
Contributions from non-controlling interests— — — — — — — — 152 — 152 
Distributions— — — — — — (64,304)(64,304)(22)(45)(64,371)
Common stock repurchased(82)(70)(11)— — (203,678)— (203,841)— — (203,841)
Offering costs— — — — — (625)— (625)— — (625)
Net loss— — — — — — (48,906)(48,906)(1,179)45 (50,040)
Allocation to redeemable non-controlling interests— — — — — 14 — 14 — — 14 
Balance at December 31, 2023$415 $342 $83 $— $$1,028,028 $(213,960)$814,909 $3,022 $375 $818,306 
See accompanying notes to consolidated financial statements.
F-6




Brookfield Real Estate Income Trust Inc.
Consolidated Statements of Cash Flows
(in thousands)
For the Year Ended December 31,
 202320222021
Cash flows from operating activities:
Net (loss) income$(50,040)$(39,206)$4,901 
Adjustments to reconcile net (loss) income to net cash provided by operating activities:
Depreciation and amortization51,691 55,684 18,370 
Impairment of investments in real estate19,331 — — 
Management fees13,895 10,512 2,627 
Performance fees— 6,566 5,143 
Performance Participation Allocation— — 2,346 
Organization costs— — 3,459 
Amortization of above and below market leases and lease inducements(1,016)(963)106 
Amortization of restricted stock grants323 323 88 
Amortization of deferred financing costs3,169 4,534 309 
Amortization of upfront derivative acquisition costs1,943 — — 
Provision for current expected credit losses2,044 — — 
Amortization of origination fees and discount(84)(250)(176)
Paid-in-kind interest— 195 (1,022)
Net gain on disposition of real estate— — (19,496)
Realized gain on investments in real estate-related loans and securities(3,048)(726)(1,902)
Unrealized loss (gain) on investments5,698 16,750 (1,271)
Distributions of earnings from unconsolidated entities4,211 3,256 — 
Changes in assets and liabilities:
Increase in lease inducements and origination costs(1,037)(713)(171)
Upfront derivative acquisition costs(10,134)— — 
Increase in other assets451 (101)(1,685)
Increase in accounts and other receivables(3,116)(4,135)(694)
Increase (decrease) in accounts payable, accrued expenses and other liabilities(1,809)10,620 5,890 
Increase (decrease) in due to affiliates1,266 3,011 (1,101)
Net cash provided by operating activities33,738 65,357 15,721 
Cash flows from investing activities
Acquisitions of real estate(1,561)(547,399)(649,661)
Purchase of real estate-related loans and securities(62,800)(296,374)(29,947)
Proceeds from sale of real estate-related loans and securities116,878 8,974 42,718 
Proceeds from principal repayments of real estate-related loans32,436 7,382 8,978 
Proceeds from disposition of real estate— — 8,600 
Refund (payment) of investment acquisition deposits— 3,202 (6,321)
Capital improvements to real estate(8,943)(15,308)(2,166)
Proceeds from sale of preferred membership interests— 28,831 5,000 
Purchase of trading securities(287,053)(38,188)— 
Proceeds from sale of trading securities264,808 22,350 — 
Net cash provided by (used in) investing activities53,765 (826,530)(622,799)
Cash flows from financing activities:
Borrowings from mortgage loans911 664,960 315,216 
Borrowings from secured credit facility— 390,419 244,402 
Repayment of mortgage loans— (214,750)(132,550)
Repayment of secured credit facility— (515,836)— 
Proceeds from affiliate line of credit— 43,000 105,000 
Repayments of affiliate line of credit— (148,000)— 
Proceeds from issuance of OP units— 38,000 45,000 
Proceeds from issuance of preferred units— — 375 
Payment of deferred financing costs(35)(8,824)(2,550)
Proceeds from issuance of common stock102,503 612,578 111,783 
Repurchases of common stock(199,176)(66,005)(71,298)
Subscriptions received in advance3,003 8,166 24,381 
Payment of organizational and offering costs(7,253)(7,591)(2,626)
Distributions to non-controlling interests(21)(498)(686)
Contributions from non-controlling interests152 198 569 
See accompanying notes to consolidated financial statements.
F-7




Distributions(26,840)(15,405)(5,173)
Distributions to non-controlling interests attributable to preferred stockholders(45)(24)— 
Net cash (used in) provided by financing activities(126,801)780,388 631,843 
Net change in cash and cash-equivalents and restricted cash(39,298)19,215 24,765 
Cash and cash-equivalents and restricted cash, beginning of period79,999 60,784 36,019 
Cash and cash-equivalents and restricted cash, end of period$40,701 $79,999 $60,784 
Reconciliation of cash and cash equivalents and restricted cash to the consolidated balance sheets:
Cash and cash equivalents$24,272 $61,824 $29,989 
Restricted cash16,429 18,175 30,795 
Total cash and cash equivalents and restricted cash$40,701 $79,999 $60,784 
Supplemental disclosures:
Interest paid$52,215 $37,010 $6,273 
Non-cash investing and financing activities:
Issuance of Brookfield REIT OP units as consideration for acquisitions of real estate$— $— $148,175 
Issuance of Class E common stock as consideration for acquisitions of real estate$— $— $25,000 
Disposition of real estate$— $— $77,071 
Preferred membership interest acquired from disposition of real estate$— $— $33,831 
Transfer of mortgage loan associated with disposition$— $— $52,807 
Assumption of mortgages in conjunction with acquisitions of real estate$— $— $132,550 
Accrued distributions$(118)$3,951 $1,302 
Accrued stockholder servicing fee due to affiliate$16 $18,365 $14,219 
Management fees paid in shares$— $— $2,390 
Accrued capital expenditures$(533)$576 $1,192 
Accrued repurchases in accounts payable$1,312 $10,992 $1,594 
Accrued repurchases in due to affiliates$3,353 $— $6,682 
Accrued offering costs$453 $1,232 $5,217 

See accompanying notes to consolidated financial statements.
F-8



Brookfield Real Estate Income Trust Inc.
Notes to the Financial Statements

1. Organization and Business Purpose
Brookfield Real Estate Income Trust Inc. (formerly Oaktree Real Estate Income Trust, Inc.) (the “Company”) was formed on July 27, 2017 as a Maryland corporation and has elected to be taxed as a real estate investment trust (“REIT”) under the Internal Revenue RecognitionCode of 1986, as amended (the “Code”), for U.S. federal income tax purposes commencing with the taxable year ended December 31, 2019. The Company invests primarily in well-located, high-quality real estate properties that generate strong current cash flow and could further appreciate in value through proactive, best-in-class asset management. To a lesser extent, the Company invests in real estate-related debt investments, including real estate-related loans and real estate-related securities. Brookfield REIT OP GP LLC, the Company’s wholly owned subsidiary, is the sole general partner of Brookfield REIT Operating Partnership L.P. (the “Operating Partnership”). Substantially all of the Company’s business is conducted through the Operating Partnership. The Company and the Operating Partnership are externally managed by Brookfield REIT Adviser LLC (the “Adviser”), an affiliate of Brookfield Asset Management Ltd. (together with its affiliates, “Brookfield”). Prior to the Adviser Transition (as defined below) that occurred on November 2, 2021, the Company was externally managed by Oaktree Fund Advisors, LLC (the “Oaktree Adviser” or the “Sub-Adviser”), an affiliate of Oaktree Capital Management, L.P. (“Oaktree”).
Rental revenue primarily consistsOn July 15, 2021, the Company entered into an adviser transition agreement (the “Adviser Transition Agreement”) with the Adviser and the Oaktree Adviser. On November 2, 2021, pursuant to the terms of base rent arisingthe Adviser Transition Agreement, among other things, the Company (i) accepted the resignation of the Oaktree Adviser as its external adviser under the previous advisory agreement between the Company and the Oaktree Adviser, and (ii) entered into a new advisory agreement (the “Advisory Agreement”) with the Adviser (together, with the related transactions authorized by the Company’s board of directors or otherwise contemplated in connection with the Company’s entry into the Adviser Transition Agreement, referred to collectively as the “Adviser Transition”).
In addition, on November 2, 2021, the Company, the Adviser and the Operating Partnership entered into sub-advisory agreements with the Oaktree Adviser, pursuant to which the Oaktree Adviser (i) manages certain of the Company’s real estate properties and real estate-related debt investments that were acquired by the Company prior to the Adviser Transition and (ii) selects and manages the Company’s liquid assets.
The Company had previously registered with the Securities and Exchange Commission (the “SEC”) its initial public offering of up to $2.0 billion in shares of common stock (the “Initial Public Offering”), which was initially declared effective on April 30, 2018 and terminated on November 2, 2021. The Company subsequently registered a follow-on offering with the SEC of up to $7.5 billion in shares of common stock, consisting of up to $6.0 billion in shares in its primary offering and up to $1.5 billion in shares pursuant to its distribution reinvestment plan, which was declared effective on November 2, 2021 (the “Current Offering” and with the Initial Public Offering, the “Offering”).
Pursuant to the Offering, the Company is offering to the public any combination of four classes of shares of its common stock, Class T shares, Class S shares, Class D shares and Class I shares, with a dollar value up to the maximum offering amount. The publicly offered share classes have different upfront selling commissions, dealer manager fees and ongoing stockholder servicing fees. The purchase price per share for each class of common stock varies and generally equals the Company’s prior month’s net asset value (“NAV”) per share, as determined monthly, plus applicable upfront selling commissions and dealer manager fees. The Company intends to continue selling shares on a monthly basis.
In addition to the Offering, the Company is conducting private offerings of Class I and Class C shares to feeder vehicles that offer interests in such vehicles to non-U.S. persons. The offer and sale of Class I and Class C shares to the feeder vehicles is exempt from the registration provisions of the Securities Act of 1933, as amended (the “Securities Act”) by virtue of Section 4(a)(2) and Regulation S promulgated thereunder. The Company is also offering Class E shares to Brookfield and certain of its affiliates and employees in one or more private offerings. The offer and sale of Class E shares is exempt from the registration provisions of the Securities Act by virtue of Section 4(a)(2) of the Securities Act and Regulation D promulgated thereunder.
As of December 31, 2023, the Company owned 19 investments in real estate, one investment in an unconsolidated real estate venture, three investments in real estate-related loans, and 72 investments in real estate-related debt securities. The Company currently operates in five reportable segments: rental housing, office, logistics, net lease and real estate-related loans and securities. During the year ended December 31, 2023, the Company made changes to its reportable segments as detailed in Note 14 — “Segment Reporting” to the Company’s Consolidated Financial Statements.

2. Summary of Significant Accounting Policies
Basis of Presentation
The accompanying Consolidated Financial Statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and include the accounts of the Company, the Company's subsidiaries and
F-9


joint ventures in which the Company has a controlling financial interest. All significant intercompany balances and transactions have been eliminated in consolidation. Certain comparative figures have been reclassified to conform to the current year presentation.
The Company consolidates all entities in which it retains a controlling financial interest through majority ownership or voting rights and entities that meet the definition of a variable interest entity (“VIE”) for which it is deemed to be the primary beneficiary. The Company is the primary beneficiary of a VIE when it has (i) the power to direct the activities of a VIE that most significantly influence the VIE’s economic performance, and (ii) the obligation to absorb losses of the VIE that could potentially be significant to the VIE, or the right to receive benefits from the VIE that potentially could be significant to the VIE. The Operating Partnership is considered to be a VIE. The Company consolidates the Operating Partnership because it has the ability to direct the most significant activities of the entities as its sole general partner. The Company also consolidates all VIEs for which it is the primary beneficiary. Where the Company does not have the power to direct the activities of the VIE that most significantly impact its economic performance, the Company’s interest for those partially owned entities are accounted for using the equity method of accounting. Equity method investments for which the Company has not elected a fair value option (“FVO”) are initially recorded at cost and subsequently adjusted for the Company’s pro-rata share of net income, contributions, and distributions. When the Company elects the FVO, the Company records its share of net asset value of the entity and any related unrealized gains and losses.
The Operating Partnership and the Company’s joint ventures are considered to be VIEs. The Company consolidates these entities, excluding its equity method investments, because it has the ability to direct the most significant activities of the entities such as purchases, dispositions, financings, budgets, and overall operating plans.
For consolidated joint ventures, the non-controlling partner’s share of the assets, liabilities, and operations of each joint venture is included in non-controlling interests as equity of the Company. The non-controlling joint venture partner’s interest is generally computed as the joint venture partner’s ownership percentage. Certain of the joint ventures formed by the Company provide the other partner a profits interest based on certain internal rate of return hurdles being achieved. Any profits interest due to the other partner is reported within non-controlling interest.
Certain amounts in the Company’s prior period Consolidated Statements of Operations have been reclassified to conform to the current period presentation. For the years ended December 31, 2022 and 2021, $3.2 million and $1.3 million, respectively, of unrealized losses related to changes in the fair value of the Company’s investments in real estate-related securities has been reclassified from Unrealized (loss) gain on investments, net to Income from real estate-related loans and securities to conform to the current period presentation. For the years ended December 31, 2022 and 2021, $0.7 million and $1.9 million, respectively, of realized gains related to sales of investments in real estate-related loans and securities has been reclassified from Realized gain on real estate investments, net to Income from real estate-related loans and securities to conform with the current period presentation. For the years ended December 31, 2022 and 2021, $17.0 million and $1.1 million, respectively, of unrealized losses and gains related to changes in the fair value of the Company’s investments in unconsolidated entities has been reclassified from Unrealized (loss) gain on investments, net to (Loss) gain from unconsolidated entities to conform with the current period presentation. For the years ended December 31, 2022, $10.6 million of realized gains related the Company’s foreign currency swap have been reclassified from Realized gain on financial instruments to (Loss) gain from unconsolidated entities to conform with the current period presentation. For the years ended December 31, 2022 and 2021, $0.3 million and $0.6 million, respectively, of unrealized gains related the Company’s foreign currency swap have been reclassified from Unrealized (loss) gain on investments, net to (Loss) gain from unconsolidated entities to conform with the current period presentation. For the years ended December 31, 2022 and 2021, $3.1 million and $1.5 million, respectively, of unrealized gains related to changes in the fair value of the Company’s interest rate derivatives have been reclassified from Unrealized (loss) gain on investments, net to Other income, net to conform with the current period presentation. For the year ended December 31, 2022, $0.1 million of realized gains related to trading securities has been reclassified from Realized gain on real estate investments, net to Other income, net to conform with the current period presentation.
Use of Estimates
The preparation of the financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities and accrued expenses at the date of the balance sheet. The Company believes the estimates and assumptions underlying the consolidated financial statements are reasonable and supportable based on the information available as of December 31, 2023.
Investments in Real Estate
In accordance with the guidance for business combinations, the Company determines whether the acquisition of a property qualifies as a business combination, which requires that the assets acquired and liabilities assumed constitute a business. If the property acquired does not constitute a business, the Company accounts for the transaction as an asset acquisition. The guidance for business combinations states that when substantially all of the fair value of the gross assets to be acquired is concentrated in a single identifiable asset or group of similar identifiable assets, the asset or set of assets is not a business.
F-10


The Company evaluates each real estate acquisition to determine whether the integrated set of acquired assets and activities meets the definition of a business. Generally, acquisitions of real estate or in-substance real estate are not expected to meet the definition of a business because substantially all of the fair value is concentrated in a single identifiable asset or group of similar identifiable assets (i.e. land, buildings and related intangible assets) or because the acquisition does not include a substantive process in the form of an acquired workforce or an acquired contract that cannot be replaced without significant cost, effort or delay. All property acquisitions to date have been accounted for as asset acquisitions because substantially all of the fair value was concentrated in the land, buildings and related intangible assets.
The Company capitalizes acquisition-related costs associated with asset acquisitions. Upon acquisition of a property, the Company assesses the fair value of the acquired tangible and intangible assets (including land, buildings, tenant improvements, above- or below-market leases, acquired in-place leases, and other intangible assets and assumed liabilities) and allocates the purchase price to the acquired assets and assumed liabilities. The Company assesses and considers fair value based on estimated cash flow projections that utilize discount and/or capitalization rates that it deems appropriate, as well as other available market information. Estimates of future cash flows are based on a number of factors including the historical operating results, known and anticipated trends, and market and economic conditions.
The estimated fair value of acquired in-place leases include the costs the Company would have incurred to lease the properties to their occupancy levels at ourthe date of acquisition. Such estimates include the fair value of leasing commissions, legal costs and other direct costs that would be incurred to lease the properties to such occupancy levels. The Company evaluates avoided costs over the time period over which occupancy levels at the date of acquisition would be achieved had the property been acquired vacant. Such evaluation includes an estimate of the net market-based rental revenues and net operating costs (primarily consisting of real estate taxes, insurance and utilities) that would be incurred during the lease-up period. Acquired in-place leases are amortized over the remaining lease terms as a component of depreciation and amortization expense.
For acquired in-place leases, above- and below-market lease values are recorded based on the present value (using an interest rate that reflects the risks associated with the lease acquired) of the difference between the contractual amounts to be paid pursuant to the in-place leases and management’s estimate of fair market value lease rates for the corresponding in-place leases. The values of acquired above- and below-market leases are amortized over the terms of the related leases and recognized as either increases (for below-market leases) or decreases (for above-market leases) to rental revenue. Should a tenant terminate its lease, the unamortized portion of the in-place lease value is charged to amortization expense and the unamortized portion of the above- or below-market lease value is charged to rental revenue.
Significant improvements to properties are capitalized and depreciated over their estimated useful life. Expenditures for ordinary repairs and maintenance are expensed to operations as incurred.
The cost of buildings and improvements includes the purchase price of the Company’s properties and any acquisition-related costs, along with any subsequent improvements to such properties. Rental revenue is recognizedThe Company’s investments in real estate are stated at cost and are generally depreciated on a straight-line basis over the lifeestimated useful lives of the lease, including any rent stepsassets as follows:
DescriptionDepreciable Life
Building30-40 years
Building and site improvements5-21 years
Furniture, fixtures and equipment1-9 years
Tenant improvementsShorter of estimated useful life or lease term
In-place lease intangiblesOver lease term
Above and below market leasesOver lease term
Lease origination costsOver lease term
Present value of tax abatement savingsOver tax abatement period
When assets are sold or abatement provisions. We begin to recognize revenue uponretired, their costs and related accumulated depreciation are removed from the acquisitionaccounts with the resulting gains or losses reflected in net income or loss for the period.
The Company’s management reviews its real estate properties for impairment when there is an event or change in circumstances that indicates an impaired value. If the carrying amount of the related property or when a tenant takes possessionreal estate investment is no longer recoverable and exceeds the fair value of such investment, an impairment loss is recognized. The impairment loss is recognized based on the excess of the leased space. Othercarrying amount of the asset over its fair value. The evaluation of anticipated future cash flows is highly subjective and is based in part on assumptions regarding future occupancy, rental revenues include amounts duerates and capital requirements that could differ materially from tenants for costs related to common area maintenance,actual results. Since cash flows on real estate taxes,properties considered to be “long-lived assets to be held and other recoverable costs included in lease agreements. We recognize the reimbursement of such costs incurred as tenant reimbursement income.
We periodically review tenant receivables and unbilled rent receivablesused” are considered on an undiscounted basis to determine whether they are collectible. In making this determination, we consider each tenant’s payment history and financial condition.an asset has been impaired, the Company’s strategy of holding properties over the long term directly decreases the likelihood of recording an impairment loss. If a receivable is deemed to be uncollectible, we will either reserve for the receivable throughCompany’s strategy changes or market conditions otherwise dictate an allowance, or write-off the receivable.
On April 10, 2020, the Financial Accounting Standards Board (FASB) staff issued a question-and-answer document to address stakeholder questions on the application of the lease accounting guidance for lease concessions related to the effects of the COVID-19 pandemic.
Many lessors are, or will be, providing lease concessions to tenants impacted by the economic disruptions caused by the pandemic. For concessions related to the effects of the COVID-19 pandemic,earlier sale date, an entity will not have to analyze each contract to determine whether enforceable rights and obligations for concessions exist in the contract and can elect to apply or not apply the accounting for a change in lease provisions guidance in Accounting Standard Codification 840, Leases, to those contracts.
We have provided rent deferrals as concessions to tenants impacted by the pandemic. We have concluded that each concession does not represent a substantial increase in the rights of the lessor or the obligations of the lessee. Accordingly, we elected to not account for each concession as a change in the provisions of the lease and rather, have assumed each concession was always contemplated by the contract.
Income Taxes
As a REIT, we are not subject to federal corporate income tax with respect to the portion of our income that meets certain criteria and is distributed annually to stockholders. We operate in a manner that allows us to meet the requirements for taxation as a REIT. Many of these requirements, however, are highly technical and complex. We monitor the business and transactions that may potentially impact our REIT status. If we fail to meet these requirements, we could be subject to federal income tax on our taxable income at regular corporate rates. We would not be able to deduct distributions paid to stockholders in any year in which we fail to qualify as a REIT. We would also be disqualified for the four taxable years following the year during which qualification was lost unless we were entitled to relief under specific statutory provisions.
Related Party Transactions
We have and are expected to continue to engage in, transactions with related parties, including Oaktree, our Adviser and their affiliates. The results of our operationsimpairment loss may be different if similar transactions were conducted with non-related parties. Our independent members of the Board of Directors overseerecognized and annually review our related party relationships and are required to approve any significant modifications to existing relationships, as well as any significant new related party transactions.
See Note 10 titled “Related Party Transactions” to our financial statements in this annual report on Form 10-K for additional information concerning our related party transactions.
Off-Balance Sheet Arrangements
We currently have no off-balance sheet arrangements that are reasonably likely to have a material current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources.
Recent Accounting Pronouncements
See Note 3 titled “Summary of Significant Accounting Policies” to our financial statements in this annual report on Form 10-K for a discussion concerning recent accounting pronouncements.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Indebtedness
We expect that our primary market risk exposure will be interest rate risk with respect to our indebtedness and credit risk and market risk with respect to use of derivative financial instruments. As of December 31, 2020, the outstanding principal balance of our variable rate indebtedness was $177.5 million and consisted of four mortgage loans.such
81F-11

Table of Contents
Our mortgage loans are variable rate and indexedloss could be material to the one-month and daily U.S. Dollar denominated LIBOR and SOFR. ForCompany’s results. During the year ended December 31, 2020,2023, the Company recognized an impairment charge of $19.3 million related to an office property. The impairment was the result of updates to the undiscounted cash flow assumptions to account for a 10% increaseshorter hold period, as the Company is considering a potential disposition of the investment in one-monththe near term due to an upcoming debt maturity. The evaluation of anticipated future cash flows is highly subjective and daily U.S. Dollar denominated LIBORis based in part on assumptions regarding future occupancy, rental rates and SOFR would have resultedcapital requirements that could differ materially from actual results. There were no impairment charges during the years ended December 31, 2022 and 2021.
Assets Held for Sale
The Company classifies the assets and liabilities related to its real estate investments as held for sale when a sale is probable to occur within one year. The Company considers a sale to be probable when a binding contract has been executed, the buyer has posted a non-refundable deposit, and there are limited contingencies to closing. The Company classifies held for sale assets and liabilities at the lower of depreciated cost or fair value less closing costs. There were no properties held for sale as of December 31, 2023 and 2022.
Investments in increasedUnconsolidated Entities
The Company has elected the FVO for its investments in unconsolidated entities and therefore reports these investments at fair value. As such, the resulting unrealized gains and losses are recorded as a component of (Loss) gain from unconsolidated entities on the Company’s Consolidated Statements of Operations. For further details on the Company’s investments in unconsolidated entities, see Note 4 — “Investments in Unconsolidated Entities” to the Company’s Consolidated Financial Statements.
Investments in Real Estate-Related Loans and Securities
Real estate-related loans that the Company has the intent and ability to hold for the foreseeable future are classified as held for investment. Originated loans are recorded at amortized cost, or outstanding unpaid principal balance less net deferred loan fees. Net deferred loan fees include unamortized origination and other fees charged to the borrower less direct incremental loan origination costs incurred by the Company. Purchased loans are recorded at amortized cost, or unpaid principal balance plus purchase premium or less unamortized discount. Costs to purchase loans are expensed as incurred.
Interest income related to the Company’s loans is recognized based upon the contractual interest expenserate and unpaid principal balance of $0.05 million.
Investment inthe loans as a component of Income from real estate-related loans and securities on the Company’s Consolidated Statements of Operations. Net deferred loan fees on originated loans are deferred and amortized as adjustments to interest income over the expected life of the loans using the effective yield method. Premium or discount on purchased loans are amortized as adjustments to interest income over the expected life of the loans using the effective yield method. When a loan is prepaid, prepayment fees and any excess of proceeds over the carrying amount of the loan are recognized as additional interest income.

AsThe Company assesses the collectability of December 31, 2020, we held $74.5 million of investments in twoits real estate-related loans to estimate credit losses over the contractual term of each loan on a periodic basis. The Company’s estimate of credit losses is based on relevant factors, including historical realized loss rates, current market conditions, and eight commercial mortgage backed securities. Ourreasonable and supportable forecasts that affect the collectability of its investments. The Company also considers, among other things, payment status, lien position, borrower or tenant financial resources, and underlying collateral. The Company recognizes an allowance for credit loss when the carrying amount of a loan differs from the amount expected to be collected. For further details on the Company’s allowance for credit loss, see Note 6 — “Investments in Real Estate-Related Loans and Securities” to the Company’s Consolidated Financial Statements.
The Company has elected to classify its real estate debt securities as trading securities and carry such investments at fair value. As such, the resulting unrealized gains and losses of such securities are floating-rate and indexed to one-month U.S. denominated LIBOR andrecorded as such, exposed to interest rate risk. Our net income will increase or decrease depending on interest rate movements. While we cannot predict factors which may or may not affect interest rates, for the year ended December 31, 2020, a 10% increase or decrease in the one-month U.S. denominated LIBOR rate would have resulted in an increase or decrease to incomecomponent of Income from our real estate-related loans and securities on the Company’s Consolidated Statements of $0.03 million.
We may be exposed to interest rate changes primarilyOperations. Interest income from trading securities is recognized based on the stated terms of the security. Interest income from real estate-related debt securities is recorded as a resultcomponent of long-term debt used to maintain liquidity, fund capital expendituresIncome from real estate-related loans and expand our investment portfolio and operations. Market fluctuations in real estate financing may affect the availability and cost of funds needed to expand our investment portfolio. In addition, restrictions upon the availability of real estate financing or high interest rates for real estate loans could adversely affect our ability to dispose of real estate in the future. We will seek to limit the impact of interest rate changes on earnings and cash flows and to lower our overall borrowing costs. We may use derivative financial instruments to hedge exposures to changes in interest rates on loans secured by our assets.
Credit risk includes the failure of the counterparty to perform under the terms of a derivative contract. If the fair value of a derivative contract is positive, the counterparty will owe us, which creates credit risk for us. If the fair value of a derivative contract is negative, we will owe the counterparty and, therefore, do not have credit risk. We will seek to minimize the credit risk in derivative instruments by entering into transactions with high-quality counterparties.
Market risk includes the adverse effectsecurities on the valueCompany’s Consolidated Statements of a financial instrument that results from a change in interest rates. The market risk associated with interest-rate contracts is managed by establishing and monitoring parameters that limit the types and degree of market risk that may be undertaken. With regard to variable rate financing, we assess our interest rate cash flow risk by continually identifying and monitoring changes in interest rate exposures that may adversely impact expected future cash flows and by evaluating hedging opportunities. We maintain risk management control systems to monitor interest rate cash flow risk attributable to both our outstanding and forecasted debt obligations as well as our potential offsetting hedge positions. While this hedging strategy is designed to minimize the impact on our net income and funds from operations from changes in interest rates, the overall returns on your investment may be reduced.Operations.

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
The financial statements required by this item and the reports of the independent accountants thereon required by Item 14(a)(2) appear on pages F-3 to F-33. See accompanying Index to the Financial Statements on page F-1. 

ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
None.

ITEM 9A. CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures
An evaluation of the effectiveness of the design and operation of our “disclosure controls and procedures” (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)), as of the end of the period covered by this annual report on Form 10-K was made under the supervision and with the participation of our management, including our Chief Executive Officer (“CEO”) and Chief Financial Officer (“CFO”). Based upon this evaluation, our CEO and CFO have concluded that, as of the end of the period covered by this report, our disclosure controls and procedures (a) were effective to ensure that information required to be disclosed by us in reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified by SEC rules and forms and (b) included, without limitation, controls and procedures designed to ensure that information required to be disclosed by us in reports filed or submitted under the Exchange Act is accumulated and communicated to our management, including our CEO and CFO, as appropriate to allow timely decisions regarding required disclosure.

Changes in Internal Controls over Financial Reporting
82

Table of Contents
There have been no changes in our “internal control over financial reporting” (as defined in Rule 13a-15(f) of the Exchange Act) that occurred during the period covered by this annual report on Form 10-Kour most recent quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
Management’s Report on Internal Control over Financial Reporting
Our management is responsible for establishing and maintaining adequate internal control over financial reporting. Our internal control over financial reporting is a process designed under the supervision of our Chief Executive Officer and Chief Financial Officer to provide reasonable assurance regarding the reliability of financial reporting and the preparation of our consolidated financial statementsConsolidated Financial Statements for external reporting purposes in accordance with GAAP.
Our internal control over financial reporting includes policies and procedures that pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect transactions and dispositions of assets of the Company;our assets; provide reasonable assurances that transactions are recorded as necessary to permit preparation of financial statements in accordance with GAAP, and that receipts and expenditures are being made only in accordance with authorizations of the Company’sour management and directors; and provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of assets that could have a material effect on our consolidated financial statements.Consolidated Financial Statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. In addition, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions or that the degree of compliance with the policies or procedures may deteriorate.
Management conducted an assessment of the effectiveness of our internal control over financial reporting as of December 31, 2020,2023, based on the framework established in Internal Control - Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission in 2013. Based on this assessment, management has determined that our internal control over financial reporting as of December 31, 2020,2023, was effective.

ITEM 9B. OTHER INFORMATION
None.
    
ITEM 9C. DISCLOSURE REGARDING FOREIGN JURISDICTIONS THAT PREVENT INSPECTION
Not applicable.    
83
68

Table of Contents
PART III.

ITEM 10. DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE

The information required by this item is incorporated by reference to the company’s definitive proxy statement to be filed not later than April 30, 202129, 2024 with the SEC pursuant to Regulation 14A under the Exchange Act.

ITEM 11. EXECUTIVE COMPENSATION

The information required by this item is incorporated by reference to the company’s definitive proxy statement to be filed not later than April 30, 202129, 2024 with the SEC pursuant to Regulation 14A under the Exchange Act.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS

The information required by this item is incorporated by reference to the company’s definitive proxy statement to be filed not later than April 30, 202129, 2024 with the SEC pursuant to Regulation 14A under the Exchange Act.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE

The information required by this item is incorporated by reference to the company’s definitive proxy statement to be filed not later than April 30, 202129, 2024 with the SEC pursuant to Regulation 14A under the Exchange Act.

ITEM 14. PRINCIPAL ACCOUNTANT FEES AND SERVICES

The information required by this item relating to our principal accountant, Deloitte & Touche LLP (PCAOB ID No. 34), is incorporated by reference to the company’s definitive proxy statement to be filed not later than April 30, 202129, 2024 with the SEC pursuant to Regulation 14A under the Exchange Act.

8469

Table of Contents
PART IV.

ITEM 15. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES
(a) (1)
The following documents are filed as part of this Annual Report on Form 10-K.

1.Financial StatementsStatements: The consolidated financial statements of the Company are included under Item 8 of this report.
    See the accompanying Index to Financial Statement Schedule on page F-1.
(a) (2)2.Financial Statement SchedulesSchedules: The following financial statement schedule is included in Item 15(c):
Schedules III
Schedule III—Real Estate and IV have been omitted as this information is presented in the financial statements and notes thereto.Accumulated Depreciation
(a) (3)
3.Exhibits:
85


Table of Contents
EXHIBIT INDEX
Exhibit
Number
 Description
1.1
1.2
1.3
3.1 
 
3.3
 
 
4.3
4.44.3
70


10.1
10.2
10.3
10.4*10.12**
10.510.13
21.121.1*
 
86

Table of Contents
101.INSXBRL Instance DocumentDocument.
101.SCHXBRL Taxonomy Extension Schema DocumentDocument.
101.SCHXBRL Taxonomy Extension Calculation Linkbase DocumentDocument.
101.LABXBRL Taxonomy Extension Label Linkbase DocumentDocument.
101.PREXBRL Taxonomy Extension Presentation Linkbase DocumentDocument.
101.DEFXBRL Taxonomy Extension Definition Linkbase DocumentDocument.
104Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).
*Filed herewith.
**Denotes management contract or compensation plan or agreementagreement.
***Portions of this exhibit have been omitted pursuant to Item 601(b)(10)(iv) of Regulation S-K.
+

This exhibit shall not be deemed “filed” for purposes of Section 18 of the Exchange Act or otherwise subject to the liability of that Section. Such exhibit shall not be deemed incorporated into any filing under the Securities Act or the Exchange Act.
71


The agreements and other documents filed as exhibits to this report are not intended to provide factual information or other disclosure other than with respect to the terms of the agreements or other documents themselves, and you should not rely on them for that purpose. In particular, any representations and warranties made by us in these agreements or other documents were made solely within the specific context of the relevant agreement or document and may not describe the actual state of affairs as of the date they were made or at any other time.

ITEM 16. FORM 10-K SUMMARY
None.
8772

Table of Contents
SIGNATURES
Pursuant to the requirements of Section 13 or Section 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.  
  OAKTREE REAL ESTATE INCOME TRUST, INC.Brookfield Real Estate Income Trust Inc.
March 30, 202115, 2024  /s/ John BradyBrian W. Kingston
Date  John BradyBrian W. Kingston
  Chief Executive Officer
  (Principal Executive Officer)
Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.


POWER OF ATTORNEY

Each individual whose signature appears below constitutes and appoints Brian W. Kingston and Dana E. Petitto his or her true and lawful attorneys-in-fact and agents with full power of substitution, for him or her and in his or her name, place and stead, in any and all capacities, to sign any and all amendments to this report on Form 10-K, and to file the same, with all exhibits thereto and all documents in connection therewith, with the Securities and Exchange Commission, granting unto said attorneys-in-fact and agents, and each of them, full power and authority to do and perform each and every act and thing requisite and necessary to be done in and about the premises, as fully to all intents and purposes as he or she might or could do in person, hereby ratifying and confirming all that said attorneys-in-fact and agents or his or her substitute, may lawfully do or cause to be done or by virtue hereof.
88
73

Table of Contents
  
March 30, 202115, 2024  /s/ John BradyBrian W. Kingston
Date  John BradyBrian W. Kingston
  Chief Executive Officer and Chairman of the Board
  (Principal Executive Officer)
March 30, 202115, 2024  /s/ Brian GrefsrudDana E. Petitto
Date  Brian GrefsrudDana E. Petitto
  Chief FinancialOperating Officer and Treasurer
  (Principal Financial Officer and
Principal Accounting Officer)
March 30, 202115, 2024  /s/ James MartinTheodore C. Hanno
Date  James MartinTheodore C. Hanno
  DirectorChief Financial Officer
(Principal Financial and Accounting Officer)
March 30, 202115, 2024  /s/ Robert CavanaughLori-Ann Beausoleil
Date  Robert CavanaughLori-Ann Beausoleil
  Director
March 30, 202115, 2024  /s/ Howard HeitnerRichard W. Eaddy
Date  Howard HeitnerRichard W. Eaddy
  Director
March 30, 202115, 2024  /s/ Catherine LongThomas F. Farley
Date  Catherine LongThomas F. Farley
  Director
March 30, 202115, 2024/s/ Manish DesaiLis S. Wigmore
DateManish DesaiLis S. Wigmore
President and Director
March 30, 202115, 2024/s/ Derek SmithRobert Stelzl
DateDerek SmithRobert Stelzl
Chief Operating Officer and Director

8974

Table of Contents
INDEX TO FINANCIAL STATEMENTS
 
F-2
F-3
  
F-5
  
F-6
  
F-7
  
F-9
Financial Statement Schedule:
F-38

Financial statement schedules other than those listed are omitted as they are not applicable or the required or equivalent information has been included in the Consolidated Financial Statements or notes thereto.

F-1

Table of Contents

Report of Independent Registered Public Accounting Firm

To the Stockholders and the Board of Directors of OaktreeBrookfield Real Estate Income Trust Inc.

Opinion on the Financial Statements

We have audited the accompanying consolidated balance sheets of OaktreeBrookfield Real Estate Income Trust Inc. and subsidiaries (the Company)“Company”) as of December 31, 20202023 and 2019,2022, the related consolidated statements of operations, changes in stockholders’ equity, (deficit) and cash flows, for each of the three years in the period ended December 31, 2020 and 2019 and the period from January 10, 2018 through December 31, 2018,2023, and the related notes and the schedule listed in the Index at Item 15 (collectively referred to as the “consolidated financial“financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company atas of December 31, 20202023 and 2019,2022, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2020 and 2019 and the period from January 10, 2018 through December 31, 2018,2023, in conformity with U.S.accounting principles generally accepted accounting principles.in the United States of America.

Basis for Opinion

These financial statements are the responsibility of the Company'sCompany’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company'sCompany’s internal control over financial reporting. Accordingly, we express no such opinion.

Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.


/s/ Deloitte & Touche LLP
New York, New York
March 15, 2024

We have served as the Company’s auditor since 2018.2021.


/s/ Ernst & Young LLP

Los Angeles, California
March 30, 2021







F-2

Table of Contents
OaktreeBrookfield Real Estate Income Trust Inc.
Consolidated Balance Sheets
December 31
20202019
Assets
Investments in real estate, net$315,308,436 $223,344,431 
Investments in real estate-related loans and securities, net74,464,566 49,297,799 
Intangible assets, net10,901,176 7,453,487 
Cash and cash equivalents32,740,150 30,308,600 
Restricted cash3,279,075 741,604 
Accounts and other receivables, net3,074,459 1,769,446 
Other assets1,105,747 570,625 
Total Assets$440,873,609 $313,485,992 
Liabilities and Equity
Mortgage loans, net$229,186,956 $158,476,854 
Due to affiliates12,123,459 5,953,312 
Intangible liabilities, net69,864 57,159 
Accounts payable, accrued expenses and other liabilities6,309,381 3,580,729 
Commitments and contingencies (Note 12)
Total Liabilities247,689,660 168,068,054 
Stockholders’ Equity
Preferred stock, $0.01 par value per share, 50,000,000 shares authorized; no shares issued nor outstanding at December 31, 2020 and 2019, respectively
Common stock, $0.01 par value per share, 1,000,000,000 shares authorized; 20,510,001 and 14,997,217 shares issued and outstanding at December 31, 2020 and 2019, respectively205,099 149,972 
Additional paid-in capital200,440,567 145,350,064 
Accumulated deficit(15,179,566)(5,430,110)
Total Stockholders’ Equity185,466,100 140,069,926 
Non-controlling interests attributable to third party joint ventures7,717,849 5,348,012 
Total Equity193,183,949 145,417,938 
Total Liabilities and Stockholders’ Equity$440,873,609 $313,485,992 
(in thousands, except per share data)
December 31, 2023December 31, 2022
Assets
Investments in real estate, net$1,525,156 $1,580,964 
Investments in real estate-related loans and securities, net240,108 332,654 
Investments in unconsolidated entities78,569 80,591 
Intangible assets, net41,459 44,695 
Cash and cash equivalents24,272 61,824 
Restricted cash16,429 18,175 
Accounts and other receivables, net10,794 8,382 
Other assets53,120 23,188 
Total Assets$1,989,907 $2,150,473 
Liabilities and Equity
Mortgage loans, secured term loan and secured credit facility, net$1,058,343 $1,054,297 
Due to affiliates43,971 52,294 
Intangible liabilities, net26,127 27,475 
Accounts payable, accrued expenses and other liabilities39,224 39,591 
Subscriptions received in advance3,003 8,166 
Total Liabilities1,170,668 1,181,823 
Commitments and Contingencies— — 
Redeemable non-controlling interests attributable to OP unitholders933 990 
Stockholders’ Equity
Preferred stock, $0.01 par value per share, 50,000 shares authorized; no shares issued nor outstanding at December 31, 2023 and December 31, 2022, respectively— — 
Common stock - Class S shares, $0.01 par value per share, 225,000 shares authorized; 34,244 and 36,704 shares issued and outstanding as of December 31, 2023 and December 31, 2022, respectively342 367 
Common stock - Class I shares, $0.01 par value per share, 250,000 shares authorized; 41,504 and 42,397 shares issued and outstanding as of December 31, 2023 and December 31, 2022, respectively415 424 
Common stock - Class T shares, $0.01 par value per share, 225,000 shares authorized; no shares issued nor outstanding as of December 31, 2023 and December 31, 2022, respectively— — 
Common stock - Class D shares, $0.01 par value per share, 100,000 shares authorized; 148 and 36 shares issued and outstanding as of December 31, 2023 and December 31, 2022, respectively— 
Common stock - Class C shares, $0.00 par value per share, 100,000 shares authorized; 9,347 and 9,343 shares issued and outstanding as of December 31, 2023 and December 31, 2022, respectively83 94 
Common stock - Class E shares, $0.00 par value per share, 100,000 shares authorized; 3,353 and 3,210 shares issued and outstanding as of December 31, 2023 and December 31, 2022, respectively— — 
Additional paid-in capital1,028,028 1,063,038 
Accumulated deficit(213,960)(100,709)
Total Stockholders’ Equity814,909 963,214 
Non-controlling interests attributable to third party joint ventures3,022 4,071 
Non-controlling interests attributable to preferred stockholders375 375 
Total Equity818,306 967,660 
Total Liabilities and Stockholders’ Equity$1,989,907 $2,150,473 


See accompanying notes to theconsolidated financial statementsstatements.
F-3



Table of Contents
The following table presents the assets and liabilities of investments consolidated as variable interest entities for which the Company is determined to be the primary beneficiary.beneficiary ($ in thousands).
December 31
20202019
December 31, 2023
December 31, 2023
December 31, 2023
Assets
Assets
AssetsAssets
Investments in real estate, netInvestments in real estate, net$315,308,436 $223,344,431 
Investments in real estate, net
Investments in real estate, net
Intangible assets, net
Intangible assets, net
Intangible assets, netIntangible assets, net10,901,176 7,453,487 
Cash and cash equivalentsCash and cash equivalents3,060,611 1,629,776 
Cash and cash equivalents
Cash and cash equivalents
Restricted cash
Restricted cash
Restricted cashRestricted cash3,279,075 741,604 
Accounts and other receivables, netAccounts and other receivables, net2,778,108 1,097,447 
Accounts and other receivables, net
Accounts and other receivables, net
Other assetsOther assets1,010,972 133,795 
Other assets
Other assets
Total Assets
Total Assets
Total AssetsTotal Assets$336,338,378 $234,400,540 
LiabilitiesLiabilities
Liabilities
Liabilities
Mortgage loans, net
Mortgage loans, net
Mortgage loans, netMortgage loans, net$229,186,956 $158,476,854 
Intangible liabilities, netIntangible liabilities, net69,864 57,159 
Intangible liabilities, net
Intangible liabilities, net
Accounts payable, accrued expenses and other liabilitiesAccounts payable, accrued expenses and other liabilities4,761,810 2,802,865 
Accounts payable, accrued expenses and other liabilities
Accounts payable, accrued expenses and other liabilities
Total LiabilitiesTotal Liabilities$234,018,630 $161,336,878 
Total Liabilities
Total Liabilities

See accompanying notes to theconsolidated financial statementsstatements.
F-4



Table of Contents
OaktreeBrookfield Real Estate Income Trust Inc.
Consolidated Statements of Operations
For the year ended December 31, 2020For the year ended December 31, 2019For the period from January 10, 2018
through
December 31, 2018
Revenues
Rental revenues$24,145,212 $7,128,209 $
Other revenues1,141,058 411,698 
Total revenues25,286,270 7,539,907 
Expenses— 
Rental property operating10,211,237 3,071,766 
General and administrative expenses3,473,954 1,616,252 369,870 
Organizational expenses885,061 
Management fee1,919,888 107,563 
Performance fee2,215,134 200,649 
Depreciation and amortization13,481,013 5,012,259 
Total expenses31,301,226 10,893,550 369,870 
Fees waived(749,171)(107,563)
Net expenses30,552,055 10,785,987 369,870 
Other income (expense)
Income from real estate-related loans and securities4,908,074 2,305,721 1,975 
Interest expense(4,948,496)(4,048,089)
Realized gain on investments144,484 
Unrealized gain on investments2,416,703 
Total other income (expense)2,520,765 (1,742,368)1,975 
Net loss(2,745,020)(4,988,448)(367,895)
Net loss attributable to non-controlling interests307,169 265,570 
Net loss attributable to stockholders$(2,437,851)$(4,722,878)$(367,895)
Per common share data:
Net loss per share of common stock
Basic$(0.13)$(4.49)$(18.39)
Diluted$(0.13)$(4.49)$(18.39)
Weighted average number of shares outstanding
Basic18,895,893 1,050,861 20,000 
Diluted18,895,893 1,050,861 20,000 
(in thousands, except per share data)
For the Year Ended December 31,
202320222021
Revenues
Rental revenues$126,528 $108,652 $34,787 
Other revenues12,119 9,616 2,591 
Total revenues138,647 118,268 — 37,378 
Expenses
Rental property operating52,661 41,302 15,465 
General and administrative8,389 9,562 7,057 
Organizational expenses— — 3,459 
Management fee13,895 10,512 2,651 
Performance fee— 6,566 5,143 
Performance participation allocation— — 2,346 
Impairment of investments in real estate19,331 — — 
Depreciation and amortization51,691 55,684 18,370 
Total expenses145,967 123,626 54,491 
Other (expense) income
Income from real estate-related loans and securities17,609 8,827 6,022 
Interest expense(58,577)(39,718)(6,758)
Net gain on dispositions of real estate— — 19,590 
(Loss) gain from unconsolidated entities(2,083)(6,130)1,668 
Other income, net331 3,173 1,492 
Total other (expense) income(42,720)(33,848)22,014 
Net (loss) income$(50,040)$(39,206)$4,901 
Net loss attributable to non-controlling interests in third party joint ventures$1,179 $148 $183 
Net income attributable to non-controlling interests - preferred stockholders(45)(24)— 
Net loss (income) attributable to redeemable non-controlling interests42 4,669 (2,578)
Net (loss) income attributable to Brookfield REIT stockholders$(48,864)$(34,413)$2,506 
Per common share data:
Net (loss) income per share of common stock - basic and diluted$(0.53)$(0.55)$0.11 
Weighted average number of shares outstanding - basic and diluted92,740 62,594 23,038 



See accompanying notes to theconsolidated financial statementsstatements.
F-5



Table of Contents
            
OaktreeBrookfield Real Estate Income Trust Inc.
Consolidated Statements of Changes in Stockholders'Stockholders’ Equity (Deficit)

(in thousands)

 Par Value   
 SharesCommon
Stock
Class I
 Common
Stock
Class S
 Common
Stock
Class T
 Common
Stock
Class D
 Additional
Paid-In
Capital
 Accumulated
Deficit
 Total Stockholders' (Deficit) EquityNon-controlling InterestsTotal Equity
Balance at January 10, 201820,000 $200  $ $ $ $199,800  $ $200,000 $$200,000 
Share-based compensation— — — — — 50,238 — 50,238 — 50,238 
Net loss— —  —  —  —  —  (367,895) (367,895)— (367,895)
Balance at December 31, 201820,000 200  0    250,038  (367,895) (117,657)(117,657)
Share-based compensation7,000 70 — — — 74,806 — 74,876 — 74,876 
Class I common stock issued9,118,617 91,186 — — — 91,094,979 — 91,186,165 — 91,186,165 
Class S common stock issued5,851,600 58,516 — — 58,805,319 — 58,863,835 58,863,835 
Contributions— — — — — — 5,744,728 5,744,728 
Distributions— — — — (339,337)(339,337)(131,146)(470,483)
Offering costs— — — (4,875,078)— (4,875,078)— (4,875,078)
Net loss— — — — (4,722,878)(4,722,878)(265,570)(4,988,448)
Balance at December 31, 201914,997,217 91,456 58,516 145,350,064 (5,430,110)140,069,926 5,348,012 145,417,938 
Share-based compensation5,749 57 — — — 72,390 — 72,447 — 72,447 
Distribution reinvestments215,561 98 2,058 — — 2,211,865 — 2,214,021 — 2,214,021 
Class I common stock issued837,843 8,378 — — — 8,713,726 — 8,722,104 — 8,722,104 
Class S common stock issued7,040,895 — 70,408 — — 72,177,477 — 72,247,885 — 72,247,885 
Contributions— — — — — — — 3,122,858 3,122,858 
Distributions— — — — — — (7,311,605)(7,311,605)(445,852)(7,757,457)
Repurchases(2,587,264)(25,216)(656)— — (25,829,015)— (25,854,887)— (25,854,887)
Offering costs— — — — — (2,255,940)— (2,255,940)— (2,255,940)
Net loss— — — — — — (2,437,851)(2,437,851)(307,169)(2,745,020)
Balance at December 31, 202020,510,001 $74,773 $130,326 $0 $0 $200,440,567 $(15,179,566)$185,466,100 $7,717,849 $193,183,949 


 Par Value  
 Common
Stock
Class I
 Common
Stock
Class S
 Common
Stock
Class C
 Common
Stock
Class E
 Common
Stock
Class D
Additional
Paid-In
Capital
 Accumulated
Deficit
 Total Stockholders’ EquityNon-controlling Interests Attributable to Third Party Joint VenturesNon-controlling Interests Attributable to Preferred ShareholdersTotal Equity
Balance at December 31, 2020$75 $130 $— $— $— $200,440 $(15,179)$185,466 $7,718 $— $193,184 
Common stock issued22 72 16 — — 144,292 — 144,402 — — 144,402 
Preferred equity issued— — — — — — — — — 375 375 
Stock-based compensation— — — — — 152 — 152 — — 152 
Distribution reinvestment— — — — 5,234 — 5,238 — — 5,238 
Contributions from non-controlling interests— — — — — — — — 569 — 569 
Distributions— — — — — — (10,936)(10,936)(685)— (11,621)
Adjustment to non-controlling interests related to Ezlyn disposition— — — — — — — — (2,900)— (2,900)
Common stock repurchased(69)(6)— — — (76,850)— (76,925)— — (76,925)
Offering costs, net— — — — — (18,636)— (18,636)— — (18,636)
Net income (loss)— — — — — — 5,084 5,084 (183)— 4,901 
Allocation to redeemable non-controlling interests— — — — — (5,205)(2,578)(7,783)— — (7,783)
Balance at December 31, 2021$28 $200 $16 $— $— $249,427 $(23,609)$226,062 $4,519 $375 $230,956 
Common stock issued$414 $179 $78 $— $— $930,967 $— $931,638 $— $— $931,638 
Stock-based compensation— — — — — 323 — 323 — — 323 
Distribution reinvestment— — — 23,340 — 23,356 — — 23,356 
Contributions from non-controlling interests— — — — — — — — 198 — 198 
Distributions— — — — — — (42,728)(42,728)(498)(24)(43,250)
Common stock repurchased(26)(20)— — — (70,238)— (70,284)— — (70,284)
Offering costs, net— — — — — (21,596)— (21,596)— — (21,596)
Net income (loss)— — — — — — (39,082)(39,082)(148)24 (39,206)
Allocation to redeemable non-controlling interests  — — — (49,144)4,669 (44,475)— — (44,475)
Balance at December 31, 2022$424 $367 $94 $— $— $1,063,079 $(100,750)$963,214 $4,071 $375 $967,660 
Common stock issued$56 $35 $— $— $$131,230 $— $131,322 $— $— $131,322 
Stock-based compensation— — — — — 323 — 323 — — 323 
Distribution reinvestment17 10 — — — 37,685 — 37,712 — — 37,712 
Contributions from non-controlling interests— — — — — — — — 152 — 152 
Distributions— — — — — — (64,304)(64,304)(22)(45)(64,371)
Common stock repurchased(82)(70)(11)— — (203,678)— (203,841)— — (203,841)
Offering costs— — — — — (625)— (625)— — (625)
Net loss— — — — — — (48,906)(48,906)(1,179)45 (50,040)
Allocation to redeemable non-controlling interests— — — — — 14 — 14 — — 14 
Balance at December 31, 2023$415 $342 $83 $— $$1,028,028 $(213,960)$814,909 $3,022 $375 $818,306 
See accompanying notes to theconsolidated financial statementsstatements.
F-6



Table of Contents
OaktreeBrookfield Real Estate Income Trust Inc.
Consolidated Statements of Cash Flows
(in thousands)
 For the Year Ended
December 31, 2020
For the Year Ended
December 31, 2019
For the period from January 10, 2018
through
December 31, 2018
Cash flows from operating activities:
Net loss$(2,745,020)$(4,988,448)$(367,895)
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization13,481,013 5,012,259 
Management fees1,170,717 
Performance fees2,215,134 200,649 
Amortization of above and below market leases(102,839)70,028 
Amortization of restricted stock grants72,447 74,876 
Amortization of deferred financing costs211,615 50,313 50,238 
Amortization of discount(453,172)(416,639)
Realized gain on investments(144,484)
Unrealized gain on investments(2,416,703)
Changes in assets and liabilities:
Increase in lease inducements and origination costs(1,657,402)
Increase in other assets(794,273)(570,625)
Increase in accounts and other receivables(1,305,011)(1,769,446)
Increase in accounts payable, accrued expenses and other liabilities(163,025)2,937,813 102,930 
Increase in due to affiliates295,771 880,053 198,181 
Net cash provided by (used in) operating activities9,322,170 (176,569)(16,546)
Cash flows from investing activities
Acquisition of real estate(105,136,975)(233,193,194)
Purchase of real estate-related loans and securities(33,297,470)(48,881,160)
Proceeds from sale of real estate-related loans and securities11,771,286 
Building improvements(1,980,484)(972,450)
Net cash used in investing activities(128,643,643)(283,046,804)
Cash flows from financing activities:
Borrowings from mortgage loans71,152,380 159,411,000 
Proceeds from affiliate line of credit106,391,162 
Repayments of affiliate line of credit(19,510,997)
Payment of deferred financing costs(653,893)(984,459)
Proceeds from issuance of common stock80,159,885 68,009,105 
Repurchase of common stock(23,217,389)
Payment of offering costs(1,498,429)(4,839,270)
Distributions to non-controlling interests(445,852)(131,146)
Contributions from non-controlling interests3,122,858 5,744,728 
Distributions(4,329,066)
Net cash provided by financing activities124,290,494 314,090,123 
Net change in cash and cash-equivalents and restricted cash4,969,021 30,866,750 (16,546)
Cash and cash-equivalents and restricted cash, beginning of period31,050,204 183,454 200,000 
Cash and cash-equivalents and restricted cash, end of period$36,019,225 $31,050,204 $183,454 

For the Year Ended December 31,
 202320222021
Cash flows from operating activities:
Net (loss) income$(50,040)$(39,206)$4,901 
Adjustments to reconcile net (loss) income to net cash provided by operating activities:
Depreciation and amortization51,691 55,684 18,370 
Impairment of investments in real estate19,331 — — 
Management fees13,895 10,512 2,627 
Performance fees— 6,566 5,143 
Performance Participation Allocation— — 2,346 
Organization costs— — 3,459 
Amortization of above and below market leases and lease inducements(1,016)(963)106 
Amortization of restricted stock grants323 323 88 
Amortization of deferred financing costs3,169 4,534 309 
Amortization of upfront derivative acquisition costs1,943 — — 
Provision for current expected credit losses2,044 — — 
Amortization of origination fees and discount(84)(250)(176)
Paid-in-kind interest— 195 (1,022)
Net gain on disposition of real estate— — (19,496)
Realized gain on investments in real estate-related loans and securities(3,048)(726)(1,902)
Unrealized loss (gain) on investments5,698 16,750 (1,271)
Distributions of earnings from unconsolidated entities4,211 3,256 — 
Changes in assets and liabilities:
Increase in lease inducements and origination costs(1,037)(713)(171)
Upfront derivative acquisition costs(10,134)— — 
Increase in other assets451 (101)(1,685)
Increase in accounts and other receivables(3,116)(4,135)(694)
Increase (decrease) in accounts payable, accrued expenses and other liabilities(1,809)10,620 5,890 
Increase (decrease) in due to affiliates1,266 3,011 (1,101)
Net cash provided by operating activities33,738 65,357 15,721 
Cash flows from investing activities
Acquisitions of real estate(1,561)(547,399)(649,661)
Purchase of real estate-related loans and securities(62,800)(296,374)(29,947)
Proceeds from sale of real estate-related loans and securities116,878 8,974 42,718 
Proceeds from principal repayments of real estate-related loans32,436 7,382 8,978 
Proceeds from disposition of real estate— — 8,600 
Refund (payment) of investment acquisition deposits— 3,202 (6,321)
Capital improvements to real estate(8,943)(15,308)(2,166)
Proceeds from sale of preferred membership interests— 28,831 5,000 
Purchase of trading securities(287,053)(38,188)— 
Proceeds from sale of trading securities264,808 22,350 — 
Net cash provided by (used in) investing activities53,765 (826,530)(622,799)
Cash flows from financing activities:
Borrowings from mortgage loans911 664,960 315,216 
Borrowings from secured credit facility— 390,419 244,402 
Repayment of mortgage loans— (214,750)(132,550)
Repayment of secured credit facility— (515,836)— 
Proceeds from affiliate line of credit— 43,000 105,000 
Repayments of affiliate line of credit— (148,000)— 
Proceeds from issuance of OP units— 38,000 45,000 
Proceeds from issuance of preferred units— — 375 
Payment of deferred financing costs(35)(8,824)(2,550)
Proceeds from issuance of common stock102,503 612,578 111,783 
Repurchases of common stock(199,176)(66,005)(71,298)
Subscriptions received in advance3,003 8,166 24,381 
Payment of organizational and offering costs(7,253)(7,591)(2,626)
Distributions to non-controlling interests(21)(498)(686)
Contributions from non-controlling interests152 198 569 
See accompanying notes to theconsolidated financial statementsstatements.
F-7



Table of Contents
Reconciliation of cash and cash equivalents and restricted cash to the consolidated balance sheets:For the Year Ended
December 31, 2020
For the Year Ended December 31, 2019For the period from January 10, 2018
through
December 31, 2018
Cash and cash equivalents$32,740,150 $30,308,600 $183,454 
Restricted cash3,279,075 741,604 
Total cash and cash equivalents and restricted cash$36,019,225 $31,050,204 $183,454 
Supplemental disclosures:
Interest paid$4,709,835 $1,819,688 $
Non-cash investing and financing activities:
Line of credit repayment through issuance of Class I shares$$(86,880,165)$
Accrued distributions$768,519 $339,337 $
Accrued stockholder servicing fee$96,381 $35,809 $
Distributions reinvested$2,214,021 $$
Accrued management fee in due to affiliates$360,617 $$
Management fees paid in shares$810,098 $$
Accrued building improvements and lease inducements$980,018 $$
Accrued repurchases in due to affiliates$2,637,500 $$
Accrued offering costs$661,127 $$
Additions of furniture, fixtures and equipment in lieu of rent$420,533 $$
Distributions(26,840)(15,405)(5,173)
Distributions to non-controlling interests attributable to preferred stockholders(45)(24)— 
Net cash (used in) provided by financing activities(126,801)780,388 631,843 
Net change in cash and cash-equivalents and restricted cash(39,298)19,215 24,765 
Cash and cash-equivalents and restricted cash, beginning of period79,999 60,784 36,019 
Cash and cash-equivalents and restricted cash, end of period$40,701 $79,999 $60,784 
Reconciliation of cash and cash equivalents and restricted cash to the consolidated balance sheets:
Cash and cash equivalents$24,272 $61,824 $29,989 
Restricted cash16,429 18,175 30,795 
Total cash and cash equivalents and restricted cash$40,701 $79,999 $60,784 
Supplemental disclosures:
Interest paid$52,215 $37,010 $6,273 
Non-cash investing and financing activities:
Issuance of Brookfield REIT OP units as consideration for acquisitions of real estate$— $— $148,175 
Issuance of Class E common stock as consideration for acquisitions of real estate$— $— $25,000 
Disposition of real estate$— $— $77,071 
Preferred membership interest acquired from disposition of real estate$— $— $33,831 
Transfer of mortgage loan associated with disposition$— $— $52,807 
Assumption of mortgages in conjunction with acquisitions of real estate$— $— $132,550 
Accrued distributions$(118)$3,951 $1,302 
Accrued stockholder servicing fee due to affiliate$16 $18,365 $14,219 
Management fees paid in shares$— $— $2,390 
Accrued capital expenditures$(533)$576 $1,192 
Accrued repurchases in accounts payable$1,312 $10,992 $1,594 
Accrued repurchases in due to affiliates$3,353 $— $6,682 
Accrued offering costs$453 $1,232 $5,217 

See accompanying notes to theconsolidated financial statementsstatements.
F-8



OaktreeBrookfield Real Estate Income Trust Inc.
Notes to the Financial Statements

1. Organization and Business Purpose
Brookfield Real Estate Income Trust Inc. (formerly Oaktree Real Estate Income Trust, Inc.) (the “Company”) was formed on July 27, 2017 as a Maryland corporation and intendshas elected to maintain its qualificationbe taxed as a real estate investment trust (“REIT”) under the Internal Revenue Code of 1986, as amended (the “Code”), for U.S. federal income tax purposes.purposes commencing with the taxable year ended December 31, 2019. The Company seeks to investinvests primarily in well-located, high quality commercialhigh-quality real estate assetsproperties that generate strong current cash flow and could further appreciate in value through moderate leasing and repositioning strategies. Moreover, toproactive, best-in-class asset management. To a lesser extent, the CompanysCompany invests in real estate-related debt investments, including privatereal estate-related loans and traded real estate-related securities that will help maintain liquidity.securities. Brookfield REIT OP GP LLC, the Company’s wholly owned subsidiary, is the sole general partner of Brookfield REIT Operating Partnership L.P. (the “Operating Partnership”). Substantially all of the Company’s business is conducted through the Operating Partnership. The Company isand the Operating Partnership are externally managed by Brookfield REIT Adviser LLC (the “Adviser”), an affiliate of Brookfield Asset Management Ltd. (together with its affiliates, “Brookfield”). Prior to the Adviser Transition (as defined below) that occurred on November 2, 2021, the Company was externally managed by Oaktree Fund Advisors, LLC (the “Adviser”“Oaktree Adviser” or the “Sub-Adviser”), an affiliate of Oaktree Capital Management, L.P. (“Oaktree”).
On January 9, 2018,July 15, 2021, the Company was capitalizedentered into an adviser transition agreement (the “Adviser Transition Agreement”) with a $200,000 investment by an affiliatethe Adviser and the Oaktree Adviser. On November 2, 2021, pursuant to the terms of the Adviser.Adviser Transition Agreement, among other things, the Company (i) accepted the resignation of the Oaktree Adviser as its external adviser under the previous advisory agreement between the Company and the Oaktree Adviser, and (ii) entered into a new advisory agreement (the “Advisory Agreement”) with the Adviser (together, with the related transactions authorized by the Company’s board of directors or otherwise contemplated in connection with the Company’s entry into the Adviser Transition Agreement, referred to collectively as the “Adviser Transition”).
In addition, on November 2, 2021, the Company, the Adviser and the Operating Partnership entered into sub-advisory agreements with the Oaktree Adviser, pursuant to which the Oaktree Adviser (i) manages certain of the Company’s real estate properties and real estate-related debt investments that were acquired by the Company prior to the Adviser Transition and (ii) selects and manages the Company’s liquid assets.
The Company hashad previously registered with the Securities and Exchange Commission (the "SEC"“SEC”), an its initial public offering of up to $1,600,000,000$2.0 billion in shares of common stock (the “Initial Public Offering”), which was initially declared effective on April 30, 2018 and terminated on November 2, 2021. The Company subsequently registered a follow-on offering with the SEC of up to $7.5 billion in shares of common stock, consisting of up to $6.0 billion in shares in its primary offering and up to $400,000,000$1.5 billion in shares pursuant to its distribution reinvestment plan, which was declared effective on November 2, 2021 (the “Current Offering” and with the Initial Public Offering, the “Offering”). The
Pursuant to the Offering, the Company is sellingoffering to the public any combination of the 4four classes of shares of its common stock, Class T shares, Class S shares, Class D shares and Class I shares, with a dollar value up to the maximum offering amount. The Company also engages in private offerings of its shares. Thepublicly offered share classes have different upfront selling commissions, dealer manager fees and ongoing stockholder servicing fees.
As of December 6, 2019, the Company had satisfied the minimum offering requirement and the Company’s board of directors had authorized the release of proceeds from escrow. As of such date, the escrow agent released gross proceeds of approximately $150.0 million (including approximately $86.9 million that was funded by Oaktree) to the Company in connection with the sale of shares of the Company’s common stock. The purchase price per share for each class of common stock in the Offering will varyvaries and will generally equalequals the Company’s prior month’s net asset value (“NAV”) per share, as determined monthly, plus applicable upfront selling commissions and dealer manager fees. The Company intends to continue selling shares on a monthly basis.
In addition to the Offering, the Company is conducting private offerings of Class I and Class C shares to feeder vehicles that offer interests in such vehicles to non-U.S. persons. The offer and sale of Class I and Class C shares to the feeder vehicles is exempt from the registration provisions of the Securities Act of 1933, as amended (the “Securities Act”) by virtue of Section 4(a)(2) and Regulation S promulgated thereunder. The Company is also offering Class E shares to Brookfield and certain of its affiliates and employees in one or more private offerings. The offer and sale of Class E shares is exempt from the registration provisions of the Securities Act by virtue of Section 4(a)(2) of the Securities Act and Regulation D promulgated thereunder.

As of December 31, 2020,2023, the Company owned 519 investments in real estate, 2one investment in an unconsolidated real estate venture, three investments in real estate-related loans, and 872 investments in floating-rate commercial mortgage backed securities ("CMBS").
2. Capitalization
As ofreal estate-related debt securities. The Company currently operates in five reportable segments: rental housing, office, logistics, net lease and real estate-related loans and securities. During the year ended December 31, 20202023, the Company was authorizedmade changes to issue upits reportable segments as detailed in Note 14 — “Segment Reporting” to 1,000,000,000 shares of common stock. On April 11, 2018, the Company amended and restated its charter to authorize the following classes of common stock:
ClassificationNo. of
Authorized Shares
Par Value
Per Share
Preferred stock50,000,000$0.01 
Class T common stock250,000,000$0.01 
Class S common stock250,000,000$0.01 
Class D common stock250,000,000$0.01 
Class I common stock250,000,000$0.01 
1,050,000,000
Company’s Consolidated Financial Statements.

3.2. Summary of Significant Accounting Policies
Basis of Presentation
The accompanying financial statements include the accounts of the Company andConsolidated Financial Statements have been prepared in accordance with accounting principles generally accepted in the United States of America (GAAP).(“GAAP”) and include the accounts of the Company, the Company's subsidiaries and
F-9


joint ventures in which the Company has a controlling financial interest. All significant intercompany balances and transactions have been eliminated in consolidation. Certain comparative figures have been reclassified to conform to the current year presentation.
The Company consolidates all entities in which it retains a controlling financial interest through majority ownership or voting rights and entities that meet the definition of a variable interest entity (“VIE”) for which it is deemed to be the primary beneficiary. In performing an analysis of whether it is the primary beneficiary, at initial investment and at each quarterly reporting period, the Company considers whether it individually has the power to direct the activities of the VIE that most significantly affect the entity’s economic performance and also has the obligation to absorb losses or the right to receive benefits of the VIE that could potentially be significant to the VIE. The determination of whether an entity is a VIE, and whether the Company is the primary beneficiary involves significant judgments, including the determination of which activities most significantly affect the entity’s performance, estimates about the current and future fair values and performance of assets held by the entity and/or general market conditions.
If an entity is determined to be a VIE the Company evaluates whetherwhen it is the primary beneficiary. The primary beneficiary analysis is a qualitative analysis based on power and benefits. The Company consolidates a VIE if it has both power and benefits—that is, (i) the power to direct the activities of a VIE that most significantly influence the VIE’s economic
F-9

Oaktree Real Estate Income Trust, Inc.
Notes to the Financial Statements
performance, and (ii) the obligation to absorb losses of the VIE that could potentially be significant to the VIE, or the right to receive benefits from the VIE that potentially could be significant to the VIE. The Operating Partnership is considered to be a VIE. The Company consolidates the Operating Partnership because it has the ability to direct the most significant activities of the entities as its sole general partner. The Company also consolidates all VIEs for which it is the primary beneficiary, includingbeneficiary. Where the Company’s joint ventures with TruAmerica Multifamily, LLC (“TruAmerica”), Hines Interests Limited Partnership (“Hines”), Holland Partner Group (“Holland”) and Waterford Property Company (“Waterford”) to hold the Anzio Apartments/Arbors, Two Liberty, Ezlyn and Lakes properties, respectively (see Note 4). As of December 31, 2020, the total assets and liabilities of the Company’s consolidated VIEs, were $336.3 million and $234.0 million, respectively. Such amounts are included on the Company’s Consolidated Balance Sheets. For each of our Company’s consolidated VIEs, certain assets are pledged as collateral for specific obligations of the VIE. There are no creditors or other partners of the Company’s consolidated VIEs that have recourse to its general credit. The Company’s maximum exposure to the Company’s consolidated VIEs is limited to the Company’s variable interests in each VIE.
If a legal entity fails to meet any of the three characteristics of a VIE (due to insufficiency of equity, existence of non-substantive voting rights, or lack of a controlling financial interest), the Company then evaluates such entity under the voting model. Under the voting model, the Company consolidates the entity if it determines that it, directly or indirectly, has greater than 50% of the voting rights and that other equity holders do not have substantive participating rights.
If the Company has a variable interest in a VIE but is not the primary beneficiary, or if the Company has the ability to exercise significant influence over a voting interest entity but does not have control, it accountsthe power to direct the activities of the VIE that most significantly impact its economic performance, the Company’s interest for its investmentthose partially owned entities are accounted for using the equity method of accounting. Equity method investments for which the Company has not elected a fair value option (“FVO”) are initially recorded at cost and subsequently adjusted for the Company’s pro-rata share of net income, contributions, and distributions. When the Company elects the FVO, the Company records its share of net asset value of the entity and any related unrealized gains and losses.
COVID-19The Operating Partnership and the Company’s joint ventures are considered to be VIEs. The Company consolidates these entities, excluding its equity method investments, because it has the ability to direct the most significant activities of the entities such as purchases, dispositions, financings, budgets, and overall operating plans.
DuringFor consolidated joint ventures, the non-controlling partner’s share of the assets, liabilities, and operations of each joint venture is included in non-controlling interests as equity of the Company. The non-controlling joint venture partner’s interest is generally computed as the joint venture partner’s ownership percentage. Certain of the joint ventures formed by the Company provide the other partner a profits interest based on certain internal rate of return hurdles being achieved. Any profits interest due to the other partner is reported within non-controlling interest.
Certain amounts in the Company’s prior period Consolidated Statements of Operations have been reclassified to conform to the current period presentation. For the years ended December 31, 2022 and 2021, $3.2 million and $1.3 million, respectively, of unrealized losses related to changes in the fair value of the Company’s investments in real estate-related securities has been reclassified from Unrealized (loss) gain on investments, net to Income from real estate-related loans and securities to conform to the current period presentation. For the years ended December 31, 2022 and 2021, $0.7 million and $1.9 million, respectively, of realized gains related to sales of investments in real estate-related loans and securities has been reclassified from Realized gain on real estate investments, net to Income from real estate-related loans and securities to conform with the current period presentation. For the years ended December 31, 2022 and 2021, $17.0 million and $1.1 million, respectively, of unrealized losses and gains related to changes in the fair value of the Company’s investments in unconsolidated entities has been reclassified from Unrealized (loss) gain on investments, net to (Loss) gain from unconsolidated entities to conform with the current period presentation. For the years ended December 31, 2022, $10.6 million of realized gains related the Company’s foreign currency swap have been reclassified from Realized gain on financial instruments to (Loss) gain from unconsolidated entities to conform with the current period presentation. For the years ended December 31, 2022 and 2021, $0.3 million and $0.6 million, respectively, of unrealized gains related the Company’s foreign currency swap have been reclassified from Unrealized (loss) gain on investments, net to (Loss) gain from unconsolidated entities to conform with the current period presentation. For the years ended December 31, 2022 and 2021, $3.1 million and $1.5 million, respectively, of unrealized gains related to changes in the fair value of the Company’s interest rate derivatives have been reclassified from Unrealized (loss) gain on investments, net to Other income, net to conform with the current period presentation. For the year ended December 31, 2020, the global outbreak2022, $0.1 million of a new strain of coronavirus known as COVID-19 was declared a pandemic. This outbreak continuesrealized gains related to adversely impact global commercial activity and has contributed to significant uncertainty and volatility in financial markets. The global impact of the outbreaktrading securities has been rapidly evolving, and has spread around the world with many countries and other jurisdictions instituting quarantines, shelter in place orders, restrictionsreclassified from Realized gain on travel, and limiting significantly operations of non-essential businesses in an effort to reduce the spread of infection. Among other effects, these actions have created a disruption in global supply chains, a reduction in purchases by consumers, significantly increased unemployment, a demand shock in oil prices and have adversely impacted a number of industries directly, such as transportation, hospitality and entertainment as well as economic stimulus and other government intervention. The outbreak is expected to have a continued adverse impact on economic and market conditions and has triggered a period of global economic slowdown with no known duration.
The rapid development and fluidity of this situation is without precedent in modern history and the ultimate adverse impact of the novel coronavirus at this time is unknown. Nevertheless, the novel coronavirus presents material uncertainty and risk with respect to the Company’s performance and financial results, such as negative impact to occupancy, rent collections, results of operations or market values of the Company’s properties, increased costs of operations, increased risk of defaults in its portfolio of real estate debt investments, decreased availability of financing arrangements, changes in law and/or regulation, and uncertainty regarding government and regulatory policy. The Company is unablenet to estimate the impact the novel coronavirus will have on its financial results at this time.

Investments in Real Estate

The Company evaluates each real estate acquisitionOther income, net to determine whether the integrated set of acquired assets and activities meets the definition of a business. Generally, acquisitions of real estate or in-substance real estate are not expected to meet the definition of a business because substantially all of the fair value is concentrated in a single identifiable asset or group of similar identifiable assets (i.e. land, buildings and related intangible assets) or because the acquisition does not include a substantive process in the form of an acquired workforce or an acquired contract that cannot be replaced without significant cost, effort or delay. When evaluating acquired service or management contracts, the Company considers the nature of the services performed, the terms of the contract relative to similar arm’s length contracts, and the availability of comparable service providers in evaluating whether the acquired contract constitutes a substantive process. The acquisitions of Anzio Apartments, Two Liberty, Ezlyn, Lakes and Arbors properties were accounted for as asset acquisitions because substantially all of the fair value was concentrated in the land, buildings and related intangible assets.
For acquisitions of real estate and in-substance real estate that are accounted for as business combinations, the Company recognizes the assets acquired (including the intangible value of acquired above- or below-market leases, acquired in-place leases, tenant relationships and other intangible assets or liabilities), liabilities assumed, noncontrolling interests, and previously existing ownership interests, if any, at fair value as of the acquisition date. Any excess (deficit) of the consideration transferred relative to the fair value of the net assets acquired is recognized as goodwill (bargain purchase gain). In business combinations, the preliminary purchase price allocation may be subject to change based upon additional information about facts and circumstances that existed as of the acquisition date, with such measurement period extending no later than 12 months from the acquisition date. Acquisition costs related to business combinations are expensed as incurred.
F-10

Oaktree Real Estate Income Trust, Inc.
Notes to the Financial Statements
Acquisitions of real estate and in-substance real estate that do not meet the definition of a business are accounted for as asset acquisitions. The accounting model for asset acquisitions is similar to the accounting model for business combinations except that the consideration transferred (including acquisition costs) is allocated to the acquired assets and assumed liabilities on a relative fair value basis. As a result, asset acquisitions do not result in the recognition of goodwill or a bargain purchase gain. The results of operations of acquired properties are included in the Company’s results of operations from the respective dates of acquisition. Estimates of future cash flows used to estimate the fair values of identifiable assets acquired and liabilities assumed are based upon a number of factors including the property’s historical operating results, known and anticipated trends, and market and economic conditions. Values of buildings and improvements are determined on an as-if-vacant basis.
The estimated fair value of acquired in-place leases include the costs the Company would have incurred to lease the properties to their occupancy levels at the date of acquisition. Such estimates include the fair value of leasing commissions, legal costs and other direct costs that would be incurred to lease the properties to such occupancy levels. The Company evaluates avoided costs over the time period over which occupancy levels at the date of acquisition would be achieved had the property been acquired vacant. Such evaluation includes an estimate of the net market-based rental revenues and net operating costs (primarily consisting of real estate taxes, insurance and utilities) that would be incurred during the lease-up period. Acquired in-place leases are amortized over the remaining lease terms as a component of depreciation and amortization expense.
For acquired in-place leases, above- and below-market lease values are recorded based on the present value (using an interest rate that reflects the risks associatedconform with the lease acquired) of the difference between the contractual amounts to be paid pursuant to the in-place leases and management’s estimate of fair market value lease rates for the corresponding in-place leases. The values of acquired above- and below-market leases are amortized over the terms of the related leases and recognized as either increases (for below-market leases) or decreases (for above-market leases) to rental revenue. Should a tenant terminate its lease, the unamortized portion of the in-place lease value is charged to amortization expense and the unamortized portion of the above- or below-market lease value is charged to rental revenue.
Expenditures that improve or extend the life of an acquired property are capitalized and depreciated over their estimated useful life. Expenditures for ordinary maintenance and repairs are expensed as incurred.
The cost of buildings and improvements includes the purchase price of the Company’s properties and any acquisition-related costs, along with any subsequent improvements to such properties. The Company’s investments in real estate are stated at cost and are generally depreciated on a straight-line basis over the estimated useful lives of the assets as follows:
DescriptionDepreciable Life
Building30-40 years
Building and site improvements5-10 years
Furniture, fixtures and equipment1-7 years
Tenant improvementsShorter of estimated useful life or lease term
In-place lease intangiblesOver lease term
Above and below market leasesOver lease term
Lease origination costsOver lease term

The Company reviews its real estate portfolio on a periodic basis to ascertain if there are any indicators of impairment in the carrying values of any of its real estate assets, including deferred costs and intangibles, in order to determine if there is any need for an impairment charge. In reviewing the portfolio, the Company examines the type of asset, the economic situation in the area in which the asset is located, the economic situation in the industry in which the tenant is involved and the timeliness of the payments made by the tenant under its lease, as well as any current correspondence that may have been had with the tenant, including property inspection reports. For each real estate asset for which indicators of impairment are identified, the Company performs a recoverability analysis that compares future undiscounted cash flows expected to result from the use and eventual disposition of the asset to its carrying value. If the undiscounted cash flow analysis yields an amount which is less than the assets’ carrying amount, an impairment loss will be recorded equal to the amount by which the carrying value of the asset exceeds its estimated fair value. The estimated fair value is determined using a discounted cash flow model of the expected future cash flows through the useful life of the property. Real estate assets that are expected to be disposed of are valued at the lower of carrying amount or fair value less costs to sell on an individual asset basis. As of December 31, 2020, the Company had not identified any indicators of impairment with respect to its real estate portfolio.period presentation.

Investments in Real Estate-Related Loans and Securities
F-11

Oaktree Real Estate Income Trust, Inc.
Notes to the Financial Statements
Loans that the Company has the intent and ability to hold for the foreseeable future are classified as held for investment. Originated loans are recorded at amortized cost, or outstanding unpaid principal balance less net deferred loan fees. Net deferred loan fees include unamortized origination and other fees charged to the borrower less direct incremental loan origination costs incurred by the Company. Purchased loans are recorded at amortized cost, or unpaid principal balance plus purchase premium or less unamortized discount. Costs to purchase loans are expensed as incurred.
Interest income is recognized based upon contractual interest rate and unpaid principal balance of the loans. Net deferred loan fees on originated loans are deferred and amortized as adjustments to interest income over the expected life of the loans using the effective yield method. Premium or discount on purchased loans are amortized as adjustments to interest income over the expected life of the loans using the effective yield method. When a loan is prepaid, prepayment fees and any excess of proceeds over the carrying amount of the loan are recognized as additional interest income.
Loans that are past due 90 days or more as to principal or interest, or where reasonable doubt exists as to timely collection, are generally considered nonperforming and placed on nonaccrual. Interest receivable is reversed against interest income when loans are placed on nonaccrual status. Interest collected on a nonaccrual loan is either recognized as income on a cash basis or applied as a reduction to the loan’s carrying value, depending on the ultimate collectability of the loan. Loans may be restored to accrual status when all principal and interest are current and full repayment of the remaining contractual principal and interest are reasonably assured.
Unrealized gain/loss on floating rate debt security investments are determined using price quotations provided by independent third party valuation firms and are included in other income (expense) on the consolidated statement of operations.
Loans are considered to be impaired when it is probable that the Company will not be able to collect all amounts due in accordance with contractual terms, including consideration of the underlying collateral value. As of December 31, 2020, each of the Company’s real-estate related loans was performing in accordance with its contractual terms and management has not established an allowance for loan losses.

Use of Estimates
The preparation of the financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities and accrued expenses at the date of the balance sheet. The Company believes the estimates and assumptions underlying the consolidated financial statements are reasonable and supportable based on the information available as of December 31, 2020. However, uncertainty2023.
Investments in Real Estate
In accordance with the guidance for business combinations, the Company determines whether the acquisition of a property qualifies as a business combination, which requires that the assets acquired and liabilities assumed constitute a business. If the property acquired does not constitute a business, the Company accounts for the transaction as an asset acquisition. The guidance for business combinations states that when substantially all of the fair value of the gross assets to be acquired is concentrated in a single identifiable asset or group of similar identifiable assets, the asset or set of assets is not a business.
F-10


The Company evaluates each real estate acquisition to determine whether the integrated set of acquired assets and activities meets the definition of a business. Generally, acquisitions of real estate or in-substance real estate are not expected to meet the definition of a business because substantially all of the fair value is concentrated in a single identifiable asset or group of similar identifiable assets (i.e. land, buildings and related intangible assets) or because the acquisition does not include a substantive process in the form of an acquired workforce or an acquired contract that cannot be replaced without significant cost, effort or delay. All property acquisitions to date have been accounted for as asset acquisitions because substantially all of the fair value was concentrated in the land, buildings and related intangible assets.
The Company capitalizes acquisition-related costs associated with asset acquisitions. Upon acquisition of a property, the Company assesses the fair value of the acquired tangible and intangible assets (including land, buildings, tenant improvements, above- or below-market leases, acquired in-place leases, and other intangible assets and assumed liabilities) and allocates the purchase price to the acquired assets and assumed liabilities. The Company assesses and considers fair value based on estimated cash flow projections that utilize discount and/or capitalization rates that it deems appropriate, as well as other available market information. Estimates of future cash flows are based on a number of factors including the historical operating results, known and anticipated trends, and market and economic conditions.
The estimated fair value of acquired in-place leases include the costs the Company would have incurred to lease the properties to their occupancy levels at the date of acquisition. Such estimates include the fair value of leasing commissions, legal costs and other direct costs that would be incurred to lease the properties to such occupancy levels. The Company evaluates avoided costs over the ultimate impact COVID-19 will havetime period over which occupancy levels at the date of acquisition would be achieved had the property been acquired vacant. Such evaluation includes an estimate of the net market-based rental revenues and net operating costs (primarily consisting of real estate taxes, insurance and utilities) that would be incurred during the lease-up period. Acquired in-place leases are amortized over the remaining lease terms as a component of depreciation and amortization expense.
For acquired in-place leases, above- and below-market lease values are recorded based on the global economypresent value (using an interest rate that reflects the risks associated with the lease acquired) of the difference between the contractual amounts to be paid pursuant to the in-place leases and management’s estimate of fair market value lease rates for the corresponding in-place leases. The values of acquired above- and below-market leases are amortized over the terms of the related leases and recognized as either increases (for below-market leases) or decreases (for above-market leases) to rental revenue. Should a tenant terminate its lease, the unamortized portion of the in-place lease value is charged to amortization expense and the unamortized portion of the above- or below-market lease value is charged to rental revenue.
Significant improvements to properties are capitalized and depreciated over their estimated useful life. Expenditures for ordinary repairs and maintenance are expensed to operations as incurred.
The cost of buildings and improvements includes the purchase price of the Company’s business makesproperties and any estimatesacquisition-related costs, along with any subsequent improvements to such properties. The Company’s investments in real estate are stated at cost and are generally depreciated on a straight-line basis over the estimated useful lives of the assets as follows:
DescriptionDepreciable Life
Building30-40 years
Building and site improvements5-21 years
Furniture, fixtures and equipment1-9 years
Tenant improvementsShorter of estimated useful life or lease term
In-place lease intangiblesOver lease term
Above and below market leasesOver lease term
Lease origination costsOver lease term
Present value of tax abatement savingsOver tax abatement period
When assets are sold or retired, their costs and related accumulated depreciation are removed from the accounts with the resulting gains or losses reflected in net income or loss for the period.
The Company’s management reviews its real estate properties for impairment when there is an event or change in circumstances that indicates an impaired value. If the carrying amount of the real estate investment is no longer recoverable and exceeds the fair value of such investment, an impairment loss is recognized. The impairment loss is recognized based on the excess of the carrying amount of the asset over its fair value. The evaluation of anticipated future cash flows is highly subjective and is based in part on assumptions regarding future occupancy, rental rates and capital requirements that could differ materially from actual results. Since cash flows on real estate properties considered to be “long-lived assets to be held and used” are considered on an undiscounted basis to determine whether an asset has been impaired, the Company’s strategy of holding properties over the long term directly decreases the likelihood of recording an impairment loss. If the Company’s strategy changes or market conditions otherwise dictate an earlier sale date, an impairment loss may be recognized and such
F-11


loss could be material to the Company’s results. During the year ended December 31, 2023, the Company recognized an impairment charge of $19.3 million related to an office property. The impairment was the result of updates to the undiscounted cash flow assumptions to account for a shorter hold period, as the Company is considering a potential disposition of the investment in the near term due to an upcoming debt maturity. The evaluation of anticipated future cash flows is highly subjective and is based in part on assumptions regarding future occupancy, rental rates and capital requirements that could differ materially from actual results. There were no impairment charges during the years ended December 31, 2022 and 2021.
Assets Held for Sale
The Company classifies the assets and liabilities related to its real estate investments as held for sale when a sale is probable to occur within one year. The Company considers a sale to be probable when a binding contract has been executed, the buyer has posted a non-refundable deposit, and there are limited contingencies to closing. The Company classifies held for sale assets and liabilities at the lower of depreciated cost or fair value less closing costs. There were no properties held for sale as of December 31, 2020 inherently2023 and 2022.
Investments in Unconsolidated Entities
The Company has elected the FVO for its investments in unconsolidated entities and therefore reports these investments at fair value. As such, the resulting unrealized gains and losses are recorded as a component of (Loss) gain from unconsolidated entities on the Company’s Consolidated Statements of Operations. For further details on the Company’s investments in unconsolidated entities, see Note 4 — “Investments in Unconsolidated Entities” to the Company’s Consolidated Financial Statements.
Investments in Real Estate-Related Loans and Securities
Real estate-related loans that the Company has the intent and ability to hold for the foreseeable future are classified as held for investment. Originated loans are recorded at amortized cost, or outstanding unpaid principal balance less certain than they wouldnet deferred loan fees. Net deferred loan fees include unamortized origination and other fees charged to the borrower less direct incremental loan origination costs incurred by the Company. Purchased loans are recorded at amortized cost, or unpaid principal balance plus purchase premium or less unamortized discount. Costs to purchase loans are expensed as incurred.
Interest income related to the Company’s loans is recognized based upon the contractual interest rate and unpaid principal balance of the loans as a component of Income from real estate-related loans and securities on the Company’s Consolidated Statements of Operations. Net deferred loan fees on originated loans are deferred and amortized as adjustments to interest income over the expected life of the loans using the effective yield method. Premium or discount on purchased loans are amortized as adjustments to interest income over the expected life of the loans using the effective yield method. When a loan is prepaid, prepayment fees and any excess of proceeds over the carrying amount of the loan are recognized as additional interest income.
The Company assesses the collectability of its real estate-related loans to estimate credit losses over the contractual term of each loan on a periodic basis. The Company’s estimate of credit losses is based on relevant factors, including historical realized loss rates, current market conditions, and reasonable and supportable forecasts that affect the collectability of its investments. The Company also considers, among other things, payment status, lien position, borrower or tenant financial resources, and underlying collateral. The Company recognizes an allowance for credit loss when the carrying amount of a loan differs from the amount expected to be absentcollected. For further details on the currentCompany’s allowance for credit loss, see Note 6 — “Investments in Real Estate-Related Loans and potential impactsSecurities” to the Company’s Consolidated Financial Statements.
The Company has elected to classify its real estate debt securities as trading securities and carry such investments at fair value. As such, the resulting unrealized gains and losses of COVID-19. Actual results could differsuch securities are recorded as a component of Income from those estimates.

real estate-related loans and securities on the Company’s Consolidated Statements of Operations. Interest income from trading securities is recognized based on the stated terms of the security. Interest income from real estate-related debt securities is recorded as a component of Income from real estate-related loans and securities on the Company’s Consolidated Statements of Operations.
Revenue Recognition
Rental revenue primarily consists of base rent arising from tenant leases at the Company’s properties. Rental revenueBase rent is recognized on a straight-line basis over the life of the lease, including any rent steps or abatement provisions. The Company begins to recognize revenue upon the acquisition of the related property or when a tenant takes possession of the leased space. Other rental revenues include amounts due from tenants for costs related to common area maintenance, real estate taxes, and other recoverable costs included in lease agreements. The Company recognizes the reimbursement of such costs incurred as tenant reimbursement income.
The Company periodically reviews tenantevaluates the collectability of receivables and unbilled rent receivablesrelated to determine whether they are collectible.rental revenue on an individual lease basis. In making this determination, the Company considers each tenant’sthe length of time a receivable has been outstanding, tenant creditworthiness, payment history, andavailable information about the financial condition. If a receivable is deemed to be uncollectible, the Company will either reserve for the receivable through an allowance, or write-off the receivable.
On April 10, 2020, the Financial Accounting Standards Board (FASB) staff issued a question-and-answer document to address stakeholder questions on the applicationcondition of the lease accounting guidance for lease concessions related to the effects of the COVID-19 pandemic.
Many lessors are, or will be, providing lease concessions to tenants impacted by thetenant, and current economic disruptions caused by the pandemic. For concessions related to the effects of the COVID-19 pandemic, an entity will not have to analyze each contract to determine whether enforceable rights and obligations for concessions exist in the contract and can elect to apply or not apply the accounting for a change in lease provisions guidance in Accounting Standard Codification 840, Leases, to those contracts.
The Company has provided rent deferrals as concessions to tenants impacted by the pandemic. The Company has concluded that each concession does not represent a substantial increase in the rights of the lessor or the obligations of the lessee.trends, among other factors.
F-12

Oaktree Real Estate Income Trust, Inc.
Notes to the Financial Statements
Accordingly,Tenant receivables that are deemed uncollectible are recognized as a reduction to rental revenue. The Company will recognize revenue from such leases prospectively, based on actual amounts received. If the Company has elected to not account for each concession as a change in the provisionssubsequently determines that it is probable it will collect substantially all of the lessee’s remaining lease and rather, has assumed each concession was always contemplated bypayments under the contract.

lease term, the Company will reinstate the receivables balance.
Cash and Cash Equivalents
Cash and cash equivalents represent cash held in banks, cash on hand, and liquid investments with original maturities of three months or less. The Company may have bank balances in excess of federally insured amounts; however, the Company deposits its cash and cash equivalents with high credit-quality institutions to minimize credit risk exposure.

Restricted Cash
AsRestricted cash primarily consists of December 31, 2020, restricted cash of $3.3 million consisted of $2.4 million for construction reserves, $0.4 million oftenant security deposits and $0.5 million forreserves held in escrow related to real estate taxes.taxes, interest rate derivatives, capital expenditures and insurance in connection with mortgages at certain of the Company’s properties. Restricted cash also consists of cash received for subscriptions prior to the date in which the subscriptions are effective, which is held in a bank account controlled by the Company’s transfer agent but in the name of the Company.
Trading Securities
Trading securities consist of U.S. government securities that are available to support the Company’s current operations and liquidity. Trading securities are measured at fair value. As such, the resulting unrealized gains and losses of such securities are recorded as a component of Other income, net on the Company’s Consolidated Statements of Operations. Interest income from trading securities is recognized based on the stated terms of the security and is recorded as a component of Other income, net on the Company’s Consolidated Statements of Operations. During the years ended December 31, 2019, restricted cash of $0.72023 and 2022, income from trading securities was $1.7 million consisted ofand $0.1 million, for construction reserves, $0.2 millionrespectively. There was no income from trading securities in 2021.
Foreign Currency
In the normal course of security deposits and $0.4 million forbusiness, the Company makes investments in real estate taxes.

outside the United States through subsidiaries that have a non-U.S. dollar functional currency. Non-U.S. dollar denominated assets and liabilities of these foreign subsidiaries are translated to U.S. dollars at the prevailing exchange rate at the reporting date and income, expenses, gains, and losses are translated at the average exchange rate over the applicable period. Gains and losses from translation of foreign denominated transactions into U.S. dollars are included in current results of operations as a component of (Loss) gain from unconsolidated entities on the Company’s Consolidated Statements of Operations.
Deferred Charges
The Company’s deferred charges include financing and leasing costs. Deferred financing costs include legal, structuring, and other loan costs incurred by the Company for its financing agreements. Deferred financing costs related to the Company’s mortgage notes and term loans are recorded as an offset to the related liability and amortized over the term of the applicable financing instruments. Deferred financing costs related to the Company’s revolving credit facilities and affiliate line of creditfacility are recorded as a component of Other Assetsassets on the Company’s Consolidated Balance Sheets and amortized over the term of the applicable financing agreements. Deferred leasing costs incurred in connection with new leases, which consist primarily of brokerage and legal fees, are recorded as a component of Other Assetsassets on the Company’s Consolidated Balance Sheets and amortized over the life of the related lease.

Derivative Instruments
In the normal course of business, the Company is exposed to the effect of interest rate changes.changes and, with regard to its non-U.S. investments, changes in foreign currency exchange rates. The Company seeks to manage these risks by following established risk management policies and procedures including the use of derivatives to hedge interest rate risk on debt instruments. and currency rate risk. These financial instruments may include interest rate swaps and other derivative contracts.
The Company recognizes all derivatives as either assets or liabilities in the accompanying Consolidated Balance Sheets and measures those instruments at fair value. WhenRealized and unrealized gains or losses on the Company enters into a derivative contract, it may or may not elect to designate the derivative as a hedging instrumentCompany’s interest rate swaps and apply hedge accounting as part of its overall risk management strategy. In other situations, when a derivative does not qualify for hedge accounting or when the derivative and the hedged itemcaps are both recorded in current-period earnings as a component of Other income, net on the accompanying Consolidated Statements of Operations. The Company recognized$1.6 million of net unrealized losses and thus deemed to be economic hedges, hedge accounting is not applied. Freestandingno realized gains on its interest rate derivatives during the year ended December 31, 2023. Realized and unrealized gains or losses on foreign currency derivatives are financial instruments thatrelated to the Company’s unconsolidated non-U.S investment and are recorded as (Loss) gain from unconsolidated entities in the accompanying Consolidated Statements of Operations. The Company enters into as partrecognized $0.1 million of unrealized losses and $4.1 million of realized losses on its overall risk management strategy but do not utilize hedge accounting. These financial instruments may include interest-rate swapsforeign currency contracts during the year ended December 31, 2023. The Company recognized $0.3 million of unrealized gains and other derivative contracts. $10.6 million of realized gains on its foreign currency contracts during the year ended December 31, 2022.
F-13


As of December 31, 2020,2023, the Company had 1 interest-rate capCompany’s derivative instruments consisted of the following ($ and 1 interest-rate swap contract. The derivatives are accounted for as freestanding and changes£ in fair value are recorded in current-period earnings.thousands):

Non-Controlling Interests
Non-controlling interests of $7.7 million as of December 31, 2020 represent interests held by TruAmerica, Hines, Holland and Waterford, our joint venture partners in Anzio Apartments, Two Liberty, Ezlyn, Lakes and Arbors properties, respectively. Non-controlling interests of $5.3 million as of December 31, 2019 represent interests held by TruAmerica, Hines and Holland, our joint venture partners in Anzio Apartments, Two Liberty Center and Ezlyn, respectively.

Number of InstrumentsNotional AmountWeighted Average Strike RateWeighted Average Maturity (years)
Interest Rate Swaps2$283,800 2.4%3.6
Interest Rate Caps3$170,350 4.9%0.8
Foreign Currency Swap Contracts1£62,100 N/A0.6
Fair Value Measurement
Under normal market conditions, the fair value of an investment is the amount that would be received to sell an asset or transfer a liability in an orderly transaction between market participants at the measurement date (i.e., the exit price). Additionally, there is a hierarchalhierarchical framework that prioritizes and ranks the level of market price observability used in measuring investments at fair value. Market price observability is impacted by a number of factors, including the type of investment and the characteristics specific to the investment and the state of the marketplace, including the existence and transparency of transactions between market participants. Investments with readily available active quoted prices or for which fair value can be measured from
F-13

Oaktree Real Estate Income Trust, Inc.
Notes to the Financial Statements
actively quoted prices generally will have a higher degree of market price observability and a lesser degree of judgment used in measuring fair value.
Investments measured and reported at fair value are classified and disclosed in one of the following levels within the fair value hierarchy:
Level 1 — quoted prices are available in active markets for identical investments as of the measurement date. The Company does not adjust the quoted price for these investments.
Level 2 — quoted prices are available in markets that are not active or model inputs are based on inputs that are either directly or indirectly observable as of the measurement date.
Level 3 — pricing inputs are unobservable and include instances where there is minimal, if any, market activity for the investment. These inputs require significant judgment or estimation by management or third parties when determining fair value and generally represent anything that does not meet the criteria of Levels 1 and 2. Due to the inherent uncertainty of these estimates, these values may differ materially from the values that would have been used had a ready market for these investments existed.
The carrying valuesValuation of cashAssets and cash equivalents, restricted cash, accounts receivable and other receivables, accounts payable, accrued liabilities and other liabilities approximate fair value because of the short-term nature of these instruments and falls under the Level 2 hierarchy. The estimated fair values of the Company’s real estate-related loan, mortgage loan and line of credit approximate their fair values since they bear interestLiabilities Measured at floating rates and were recently originated and falls under the Level 2 hierarchy. The Company’s derivative is classified as Level 2 and its fair value is derived from estimated values obtained from observable market data for similar instruments.Fair Value
The Company uses significant judgement to estimate fair values ofCompany’s investments in real estate,estate-related securities and other intangible assets. In estimating their values, the Company considers significant unobservable inputs such as estimated cash flow projections that utilize appropriate discount and capitalization rates and available comparable market information. Estimates of future cash flowstrading securities are based on a number of factors, including the historical operating results, known and anticipated trends, and market/economic conditions that may affect the property. These inputs are Level 3 inputs.
Valuation of assets measuredreported at fair value
value. The Company elected the fair value option for its investments in commercial mortgage backed securities (“CMBS”). As such, any unrealized gains or losses on its investments in CMBS are recorded as a component of unrealized gains or losses on the investments on the Consolidated Statements of Operations. The Companygenerally determines the fair value of its CMBSinvestments in real estate-related securities and trading securities by utilizing third-party pricing service providers and broker-dealer quotations on the basis of last available bid price.
providers. In determining the fair value of a particular investment, the pricing service providers may use broker-dealer quotations, reported trades or valuation estimates from their internal pricing models to determine the reported price. The pricing service providers’ internal models for securities such as real estate debt generally consider the attributes applicable to a particular class of the security (e.g., credit rating, seniority), current market data, and estimated cash flows for each class and incorporate deal collateral performance such as prepayment speeds and default rates, as available.
As of December 31, 2020, The inputs used in determining the Company’s $24.7 millionreal estate-related securities and trading securities reported at fair value are considered Level 2.
The Company’s derivative financial instruments are reported at fair value. The fair value of investments in CMBS were classified as Level 3. All CMBS positions heldthe Company’s interest rate swap is determined using a discounted cash flow analysis based on the terms of the contract and the forward interest rate curve adjusted for the Company’s nonperformance risk. The fair value of the Company’s interest rate cap is determined using models developed by the respective counterparty as well as third-party pricing service providers that use as their basis readily observable market parameters (such as forward yield curves and credit default swap data). The fair value of the Company’s foreign currency swap is determined by comparing the contracted forward exchange rate to the current market exchange rate. The current market exchange rates are determined by using market spot rates, forward rates and interest rate curves for the underlying instruments. The inputs used in determining the Company’s derivative financial instruments reported at fair value are considered Level 2.
The Company have been transferredhas elected the FVO for its equity method investment and therefore, reports this investment at fair value. As such, the resulting unrealized gains and losses are recorded as a component of (Loss) gain from unconsolidated entities on the Company’s Consolidated Statements of Operations. The Company separately values the assets and liabilities of the equity method investment. To determine the fair value of the assets of the equity method investments, the Company utilizes a discounted cash flow methodology, taking into consideration various factors including discount rate and exit capitalization rate. The Company determines the fair value of the indebtedness of the equity method investment by modeling the cash flows required by the debt agreements and discounting them back to the present value using an estimated market yield. Additionally,
F-14


the Company considers current market rates and conditions by evaluating similar borrowing agreements with comparable loan-to-value ratios and credit profiles. After the fair value of the assets and liabilities are determined, the Company applies its ownership interest to the net asset value and reflects this amount as its equity method investment at fair value. The inputs used in determining the Company’s equity method investment carried at fair value are considered Level 3.
The Company’s carrying values of cash and cash equivalents, restricted cash, accounts receivable and other receivables, accounts payable, accrued liabilities and other liabilities approximate fair value because of the short-term nature of these instruments.
The following table details the Company’s assets measured at fair value on a recurring basis ($ in thousands):
December 31, 2023December 31, 2022
Level 1Level 2Level 3TotalLevel 1Level 2Level 3Total
Assets:
Investments in real estate-related securities$— $223,605 $— $223,605 $— $299,894 $— $299,894 
Investments in unconsolidated entities— — 78,569 78,569 — — 80,591 80,591 
Derivatives— 10,657 — 10,657 — 4,349— 4,349
Total$— $234,262 $78,569 $312,831 $— $304,243 $80,591 $384,834 
The following table details the Company’s assets measured at fair value on a recurring basis using Level 3 dueinputs ($ in thousands):
Investment in unconsolidated entities
Balance as of December 31, 2022$80,591 
Distributions of earnings from unconsolidated entities(4,211)
Unrealized loss from investments measured at fair value(1,815)
Gain on foreign currency translation4,004 
Balance as of December 31, 2023$78,569 

The following tables contain the quantitative inputs and assumptions used for items categorized in Level 3 of the fair value hierarchy ($ in thousands):
December 31, 2023
Fair ValueValuation TechniqueUnobservable InputsAverageImpact to Valuation from an Increase in Input
Investments in unconsolidated entities$78,569 Discounted cash flowDiscount Rate5.8 %Decrease
Exit Capitalization Rate4.8 %Decrease
December 31, 2022
Fair ValueValuation TechniqueUnobservable InputsAverageImpact to Valuation from an Increase in Input
Investments in unconsolidated entities$80,591 Discounted cash flowDiscount Rate5.5 %Decrease
Exit Capitalization Rate4.8 %Decrease
Valuation of assets measured at fair value on a nonrecurring basis
Certain of the Company’s assets are not measured at fair value on an ongoing basis but are subject to fair value adjustments, such as when there is evidence of impairment, and therefore measured at fair value on a nonrecurring basis. The Company reviews its real estate properties for impairment each quarter or when there is an event or change in circumstances that could indicate the lackcarrying amount of market quote depth duringthe real estate value may not be recoverable. During the year ended December 31, 2020. There2023, the Company recognized impairment of $19.3 million related to an office property. The impairment was the result of updates to the undiscounted cash flow assumptions to account for a shorter hold period, as the Company is considering a potential disposition of the investment in the near term. The fair value of such real estate property was estimated utilizing a discounted cash flow
F-15


methodology, taking into consideration various factors including discount rate and exit capitalization rate. The significant unobservable inputs (Level 3) utilized in the analysis were no transfersan exit capitalization rate of investments into or from7.0% and a discount rate of 8.5%.
Valuation of Liabilities Not Measured at Fair Value
The fair value of the Company’s indebtedness is estimated by modeling the cash flows required by the Company’s debt agreements and discounting them back to the present value using an appropriate discount rate. Additionally, the Company considers current market rate and conditions by evaluating similar borrowing agreements with comparable loan-to-value ratios and credit profiles. The inputs used in determining the fair value of the Company’s indebtedness are considered Level 3 during the year ended3. As of December 31, 2019.

2023, the fair value of the Company’s mortgage loans and other indebtedness was approximately $27.8 million below the outstanding principal balance.
Income Taxes
The Company has electedbelieves that it qualifies to be taxed as a REIT under Sections 856 through 860 of the Internal Revenue Code of 1986, as amended, commencing with its taxable year ending December 31, 2019. As a REIT, thefor U.S. federal income tax purposes. The Company doesgenerally will not incurbe subject to federal corporate income tax ifto the extent it distributes 90% of its taxable income to its stockholders each year. Any deferred tax assets arising from the Company’s taxable loss carryforwards during periods prior to making a REIT election have been fully reserved, since it is unlikely such benefits will be realized.stockholders. REITs are subject to a number of other organizational and operational requirements. Even if the Company qualifies for taxation as a REIT, it may be subject to certain state and local taxes on its income and property, and federal income and excise taxes on its undistributed income.

The Company has formed wholly-owned subsidiaries that are taxed as taxable REIT subsidiaries (“TRSs”) that are subject to taxation at the federal, state and local levels, as applicable, at regular corporate tax rates. In general, a TRS may perform additional services for the Company’s tenants and generally may engage in any real estate or non-real estate-related business. For the years ended December 31, 2023, 2022, and 2021, the Company recognized income tax expense of $0.4 million, $0.1 million and $0.0 million, respectively, related to its TRSs within General and administrative on the Company’s Consolidated Statements of Operations.
The Company accounts for applicable income taxes by utilizing the asset and liability method. As such, the Company records deferred tax assets and liabilities for the future tax consequences resulting from the difference between the carrying value of existing assets and liabilities and their respective tax basis. A valuation allowance for deferred tax assets is provided if the Company believes all or some portion of the deferred tax asset may not be realized. The Company has not recorded a deferred tax asset related to its non-U.S. investment as it is more likely than not that it will not realize the benefit.
Organization and Offering Expenses
As of December 31, 2020 and December 31, 2019, the Adviser and its affiliates had incurred approximately $5.7 million and $5.2 million, respectively, of organization and offering expenses on our behalf, which will be reimbursed ratably over a 60 month period following July 6, 2022. Under the previous terms, these costs would have begun reimbursement in December
F-14

Oaktree Real Estate Income Trust, Inc.
Notes to the Financial Statements
2020. On December 6, 2019, the date on which we broke escrow for our Offering, the Company accrued approximately $0.9 million of organization expenses and $4.3 million of offering expenses.
Organizational expenses are expensed as incurred on the Company’s Consolidated Statements of Operations, and offering costs are charged to equity as incurred on the Company’s Consolidated Statements of Changes in Stockholders’ Equity.
The Adviser and its affiliates advanced $12.5 million of organization and offering expenses are reflected as a reduction of additional paid-in capital as such amounts will be reimbursed toon the Company’s behalf through July 5, 2022, and the Company reimburses the Adviser or its affiliatesfor all such advanced expenses ratably over the 60 months following July 6, 2022. Additionally, the Adviser advanced $1.1 million of organization and offering costs from July 6, 2022 through July 5, 2023, and the gross proceeds ofCompany reimburses the Offering.Adviser for all such advanced expenses ratably over the 60 months following July 6, 2023. Any amount due to the Adviser but not paid are recognizedis recorded as a liabilitycomponent of Due to affiliates on the balance sheet.

Company’s Consolidated Balance Sheets.
Earnings Per Share

The
The Company uses the two-class method in calculating earnings per share ("EPS"(EPS) when it issues securities other than common stock that contractually entitle the holder to participate in dividends and earnings of the Company when, and if, the Company declares dividends on its common stock. Basic earnings per share ("(Basic EPS"EPS) for the Company'sCompanys common stock are computed by dividing net income allocable to common shareholdersstockholders by the weighted average number of shares of common stock outstanding for the period, respectively. Diluted earnings per share ("(Diluted EPS"EPS) is calculated similarly, however, it reflects the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock, where such exercise or conversion would result in a lower earnings per share amount.
We includeThe Company includes unvested shares of restricted stock in the computation of diluted EPS by using the more dilutivedilutive of the two-class method or treasury stock method. Any anti-dilutive securities are excluded from the diluted EPS calculation. For the years ended December 31, 20202023 and 2019,2022, there were no dilutive participating securities.

Segment Reporting

Stockholder Servicing Fee
The Company operateshas entered into a dealer manager agreement with Brookfield Oaktree Wealth Solutions LLC, a registered broker-dealer affiliated with the Adviser (“Dealer Manager”), to serve as the dealer manager for the Current Offering. The Dealer Manager is entitled to receive upfront selling commissions and dealer manager fees of up to 3.5% of the transaction price and ongoing stockholder servicing fees of 0.85% per annum of the aggregate NAV for outstanding Class S and Class T shares with a limit of up to, in 3 reportable segments: multifamily properties, office propertiesthe aggregate, 8.75% of the gross proceeds from such shares. The Dealer Manager is entitled to
F-16


receive upfront selling commissions of up to 1.5% of the transaction price and real estate-related loansongoing stockholder servicing fees of 0.25% per annum of the aggregate NAV for outstanding Class D shares with a limit of up to, in the aggregate, 8.75% of the gross proceeds from such shares. There are no upfront selling commissions, dealer manager fees or ongoing stockholder servicing fees with respect to Class I shares. The Dealer Manager has entered into agreements with the selected dealers distributing the Company’s shares in the Current Offering, which provide, among other things, for the re-allowance of the full amount of the selling commissions and securities.dealer manager fees and all or a portion of the stockholder servicing fees received by the Dealer Manager to such selected dealers. The Company allocates resources and evaluates results based onaccrues the performance of each segment individually. The Company believes that segment net operating income is the key performance metric that captures the unique operating characteristics of each segment.

Share-Based Compensation

Equity-classified stock awards granted to employees and non-employees that have a service condition are measured at fair value at date of grant and re-measured at fair value only upon a modificationfull cost of the award.

The Company recognizes compensation expense on a straight-line basis over the requisite service period of each award, with the amount of compensation expense recognizedstockholder servicing fee as an offering cost at the end of a reporting period at least equal to the portion of fair value of the respective award at grant date or modification date, as applicable, that has vested through that date. Compensation expense,time each Class T, Class S and Class D share is sold, which is adjusted for actual forfeitures upon occurrence, is includedrecorded as a component of generalDue to affiliates in the Company’s Consolidated Balance Sheets.
The Company previously accrued upfront selling commissions and administrative expenseongoing stockholder servicing fees on a monthly basis as incurred and recorded the monthly accrual as a reduction of additional paid-in capital as part of the offering costs on the Company’s Consolidated Statements of Changes in Stockholders’ Equity. During the quarter ended September 30, 2021, the Company determined that it should have accrued the full cost of stockholder servicing fees for Class S shares at the time the shares were issued based on the contractual cap of 8.75% of gross proceeds (no Class T or Class D shares had been issued prior to September 30, 2021). The Company assessed the cumulative impact of the error on accounts payable, accrued expenses and other liabilities and additional paid-in capital as of and for the years ended December 31, 2020 and 2019. In accordance with SEC Staff Accounting Bulletin (“SAB”) No. 99, Materiality and SAB No. 108, Considering the Effects of Prior Year Misstatements when Quantifying Misstatements in Current Year Financial Statements, the Company assessed the materiality of this correction on its financial statements for the years ended December 31, 2020 and 2019. As a result of operations.

its analysis, the Company recorded a $12.3 million reduction to equity and a corresponding increase in accounts payable, accrued expenses and other liabilities as of September 30, 2021. The Company concluded the effect was not material to its financial statements for any prior period nor the current year and, as such, those financial statements are not materially misstated.
Recent Accounting Pronouncements

In March 2020, the Financial Accounting Standards Board (“FASB”) issued guidance which provides temporary optional expedients and exceptions to thefor applying U.S. GAAP to contracts, hedging relationships and other transactions that reference the London Interbank Offered Rate (“LIBOR”) or another reference rate expected to be discontinued because of reference rate reform Accounting Standards Update (“ASU”) 2020-04, and 2022-06 - Reference Rate Reform (“Topic 848”). Among other things, for all types of hedging relationships, Topic 848 allows an entity to change the reference rate and other critical terms related to reference rate reform without having to remeasure the value or reassess a previous accounting determination. The amendments in this guidance may be applied immediately on contracta prospective basis to any related changes through December 31, 2024. As of June 30, 2023, the Company had entered into loan modifications and hedge accounting to easein connection with the financial reporting burdens of the expected market transition from LIBOR to Secured Overnight Financing Rate (“SOFR”) for its variable rate loans and other interbank offered ratesapplied the practical expedient to alternative reference rates. The guidance is effective upon issuance and generally may be elected over time throughall such modifications. As of December 31, 2022. The2023, the Company hasadopted the guidance and it did not adopted any ofhave a significant impact on the optional expedientsCompany’s consolidated financial statements or exceptions through December 31, 2020, but will continue to evaluate the possible adoption (including potential impact) of any such expedients or exceptions during the effective period as circumstances evolve.disclosures.
In February 2016,August 2023, the FASB issued ASU 2023-05, an update to ASC Topic 805, Business Combinations. ASU 2023-05 clarifies existing guidance by requiring a new leasing standard which requires lesseesjoint venture to clarify leases as either finance or operating leases based on certain criteriarecognize and record a right-of-use assetinitially measure assets contributed and a lease liabilityliabilities assumed at fair value, upon its formation. These amendments are effective prospectively for all leasesjoint venture formations with a termformation date on or after January 1, 2025, with early adoption permitted. The Company will apply the provisions of greater than 12 months regardless of their classification. TheASU 2023-05 to new standard requires lessors to account for leases using an approach that is substantially equivalent to existing guidance for sales-type leases, direct financing leases and operating leases. The standard also eliminates current real estate-specific provisions and changes initial direct costs and lease executory costs for all entities. The new guidance will require lessees and lessors to capitalize,joint ventures, as initial direct costs, only those costs that are incurred due toapplicable, but does not believe the execution of a lease, with any other costs incurred, including allocated indirect costs, expensed as incurred. In addition, the new standard requires that lease and nonlease components of a contract be bifurcated, with nonlease components (including reimbursements for real estate taxes, utilities, insurance and other common area maintenance and other executory costs) subject to the new revenue recognition standard effective upon adoption of ASU 2023-05 will have a material impact on the new leasing standard. Company’s consolidated financial statements.
In July 2018,November 2023, the FASB issued an amendmentASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures (“ASU 2023-07”). ASU 2023-07 aims to improve reportable segment disclosure requirements, primarily through enhanced disclosures about significant segment expenses. ASU 2023-07 requires disclosure of significant segment expenses that are regularly provided to the leasing standard that allows lessors to elect, as a practical expedient, not to allocatechief operating decision maker and included within each reported measure of segment profit or loss. The update also requires disclosure regarding the total consideration in
F-15

Oaktree Real Estate Income Trust, Inc.
Notes tochief operating decision maker and expands the Financial Statements
a contract to leaseinterim segment disclosure requirements. ASU 2023-07 is effective for fiscal years beginning after December 15, 2023, and non-lease components based on their relative standalone selling prices. Rather, this practical expedient allows lessors to elect to account for the combined component as an operating lease if (i) the timing and pattern of transfer of the lease component and nonlease component(s) are the same; (ii) the lease component would be classified as an operating lease if accounted for separately; and (iii) the lease component is the predominant component of the arrangement. If we elect this practical expedient subsequent tointerim periods within fiscal years beginning after December 15, 2024, with early adoption tenant recoveries and other components that would otherwise qualify as non-lease components would be accounted for as lease components and recognized in rental revenues. The amendment also provided an optional transition method to make the initial application date of the new lease standard the date of adoption, with a cumulative-effect adjustment recognized to the opening balance of retained earnings. Consequently, for an entity that elects the optional transition method, the entity’s reporting and disclosures for comparative historical periods presented in the financial statements will continue to be in accordance with current GAAP. In December 2018, the FASB made a narrow-scope amendment that would preclude a lessor from having to recognize lessor costs paid by a lessee directly to a third-party when the lessor cannot reasonably estimate such costs. The Company expects to elect the package of practical expedients to not reassess (i) whether existing arrangements are or contain a lease, (ii) the classification of an operating or financing lease in a period prior to adoption, and (iii) any initial direct costs for existing leases. Additionally, the Company expects to elect to not use hindsight and carry forward its lease term assumptions when adopting Topic 842 and not recognize lease liabilities and lease assets for leases with a term of 12 months or less. The Company will adopt the new leasing standard effective January 1, 2022.permitted. The Company is currently evaluating the impact of adopting this ASU 2023-07 on itsthe Company’s consolidated financial statements.
In June 2016,December 2023, the FASB issued guidance onASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures (“ASU 2023-09”). ASU 2023-09 requires entities to disclose additional information with respect to the measurementeffective tax rate reconciliation and to disclose the disaggregation by jurisdiction of credit losses on financial instruments. The standard will replace the incurred loss impairment methodology pursuant to GAAP with a methodology that reflects expected credit lossesincome tax expense and requires consideration of a broader range of reasonable and supportable information to inform credit loss estimates. The guidanceincome taxes paid. ASU 2023-09 is effective for the Companyfiscal years beginning after December 15, 2022, including interim periods within that reporting period,2024, with early adoption permitted after December 15, 2018, including interim periods within that reporting period.permitted. The Company is currently evaluating the impact of adopting this ASU 2023-09 on itsthe Company’s consolidated financial statements.

F-17



F-16

Oaktree Real Estate Income Trust, Inc.
Notes to the Financial Statements
4.3. Investments in Real Estate

As of December 31, 20202023 and 2019,2022, investments in real estate, net, consisted of the following: ($ in thousands):
December 31, 2020December 31, 2019
December 31, 2023December 31, 2023December 31, 2022
Building and building improvementsBuilding and building improvements$272,602,885 $199,478,457 
Land40,397,114 19,667,140 
Land and land improvements
Tenant improvementsTenant improvements9,551,645 4,314,057 
Furniture, fixtures and equipmentFurniture, fixtures and equipment4,822,680 2,749,914 
Total
Accumulated depreciationAccumulated depreciation(12,065,888)(2,865,137)
Investments in real estate, netInvestments in real estate, net$315,308,436 $223,344,431 

Acquisitions
OnDuring the year ended December 9, 2020,31, 2023, the Company partnered with TruAmerica, through a joint venture (the "Arbors Joint Venture") to acquire a fee simple interest in Arbors of Las Colinas (the "Arbors"), a multifamily asset located in Dallas, Texas for $63.5 million (excluding closing costs). The Arbors Joint Venture acquired the property through a combination of $46.0$1.7 million of property-level debt fromreal estate investments, which were comprised of six rental housing homes.
During the Federal Home Loan Mortgage Corporation and equity of $21.3 million funded from the Arbors Joint Venture (consisting of $19.2 million funded byyear ended December 31, 2022, the Company and $2.1 million funded by TruAmerica). The Company owns a 90% interest in the Arbors Joint Venture and TruAmerica owns a 10% interest in the Arbors Joint Venture. The Company has control of the Arbors Joint Venture and TruAmerica acts as the day-to-day property manager. Neither TruAmerica nor the seller of Arbors are affiliates of the Company or its sponsor.
On February 14, 2020, the Company partnered with Waterford Property Company (“Waterford”) through a joint venture (the “Lakes Joint Venture”) to acquire a fee simple interest in Lakes at West Covina (the “Lakes”), a four story, two building office complex located in West Covina, California, for $40.9 million (exclusive of closing costs). The Lakes Joint Venture acquired the Lakes through a combination of $27.9$550.4 million of property-level debt from Wells Fargo Bank, N.A. and equity of $16.6 million funded from the Lakes Joint Venture (consisting of $15.7 million funded by the Company and $0.8 million funded by Waterford). The Company owns a 95% interest in the Lakes Joint Venture and Waterford owns a 5% interest in the Lakes Joint Venture. The Company has control of the Lakes Joint Venture and a third party firm is employed to perform the day-to-day property management services. Neither Waterford nor the seller of the Lakes are affiliates of the Company or its sponsor.

On December 10, 2019, the Company partnered with Holland Partner Group (“Holland”) through a joint venture (the “Ezlyn Joint Venture”) to acquire a fee simple interest in Ezlyn (the “Ezlyn”), a multifamily asset located in Westminster, Colorado for $81.3 million (exclusive of closing costs). The Ezlyn Joint Venture acquired Ezlyn and paid related closing costs through a combination of $53.0 million of property-level debt from the Federal Home Loan Mortgage Corporation, $26.2 million funded to the Ezlyn Joint Venture by the Company and $2.9 million funded by Holland. The Company owns a 90% interest in the Ezlyn Joint Venture and Holland owns a 10% interest in the Ezlyn Joint Venture. The Company has control of the Ezlyn Joint Venture and Holland acts as the day-to-day property manager. Neither Holland nor the seller of Ezlyn are affiliates of the Company or its sponsor.

On August 20, 2019, the Company partnered with Hines Interests Limited Partnership (“Hines”) through a joint venture (the “Liberty Joint Venture”) to acquire a fee simple interest in Two Liberty Center (the “Two Liberty Center”), a class “A” office asset located in Ballston, Virginia, for $91.2 million (excluding closing costs). The Liberty Joint Venture acquired Two Liberty Center through a combination of $62.0 million of property-level debt from Bank of America Merrill Lynch and equity of $33.5 million funded from the Liberty Joint Venture (consisting of $32.3 million funded by the Company using borrowings under the Line of Credit and $1.1 million funded by Hines). The Company owns a 96.5% interest in the Liberty Joint Venture and Hines owns a 3.5% interest in the Liberty Joint Venture. The Company has control of the Liberty Joint Venture and Hines acts as the day-to-day property manager. Neither Hines nor the seller of Two Liberty Center are affiliates of the Company or its sponsor.

On April 11, 2019, the Company partnered with TruAmerica, through a joint venture (the "Anzio Joint Venture") to acquire a fee simple interest in Anzio Apartments (the Anzio Apartments), a multifamily asset located in Lawrenceville, Georgia, for $59.2 million (excluding closing costs). The Anzio Joint Venture acquired the property through a combination of $44.4 million of property-level debt from the Federal Home Loan Mortgage Corporation, $14.9 million of borrowings under a Line of Credit with an affiliate of Oaktree (the Line of Credit)real estate investments, which were funded as an equity contribution into the Anzio Joint Venturecomprised of three rental housing properties, two logistics properties, and $1.7 million funded by TruAmerica. The Company owns a 90% interest in the Anzio Joint Venture and TruAmerica owns a 10% interest in the Anzio Joint Venture. The Company has control of the Anzio Joint Venture and TruAmerica acts as the day-to-day property manager. Neither TruAmerica nor the seller of Anzio Apartments are affiliates of the Company or its sponsor.



F-17

Oaktree Real Estate Income Trust, Inc.
Notes to the Financial Statements

466 rental housing properties.
The following table provides further details of the Company's properties:
Initial CostCosts Capitalized Subsequent to Acquisition
Gross Carrying Amount(1)
Accumulated Depreciation(2)
EncumbrancesConstruction Date
DescriptionLandBuilding and Building ImprovementsBuilding and Building ImprovementsLandBuilding and Building ImprovementsTotal
Anzio Apartments$6,105,370$52,195,304$2,040,601$6,105,370$54,235,905$60,341,275$(3,978,450)$44,400,0001986
Two Liberty Center3,074,70084,117,456343,4203,074,70084,460,87687,535,576(3,900,899)61,971,0002007
Ezlyn10,487,07069,227,1891,326,99510,487,07070,554,18481,041,254(2,547,352)53,040,0001986
Lakes4,414,57631,011,962401,0394,414,57631,413,00135,827,577(1,569,056)25,202,3801990
Arbors16,315,39846,313,244016,315,39846,313,24462,628,642(70,131)45,950,0001984
Total$40,397,114$282,865,155$4,112,055$40,397,114$286,977,210$327,374,324$(12,065,888)$230,563,380
(1) As of December 31, 2020 and 2019, the aggregated cost basis for tax purposes was $327,374,324 and $226,209,568, respectively.
(2) Refer to Note 3 for details of depreciable lives.

The following table provides a rollforward of the Company's investments in real estate forproperties acquired during the years ended December 31, 20202023 and 2019:2022 ($ in thousands):
Real estateFor the year ended December 31, 2020For the year ended December 31, 2019
Balance at the beginning of year$226,209,568 $
Additions during the year:
Building and building improvements73,124,428 199,478,457 
Land20,729,974 19,667,140 
Tenant improvements5,237,588 4,314,057 
Furniture, fixtures and equipment2,072,766 2,749,914 
Balance at the end of year$327,374,324 $226,209,568 
Accumulated depreciation
Balance at the beginning of year$(2,865,137)$
Depreciation expense(9,200,751)(2,865,137)
Balance at the end of year$(12,065,888)$(2,865,137)
Investments in real estate, net$315,308,436 $223,344,431 
InvestmentOwnership InterestLocationSegmentAcquisition DateSquare Feet/Units
Purchase Price(1)
2626 South Side Flats100%Pittsburgh, PARental HousingJanuary 2022264$92,459 
2003 Beaver Road100%Landover, MDLogisticsFebruary 202238,0009,646 
187 Bartram Parkway100%Franklin, INLogisticsFebruary 2022300,00028,912 
The Parker at Huntington Metro100%Alexandria, VARental HousingMarch 2022360136,779 
Briggs + Union100%Mount Laurel, NJRental HousingApril 2022490158,648 
Single-Family Rentals100%VariousRental HousingVarious 2022466123,995 
Single-Family Rentals100%VariousRental HousingVarious 202361,681 
$552,120 
(1)Purchase price is inclusive of closing costs.

The following table summarizes the purchase price allocationsallocation of the properties acquired during the years ended December 31, 20202023 and 2019:2022 ($ in thousands):
December 31, 2023December 31, 2022
Building and building improvements$1,418 $453,211 
Land and land improvements263 78,095 
Tenant improvements— 1,232 
Furniture, fixtures and equipment— 9,530 
In-place lease intangibles— 5,664 
Lease origination costs— 902 
Tax abatement intangible— 2,195 
Above-market lease intangibles— 65 
Below-market lease intangibles— (454)
Total purchase price(1)
$1,681 $550,440 
(1)Purchase price is inclusive of closing costs.
F-18

Oaktree Real Estate Income Trust, Inc.
Notes
4. Investments in Unconsolidated Entities
The Company holds investments in unconsolidated joint ventures that it has elected to account for using the FVO, as the Company’s ownership interest in the joint ventures do not meet the requirements for consolidation.
On December 15, 2023, the Company acquired a 2% equity interest in The Avery, a condo and multifamily property located in San Francisco, California, through an indirect interest in a joint venture that owns the property. The Company did not pay any consideration for its interest, which was granted to the Financial Statements
Company by the borrower on the Company’s investments in The Avery Senior Loan and The Avery Mezzanine Loan. As of December 31, 2023, the fair value of the Company’s equity interest in The Avery was zero.
2019 Acquisitions2020 Acquisitions
Anzio ApartmentsTwo LibertyEzlynLakesArbors
Building and building improvements$50,820,175 $80,305,740 $67,860,509 $26,806,026 $44,885,252 
Land6,105,370 3,074,700 10,487,070 4,414,576 16,315,398 
Tenant improvements3,811,716 21,923 4,205,936 
Furniture, fixtures and equipment1,405,157 1,344,757 1,427,992 
In-place lease intangibles1,455,254 3,523,143 1,489,264 3,909,726 1,483,614 
Lease origination costs1,501,429 1,726,732 
Above-market lease intangibles58,585 5,753 
Below-market lease intangibles(71,598)(44,030)
Total purchase price(1)
$59,785,956 $92,203,715 $81,203,523 $41,024,719 $64,112,256 
(1) Purchase price is inclusive of closing costs.
On November 2, 2021, the Company acquired a 20% interest in Principal Place, a net lease property located in London, United Kingdom, through an indirect interest in the joint venture that owns the property. As of December 31, 2023 and 2022, the fair value of the Company’s interest in Principal Place was $78.6 million and $80.6 million, respectively.
On November 2, 2021, the Company sold its ownership interest in Ezlyn, a rental housing property, to an affiliate of the Oaktree Adviser for $42.4 million of consideration, consisting of $8.6 million of cash and a $33.8 million preferred equity interest in an affiliate of Oaktree. In connection with the Ezlyn disposition, the Company recognized a realized gain on sale of $19.5 million and recorded the preferred equity interest using the equity method of accounting. On December 31, 2021, the Company assigned $5.0 million of its preferred equity interest to the affiliate of the Oaktree Adviser for $5.0 million of cash.
As of December 31, 2021, the Company’s carrying value of its preferred equity interest was $28.8 million. On January 18, 2022, the Company assigned its remaining $28.8 million preferred equity interest to the affiliate of the Oaktree Adviser for $28.8 million of cash.
As of December 31, 2023 and 2022, investments in unconsolidated entities were $78.6 million and $80.6 million, respectively.
The following tables provide summarized financial information of the joint venture that owns Principal Place as of and for the periods set forth below ($ in thousands):
As of December 31, 2023As of December 31, 2022
Total Assets$1,042,957 $1,019,861 
Total Liabilities634,183 602,652 
Total Equity$408,774 $417,209 

For the Year Ended December 31, 2023For the Year Ended December 31, 2022For the period
November 2, 2021
through December 31, 2021
Total Revenues$47,071 $46,146 $5,892 
Total Expenses55,438 51,318 9,286 
Net Loss$(8,367)$(5,172)$(3,394)


F-19

Oaktree Real Estate Income Trust, Inc.
Notes to the Financial Statements
5. Intangibles

The Company recorded in-place lease and above and below market lease intangibles as a result of its property acquisitions during the years ended December 31, 2020 and 2019. The gross carrying amount and accumulated amortization of the Company'sCompany’s intangible assets consisted of the following as of December 31, 20202023 and 2019:2022 ($ in thousands):

Intangible assets:December 31, 2020December 31, 2019
Intangible assetsIntangible assetsDecember 31, 2023December 31, 2022
In-place lease intangiblesIn-place lease intangibles$11,635,323 $6,467,661 
Lease origination costsLease origination costs3,946,636 1,867,804 
Lease inducementsLease inducements1,708,038 1,291,027 
Tax intangibles
Above-market lease intangiblesAbove-market lease intangibles5,753 58,585 
Total intangible assetsTotal intangible assets17,295,750 9,685,077 
Accumulated amortization:Accumulated amortization:
In-place lease intangiblesIn-place lease intangibles(5,586,764)(2,015,770)
In-place lease intangibles
In-place lease intangibles
Lease origination costsLease origination costs(521,929)(131,353)
Lease inducementsLease inducements(280,128)(59,820)
Tax intangibles
Above-market lease intangiblesAbove-market lease intangibles(5,753)(24,647)
Total accumulated amortizationTotal accumulated amortization(6,394,574)(2,231,590)
Intangible assets, netIntangible assets, net$10,901,176 $7,453,487 
Intangible liabilities:Intangible liabilities:
Intangible liabilities:
Intangible liabilities:
Below-market lease intangibles
Below-market lease intangibles
Below-market lease intangiblesBelow-market lease intangibles$(94,501)$(71,598)
Accumulated amortizationAccumulated amortization24,637 14,439 
Intangible liabilities, netIntangible liabilities, net$(69,864)$(57,159)

The weighted average amortization periods of the acquired in-place lease intangibles, above-market lease intangiblesCompany’s intangible assets is 179 months and below-market lease intangiblesintangible liabilities is 34266 months.

The following table details the Company'sCompany’s future amortization of intangible assets:intangibles for each of the next five years and thereafter as of December 31, 2023 ($ in thousands):
For the year ended:Amortization
2021$3,716,018 
20222,116,706
20231,673,913
In-place Lease IntangiblesIn-place Lease IntangiblesAbove-market Lease IntangiblesOther IntangiblesBelow-market Lease Intangibles
202420241,228,606
202520251,011,148
2026
2027
2028
ThereafterThereafter1,154,785
TotalTotal$10,901,176 



F-20

Oaktree Real Estate Income Trust, Inc.
Notes to the Financial Statements
6. Investments in Real Estate-Related Loans and Securities
The following table summarizes the components of investments in real estate-related loans and securities as of December 31, 2023 and 2022 ($ in thousands):
December 31, 2023December 31, 2022
Real estate-related securities$223,605 $299,894 
Real estate-related loans16,503 32,760 
Total investments in real estate-related loans and securities$240,108 $332,654 

The following table detailstables detail the Company's commercial mortgage backed securities activity for the year ended December 31, 2020:
InvestmentCollateral
Interest Rate(1)
Maturity DatePayment TermsTrade DateFace AmountBeginning Balance 12/31/19PurchasesSales
Unrealized Gain / (Loss)(2)
Ending Balance 12/31/20
Realized Gain / (Loss)(3)
BX 2020 BXLP GIndustrial PaperL+2.50%12/15/29Principal due at maturity01/23/20$10,827,000 $$10,784,627 $(5,000,000)$(57,266)$5,727,361 $(154,435)
CGDB 2019 MOB FMedical Office Mortgage LoansL+2.55%11/15/36Principal due at maturity02/04/204,000,000 4,005,000 (143,800)3,861,200 
BXMT 2020 FL 2Commercial Real Estate Collateralized Loan ObligationL+1.95%2/16/37Principal due at maturity01/31/204,000,000 4,000,000 (4,000,000)(130,000)
BX 2019 IMC GInternational Markets Center and AmericasMart AtlantaL+3.60%4/15/34Principal due at maturity03/19/203,700,000 2,511,539 808,841 3,320,380 
BHMS 2018 ATLS DAtlantis Paradise Island ResortL+2.25%7/15/35Principal due at maturity03/20/201,998,000 1,408,342 552,495 1,960,837 
BHMS 2018 ATLS EAtlantis Paradise Island ResortL+3.00%7/15/35Principal due at maturity03/30/201,550,000 1,006,970 499,010 1,505,980 
BX 2020 VIVA DMGM Grand and Mandalay Bay Resort and Casino Las Vegas3.67%3/9/44Principal due at maturity05/05/204,680,982 3,905,526 (1,160,567)540,443 3,285,402 220,595 
BX 2020 VIVA EMGM Grand and Mandalay Bay Resort and Casino Las Vegas3.67%3/9/44Principal due at maturity05/05/202,319,018 1,790,168 402,927 2,193,095 
CGCMT 2020-WSS EWoodSpring Suites Extended Stay HotelL+2.41%2/16/27Principal due at maturity07/08/201,839,000 1,466,235 (1,466,235)208,324 
CGCMT 2020-WSS FWoodSpring Suites Extended Stay HotelL+2.71%2/16/27Principal due at maturity07/08/203,160,000 2,419,063 440,277 2,859,340 
$38,074,000 $$33,297,470 $(11,626,802)$3,042,927 $24,713,595 $144,484 
(1)
The term "L" refers to the one-month US dollar-denominated London Interbank Offer Rate ("LIBOR"). As of December 31, 2020 and 2019, one-month LIBOR was equal to 0.14% and 1.76%, respectively.

(2)Unrealized gains/(losses) on investments are determined using price quotations provided by independent third party valuation firms and are included in other income (expense) on the consolidated statement of operations.
(3)Realized gains on investments are included in other income (expense) on the consolidated statement of operations.

The Company did not have any commercial mortgage backed securities activity for the year ended December 31, 2019.
F-21

Oaktree Real Estate Income Trust, Inc.
Notes to the Financial Statements
The following table details the Company'sCompany’s real estate-related loan investments as of December 31, 20202023 and 2019:2022 ($ in thousands):
As of December 31, 2020
InvestmentCollateral
Interest Rate(1)
Maturity Date
Payment Terms(2)
Prior LiensFace AmountUnamortized DiscountCarrying Amount
Atlantis Mezzanine LoanAtlantis Paradise Island ResortL+6.67%July 2021Principal due at maturity
$1.525 billion(3)
$25,000,000 $$25,000,000 
IMC/AMC Bond InvestmentInternational Markets Center
AmericasMart Atlanta
L+6.15%December 2023Principal due at maturity
$1.643 billion(4)
25,000,000 (249,029)24,750,971 
$50,000,000 $(249,029)$49,750,971 
As of December 31, 2019
InvestmentCollateral
Interest Rate(1)
Maturity Date
Payment Terms(2)
Prior LiensFace AmountUnamortized DiscountCarrying Amount
Atlantis Mezzanine LoanAtlantis Paradise Island ResortL+6.67%July 2021Principal due at maturity
$1.525 billion(3)
$25,000,000 $(367,510)$24,632,490 
IMC/AMC Bond InvestmentInternational Markets Center
AmericasMart Atlanta
L+6.15%December 2023Principal due at maturity
$1.643 billion(4)
25,000,000 (334,691)24,665,309 
$50,000,000 $(702,201)$49,297,799 
December 31, 2023
InvestmentCollateral
Interest Rate(1)
Maturity DatePayment TermsFace AmountUnamortized Discount/Origination FeesAllowance AdjustmentCarrying Amount
IMC/AMC Bond Investment(2)
International Markets Center
AmericasMart Atlanta
SOFR+8.15%
April 2024(3)
Principal due at maturity$10,000 $— $— $10,000 
The Avery Senior Loan(4)
The Avery Condominium
San Francisco, California
10.00%
December 2024(4)
Principal due at maturity(5)
6,878 — (1,670)5,208 
The Avery Mezzanine Loan(4)
The Avery Condominium
San Francisco, California
10.00%
December 2024(4)
Principal due at maturity(5)
1,669 — (374)1,295 
Total$18,547 $— $(2,044)$16,503 
(1)As of December 31, 2023, one-month SOFR was equal to 5.38%.
(2)In December 2023, a loan modification agreement was executed that increased the interest rate from SOFR + 6.20% to SOFR + 8.15% and extended the initial maturity date to April 2024. In connection with the loan modification agreement, we received a principal repayment of $15.0 million.
(3)The initial maturity date may be extended by the borrower to any of April, May or June 2026 provided the borrower has obtained a loan extension and modification of a CMBS loan that has a maturity date in April 2024 and is secured by certain of the borrower’s subsidiaries.
(4)Our investment is held through its membership interest in an entity which aggregate our interest with interests held by other funds managed by the Sub-Adviser. We have been allocated its proportionate share of the loan based on our membership interest in the aggregating entity. In December 2023, the loan agreements were amended to change the interest rate to 10.00% and extend the maturity date to December 2024.
(5)The maturity date may be extended for additional one-year periods, but no later than February 16, 2028, subject to the borrower meeting minimum annual repayment requirements. The loan agreement requires mandatory repayments simultaneous with the closing of the sale of any condominium unit.
 December 31, 2022
InvestmentCollateral
Interest Rate(1)
Maturity DatePayment TermsFace AmountUnamortized Discount/Origination FeesCarrying Amount
IMC/AMC Bond InvestmentInternational Markets Center
AmericasMart Atlanta
L+6.15%December 2023Principal due at maturity$25,000 $(78)$24,922 
The Avery Senior Loan(2)
The Avery Condominium
San Francisco, California
L+7.30%February 2023
Principal due at maturity(3)
6,315 (5)6,310 
The Avery Mezzanine Loan(2)
The Avery Condominium
San Francisco, California
L+12.50%February 2023
Principal due at maturity(3)
1,529 (1)1,528 
Total$32,844 $(84)$32,760 
(1)The term "L"“L” refers to the one-month US dollar-denominated London Interbank Offer Rate ("LIBOR")LIBOR. As of December 31, 2022, one-month LIBOR was equal to 4.39%. As of December 31, 20202022 SOFR was equal to 4.30%.
(2)The Company’s investment is held through its membership interest in an entity which aggregates the Company’s interest with interests held by other funds managed by the Sub-Adviser. The Company has been allocated its proportionate share of the loan based on its membership interest in the aggregating entity.
(3)The loan agreement requires mandatory prepayments simultaneous with the closing of the sale of any condominium unit.
F-21


For the year ended December 31, 2023, the Company recognized $2.0 million as an allowance adjustment for estimated credit loss, which is recorded as a component of Income from real estate-related loans and securities on the Company’s Consolidated Statements of Operations. The allowance adjustment is related to The Avery Senior Loan and The Avery Mezzanine Loan and is based on the expected timing of loan repayments, forecasted cash flows from the underlying collateral, and the current macroeconomic environment. The Company estimates its credit loss allowance primarily using the discounted cash flow method based on projected future principal cash flows for each individual loan. For the year ended December 31, 2022 no allowance for expected credit loss was recognized. There have been no write-offs related to the Company’s investments in real estate-related loans.
The Company’s investments in real estate-related securities consist of commercial mortgage-backed securities (“CMBS”), residential mortgage-backed securities (“RMBS”), and corporate bonds. The following tables detail the Company’s investments in real estate-related securities as of December 31, 2023 and 2022 ($ in thousands):
December 31, 2023
Type of SecurityNumber of Positions
Weighted Average Coupon(1)
Weighted Average Maturity Date(2)
Face AmountCost BasisFair Value
CMBS - floating29SOFR + 3.64%November 2025$149,282 $141,971 $143,423 
CMBS - fixed74.26%April 202637,913 33,413 24,322 
RMBS - floating6SOFR + 1.58%October 202410,752 10,757 10,765 
RMBS - fixed304.71%July 202646,611 45,105 45,095 
Total727.37%January 2026$244,558 $231,246 $223,605 
(1)“SOFR” refers to the Secured Overnight Financing Rate. As of December 31, 2023, one-month SOFR was equal to 5.38%.
(2)Weighted average maturity date is based on the fully extended maturity date of the instruments.
December 31, 2022
Type of SecurityNumber of Positions
Weighted Average Coupon(1)
Weighted Average Maturity Date(2)
Face AmountCost BasisFair Value
CMBS - floating33L+3.64%November 2025$177,192 $169,014 $168,765 
CMBS - fixed104.54%June 202474,771 69,705 69,555 
RMBS - floating8L+2.46%November 202419,325 19,048 19,175 
RMBS - fixed244.69%February 202642,989 41,658 40,414 
Corporate bonds14.75%March 20292,500 2,075 1,985 
Total766.63%July 2025$316,777 $301,500 $299,894 
(1)The term “L” refers to the relevant floating benchmark rates, which include USD LIBOR and 2019,Secured Overnight Financing Rate (“SOFR”), as applicable to each security and loan. As of December 31, 2023 and 2022, one-month LIBOR was equal to 0.14%5.47% and 1.76%4.39%, respectively. As of December 31, 2023 and 2022, SOFR was equal to 5.38% and 4.30%, respectively.
(2)Neither investmentWeighted average maturity date is subject to delinquent principal or interest asbased on the fully extended maturity date of December 31, 2020 or December 31, 2019.the instruments.
(3)The Atlantis Mezzanine Loan is subordinate to a first mortgage loan of $1.20 billion and a $325 million senior mezzanine loan.
(4)The IMC / AMC Bond Investment is subordinate to a $1.15 billion first mortgage on properties owned by IMC and a $493 million first mortgage on properties owned by AMC.
On June 14, 2019,During the year ended December 31, 2023, the Company acquired a $25 million principal amountrecorded net unrealized losses on its investments in real estate-related securities of a second loss mezzanine loan (the “Atlantis Mezzanine Loan”) by assuming ownership$6.2 million. During the year ended December 31, 2022, the Company recorded net unrealized losses on its investments in real estate-related securities of a special purpose vehicle$3.2 million. During the year ended December 31, 2021, the Company recorded net unrealized gains on its investments in real estate-related securities of $1.7 million. Such amounts are recorded as components of Income from an affiliate of Oaktreereal estate-related loans and contemporaneously borrowed undersecurities on the Company’s LineConsolidated Statements of Credit to financeOperations.
During the investment. The Atlantis Mezzanine Loan is secured byyear ended December 31, 2023, the equity interestsCompany recorded net realized gains on its investments in real estate-related securities of $1.4 million. During the entity owning Atlantis Paradise Island Resort, a 2,917 room oceanfront resort locatedyear ended December 31, 2022, the Company recorded net realized gains on Paradise Islandits investments in real estate-related securities of $0.6 million. During the Bahamas.

On July 9, 2020,year ended December 31, 2021, the borrowerCompany recorded net realized gains on its investments in real estate-related securities of $2.0 million. Such amounts are recorded as components of Income from real estate-related loans and securities on the Atlantis Mezzanine Loan exercised the option to extend the initial maturityCompany’s Consolidated Statements of the loan by 12 months from July 2020 to July 2021. The borrower continues to have the option to extend the maturity of the loan by four additional 12-month periods, provided there has not been an event of default. The Atlantis Mezzanine Loan bears interest at a floating rate of 6.67% over the one-month London Interbank Offered Rate ("LIBOR"), subject to an interest rate increase in the event the borrower exercises its fourth 12-month extension option.

On September 4, 2019, the Company acquired a $25 million principal amount of bonds (the “IMC/AMC Bond Investment”) collateralized by a term loan (the “Term Loan”) by assuming ownership of a special purpose vehicle from an affiliate of Oaktree and contemporaneously borrowed $25 million under the Company’s Line of Credit to finance the investment. The Term Loan is cross-collateralized by and senior to equity interests of the owners in International Markets Center (“IMC”) and AmericasMart Atlanta (“AMC”). IMC and AMC are two of the leading national furniture showroom companies with a combined 14.4 million square feet of showroom space located in Las Vegas, Nevada, High Point, North Carolina and Atlanta, Georgia.

The Term Loan matures in December 2023. The IMC/AMC Bond Investment bears interest at a floating rate of 6.15% over the one-month London Interbank Offered Rate.


Operations.

F-22

Oaktree Real Estate Income Trust, Inc.
Notes to the Financial Statements
7. Accounts and Other Receivables and Other Assets
The following table summarizes the components of accounts and other receivables and other assets as of December 31, 20202023 and 2019:2022 ($ in thousands):
ReceivablesDecember 31, 2020December 31, 2019
Accounts receivable$949,714 $1,097,446 
Straight-line rent receivable1,954,662 407,475 
Interest receivable325,602 264,525 
Allowance for doubtful accounts(155,519)
Total accounts and other receivables, net$3,074,459 $1,769,446 
Other assetsDecember 31, 2020December 31, 2019
Deposits$474,306 $500,000 
Prepaid expenses545,441 70,625 
Interest rate cap86,000 
Total other assets$1,105,747 $570,625 

F-23
Accounts and other receivables, netDecember 31, 2023December 31, 2022
Straight-line rent receivables$5,058 $4,132 
Accounts receivable, net4,700 3,007 
Interest receivable1,036 1,243 
Total accounts and other receivables, net$10,794 $8,382 
Other assetsDecember 31, 2023December 31, 2022
Trading securities$39,824 $15,918 
Derivative instruments10,657 4,349 
Prepaid expenses2,170 2,344 
Other469 457 
Acquisition Deposits— 120 
Total other assets$53,120 $23,188 

Oaktree Real Estate Income Trust, Inc.
Notes to the Financial Statements

8. Accounts Payable, Accrued Expenses and Other Liabilities
The following table summarizes the components of accounts payable, accrued expenses and other liabilities as of December 31, 20202023 and 2019:2022 ($ in thousands):
December 31, 2020December 31, 2019
Subscriptions received in advance$$70,000 
December 31, 2023December 31, 2023December 31, 2022
Stock repurchases payable
Accounts payable and accrued expenses
Distribution payable
Real estate taxes payableReal estate taxes payable624,961 391,519 
Accounts payable and accrued expenses2,322,523 1,222,942 
Prepaid rent1,007,729 637,233 
Accrued interest expenseAccrued interest expense326,586 298,884 
Tenant security depositsTenant security deposits632,837 620,814 
Derivative(1)
626,224 
Distribution payable768,521 339,337 
Prepaid rent
Total accounts payable, accrued expenses and other liabilitiesTotal accounts payable, accrued expenses and other liabilities$6,309,381 $3,580,729 
(1)This derivative relates to an interest rate swap on the Two Liberty mortgage loan. The notional amount of the swap is $33,800,000 and expires in August 2024. Two Liberty receives a floating rate of one-month USD LIBOR and pays a fixed rate of 0.7225%.


F-23



9. Mortgage Loans and Secured Credit Facility
The following table summarizes the components of mortgage loanstotal indebtedness, net as of December 31, 20202023 and 2019:2022 ($ in thousands):
Principal Balance Outstanding
Indebtedness
Interest Rate(1)
Maturity DateDecember 31, 2020December 31, 2019
Anzio Apartments mortgage loanL + 1.59%April 2029$44,400,000 $44,400,000 
Two Liberty Center mortgage loan(2)
L + 1.50%August 202461,971,000 61,971,000 
Ezlyn mortgage loan3.38%December 202653,040,000 53,040,000 
Lakes mortgage loan(2)
L + 1.55%February 202525,202,380 
Arbors mortgage loan(3)
SOFR + 2.24%January 203145,950,000 
Total mortgage loans230,563,380 159,411,000 
Less: deferred financing costs, net(1,376,424)(934,146)
Mortgage loans, net$229,186,956 $158,476,854 
Principal Balance Outstanding
Indebtedness
Weighted Average Interest Rate(1)
Weighted Average Maturity Date(2)
Maximum Facility SizeDecember 31, 2023December 31, 2022
Fixed rate loans:
Fixed rate mortgages3.03%February 2029N/A$263,720 $263,720 
Total fixed rate loans263,720 263,720 
Variable rate loans:
Floating rate mortgagesSOFR+1.71%May 2027N/A680,410 679,499 
Secured credit facility(3)
SOFR+2.00%January 2025$300,000118,985 118,985 
Affiliate line of credit(4)
SOFR+2.25%November 2024$125,000— — 
Total variable rate loans799,395 798,484 
Total indebtedness1,063,115 1,062,204 
Deferred financing costs, net(4,772)(7,907)
Total indebtedness, net$1,058,343 $1,054,297 

(1)The term "L" refers to the one-month US dollar-denominated LIBOR. As of December 31, 20202023 and 2019, one-month LIBOR2022, SOFR was equal to 0.14%5.38% and 1.76%4.30%, respectively.
(2)The mortgageIncludes the fully extended maturity date for loans with extension options that are subjectat our discretion and we currently expect to customary terms and conditions, and the respective joint venture was in compliance with all financial covenants it is subjectbe able to under the mortgage loan as of December 31, 2020.exercise.
(3)The term "SOFR" refers to the Secured Overnight Financing Rate. As of December 31, 2020,2023 and December 31, 2022, borrowings on the Secured Credit Facility were secured by the following properties: 6123-6227 Monroe Court, 2003 Beaver Road, 187 Bartram Parkway, and certain single-family rentals.
(4)Borrowings under the Affiliate Line of Credit bear interest at a rate of the lowest then-current interest rate for any similar credit product offered by a third-party lender to us or our subsidiaries or, if not available, SOFR was 0.08%.plus a 0.10% credit adjustment and a 2.25% margin.


F-24

Oaktree Real Estate Income Trust, Inc.
Notes to the Financial Statements
The following table presents the future principal payments due under the Company'sCompany’s mortgage loans and other indebtedness as of December 31, 2020:2023 ($ in thousands):
YearYearAmountYearAmount
2021
2022
2023
2024202461,971,000 
2025202525,202,380 
2026
2027
2028
ThereafterThereafter143,390,000 
TotalTotal$230,563,380 

The mortgage loans and Secured Credit Facility are subject to various financial and operational covenants. These covenants require the Company to maintain certain financial ratios, which may include leverage, debt yield, and debt service coverage, among others. As of December 31, 2023, the Company is in compliance with all of its loan covenants that could result in a default under such agreements. At Two Liberty Center, cash flows from the property are currently held in a restricted cash account due to a debt service coverage ratio requirement.
Mortgage Loans
During the year ended December 31, 2023, the Company did not obtain any new mortgage loans but received $0.9 million of additional borrowings on an existing mortgage loan. During the year ended December 31, 2023, the Company did not repay any mortgage loans. During the year ended December 31, 2022, the Company obtained financing of $1.1 billion in mortgage loans related to its properties, which were subject to customary terms and conditions. During the year ended December 31, 2022, the Company repaid $730.6 million of mortgage loans.

F-24


Secured Credit Facility
In connectionNovember 2021, the Company entered into a credit agreement with a lender (the “Secured Credit Facility”) providing for a senior secured credit facility to be used for the acquisition or refinancing of properties. Borrowings on the Secured Credit Facility are secured by certain properties owned by the Company.
The initial maximum aggregate principal amount of the facility was $250.0 million, which was increased to $500.0 million in March 2022. In May 2022, the interest rate benchmark was converted from LIBOR to SOFR plus 1.95%. The Secured Credit Facility had an initial maturity date in November 2022, which was extended to January 2023.
In December 2022, the Company refinanced the Secured Credit Facility with the acquisitionlender. The maximum aggregate principal amount of the Anzio Apartments,facility was amended to $300.0 million, inclusive of a $100.0 million revolving credit amount which the Anzio Joint Venture obtained a $44.4 million mortgage loan fromCompany may repay and re-borrow upon request, subject to certain conditions. The Company may increase the Federal Home Loan Mortgage Corporation (Freddie Mac).available capacity on the Secured Credit Facility by an additional $1.2 billion, subject to lender approval. The mortgage loan is secured by the Anzio Apartments andSecured Credit Facility bears interest at a rate of LIBORSOFR plus 2.00% and has a spreadmaturity date of 159 basis points, payable as interest-only for the first 60 months, then principal and interest payable for the remaining term based on a 360 month amortization period. The term of the mortgage loan is 120 months. Amounts prepaid under the mortgage loan are subject to a 1% penalty following a one year lockout period. The mortgage loan is subject to customary terms and conditions.January 2025.

In connection with the acquisition of Two Liberty Center, the Liberty Joint Venture obtained a $62.0 million mortgage loan from Bank of America Merrill Lynch (BAML). The mortgage loan is secured by Two Liberty Center and bears interest at a rate of LIBOR plus a spread of 150 basis points, payable as interest-only for the initial term of 60 months. The term of the mortgage loan is 60 months with 2 one-year extension options. The mortgage loan is subject to customary terms and conditions, and the Liberty Joint Venture was in compliance with all financial covenants it is subject to under the mortgage loan asAs of December 31, 2020.2023 and 2022, there were $119.0 million of outstanding borrowings on the Secured Credit Facility.

In connection with the acquisitionAffiliate Line of Ezlyn, the Ezlyn Joint Venture obtained a $53.0 million mortgage loan from Freddie Mac. The mortgage loan is secured by Ezlyn and bears interest at a fixed rate of 3.38%, payable as interest-only throughout the full 84 month term. The mortgage loan has a prepayment lockout of two years followed by a defeasance penalty until the last 90 days of the loan term. The mortgage loan is subject to customary terms and conditions.

Credit
In connection with the acquisition of the Lakes property, the Lakes Joint Venture obtained a $27.9 million mortgage loan from Bank of America, N.A. (Bank of America). The mortgage loan is secured by the Lakes and bears interest at a rate of LIBOR plus a spread of 155 basis points, payable as interest-only. The term of the mortgage loan is 60 months and amounts prepaid under the mortgage loan are not subject to penalty. The mortgage loan is subject to customary terms and conditions, and the Lakes Joint Venture was in compliance with all financial covenants it is subject to under the mortgage loan as of December 31, 2020.

In connection with the acquisition of Arbors, the Arbors Joint Venture obtained a $46.0 million mortgage loan from Freddie Mac. The mortgage loan is secured by Arbors and bears interest at a variable rate equal to the Secured Overnight Financing Rate, "SOFR" plus a spread of 224 basis points, payable as interest-only for the first 60 months, then principal and interest payable for the remaining term based on a 360 month amortization period. The term of the mortgage loan is 120 months. Amounts prepaid under the mortgage loan are subject to a 1% penalty following a one year lockout period. The mortgage loan is subject to customary terms and conditions.



10. Related Party Transactions
The Company has entered into an advisory agreement with the Adviser. Pursuant to the advisory agreement between the Company and the Adviser, the Adviser is responsible for sourcing, evaluating and monitoring the Company’s investment opportunities and making decisions related to the acquisition, management, financing and disposition of the Company’s assets, in accordance with the Company’s investment objectives, guidelines, policies and limitations, subject to oversight by the Company’s board of directors.
Credit Agreement
On June 5, 2020,November 2021, the Company entered into a revolving line of credit (the “Credit Agreement”) with Oaktree Fund GP I, L.P. (“Lender”), an affiliate of the Company’s sponsor, Oaktree,Brookfield (the “Affiliate Line of Credit”), providing for a discretionary, unsecured, uncommitted credit facility in a
F-25

Oaktree Real Estate Income Trust, Inc.
Notes to the Financial Statements
maximum aggregate principal amount of $125$125.0 million. The Affiliate Line of Credit Agreement expires on June 30, 2021,had an initial maturity date of November 2, 2022, with one-year extension options subject to one-year extension options requiring Lenderthe lender’s approval. Effective November 2, 2022, the maturity date was extended to November 2, 2023, and the interest rate benchmark was converted from LIBOR to SOFR. Effective November 2, 2023, the maturity date of the Affiliate Line of Credit was extended for another 12 months to November 2, 2024. Borrowings under the Affiliate Line of Credit Agreement will bear interest at a rate of the lowest then-current interest rate for any similar credit product offered by a third-party lender to the Company or its subsidiaries or, if no such rate isnot available, LIBORSOFR plus 2.25%. Each advance under the Credit Agreement is repayable on the earliest of (i) Lender’s demand, (ii) the stated expiration of the Credit Agreement,a 0.10% credit adjustment and (iii) the date on which Oaktree Fund Advisors, LLC or an affiliate thereof no longer acts as the Company’s investment adviser; provided that the Company will have 180 days to make such repayment in the event of clauses (i) and (ii) and 45 days to make such repayment in the event of clause (iii). To the extent the Company has not repaid all loans and other obligations under the Credit Agreement after a repayment event has occurred, the Company is obligated to apply the net cash proceeds from its public offering and any sale or other disposition of assets to the repayment of such loans and other obligations; provided that the Company will be permitted to (x) make payments to fulfill any repurchase requests pursuant to its share repurchase plan, (y) use funds to close any acquisition of property which the Company committed to prior to receiving a demand notice and (z) make quarterly distributions to its stockholders at per share levels consistent with the immediately preceding fiscal quarter and as otherwise required for it to maintain its REIT status. The Credit Agreement also permits voluntary prepayment of principal and accrued interest without any penalty other than customary LIBOR breakage costs. The Credit Agreement contains customary events of default. As is customary in such financings, if an event of default occurs under the Credit Agreement, Lender may accelerate the repayment of amounts outstanding under the Credit Agreement and exercise other remedies subject, in certain instances, to the expiration of an applicable cure period.2.25% margin. As of December 31, 2020,2023 and 2022, there were no outstanding borrowings on the Company did not have any borrowings outstanding under the Credit Agreement.
Management FeeAffiliate Line of Credit.

Certain affiliates of
10. Related Party Transactions
Advisory Agreement
Pursuant to the advisory agreement among the Adviser, the Operating Partnership and the Company including(the “Advisory Agreement”), the Adviser will receive fees and compensation in connection with the offering and ongoing management of the assets of the Company. The Adviser agreedis entitled to waive its management fee from December 6, 2019 through June 6, 2020. Beginning June 7, 2020, the Adviser has been paid aan annual management fee equal to 1.00%1.25% of the Company’s NAV per annum,on its Class C, Class D, Class I, Class S and Class T shares of common stock (no management fee is paid on the Class E shares), payable monthly, in arrears.as compensation for the services it provides to the Company. The management fee is payable,can be paid, at the Adviser’s election, in cash or shares of the Company’s common stock. To date, the Adviser has elected to receive the management fee in Class I shares. Forand Class E shares of the Company’s common stock. During the years ended December 31, 2023, 2022 and 2021, the Company incurred $13.9 million, $10.5 million, and $2.7 million, respectively, of management fees.
During the year ended December 31, 2020,2023, the Company recordedissued 1,095,150 unregistered Class I shares of common stock to the Adviser for the payment of management fees earned from December 2022 through November 2023. During the year ended December 31, 2022 the Company issued 502,895 unregistered Class I shares of common stock and 172,098 unregistered Class E shares of common stock to the Adviser for the payment of 2022 management fees. During the year ended December 31, 2021 the Company issued 216,792 unregistered Class I shares of common stock to the Oaktree Adviser for payment of 2021 management fees. The Company had accrued payables of $1.0 million and $1.2 million in Adviserrelated to management fees allas of December 31, 2023 and 2022, respectively, which are included in Due to affiliates on the Company’s Consolidated Balance Sheets. During January 2024, the Company issued 86,646 unregistered Class I shares of common stock to the Adviser electedas payment of the $1.0 million management fees accrued as of December 31, 2023. During January 2023, the Company issued 90,871 unregistered Class E shares of common stock to receive inthe Adviser as payment of the $1.2 million management fees accrued as of December 31, 2022. During the year ended December 31, 2023, the Company repurchased 1,112,986 Class I shares. Sinceshares of common stock from the Adviser agreed to waive its management fee until six months following escrow break,for a total repurchase amount of $14.0 million. During the year ended December 31, 2022, the Company waived managementrepurchased 326,488 Class I shares of common stock and 224,798 Class E shares of common stock from the Oaktree Adviser for a total repurchase amount of $7.8 million.
The Adviser, and prior to the Adviser Transition the Oaktree Adviser, is entitled to a performance fee based on the total return of the Company’s Class C, Class D, Class I, Class S and Class T shares of common stock (no performance fee is paid on the Class E shares). Total return is defined as distributions paid or accrued plus the change in the Company’s NAV, adjusted for subscriptions and repurchases. Pursuant to the Advisory Agreement, the performance fee is equal to 12.5% of the total return in excess of a 5% total return (after recouping any loss carryforward amount), subject to a catch-up. The performance fee becomes payable at the end of each calendar year and can be paid, at the Adviser’s election, in cash, shares of the Company’s common
F-25


stock, or units of the Operating Partnership. The Company did not recognize any performance fees of $107,563 and $749,171 forduring the year ended December 31, 2023. Performance fees during the years ended December 31, 20192022 and 2020,2021 were $6.6 million and $5.1 million, respectively.
As of December 31, 2023, there was no performance fee payable to the Adviser. The performance fee for 2022 became payable on December 31, 2022, and in January 2023 the Company issued 481,598 shares of Class I common stock to the Adviser as payment of the 2022 performance fee. The performance fee for 2021 earned by the Oaktree Adviser became payable on the date of the Adviser Transition, and in December 2021 the Company issued 429,340 Class I shares of common stock to the Oaktree Adviser as payment of the 2021 performance fee earned by the Oaktree Adviser through the date of the Adviser Transition.
For the period November 3, 2021 through December 31, 2021, the Special Limited Partner, an affiliate of Brookfield, received a performance participation allocation from the Operating Partnership based on the total return of the Operating Partnership. Total return is defined as distributions paid or accrued plus the change in the Company’s NAV, adjusted for subscriptions and repurchases. Under the Operating Partnership agreement, the annual total return was allocated 100% to the Special Limited Partner only after the other unit holders received a total return of 5% (after recouping any loss carryforward amount) and such allocation continued until the allocation between the Special Limited Partner and all other Operating Partnership unit holders was equal to 12.5% and 87.5%, respectively. The annual distribution of the performance participation interest was to be paid in Operating Partnership units or cash, at the election of the Special Limited Partner. During the year ended December 31, 2021, the Company recognized $2.3 million of performance participation allocation expense in the Company’s Consolidated Statements of Operations for the period November 3, 2021 through December 31, 2021. Effective January 1, 2022, the Company amended the Advisory Agreement and the Operating Partnership agreement to provide for the payment of a performance fee to the Adviser and eliminate the performance participation allocation.
The performance participation allocation for the period November 3, 2021 through December 31, 2021 became payable on December 31, 2021, and in March 2022 the Company caused the Operating Partnership to issue 186,362 Class E units in the Operating Partnership (“Class E OP Units”) to the Special Limited Partner as payment of the 2021 performance participation allocation. In June 2022, all such Class E OP Units were converted to 191,670 unregistered Class I shares of common stock at the then-applicable conversion factor per unit based on the most recently determined NAV of Class E OP Units and Class I shares of common stock.
Sub-Adviser Agreements
The Adviser has engaged the Sub-Adviser to (i) perform the functions related to selecting and managing the Company’s liquid assets, including real estate-related debt securities, (the “Liquidity Sleeve”) pursuant to a sub-advisory agreement (the “Liquidity Sleeve Sub-Advisory Agreement”) and (ii) manage the Oaktree Option Investments (as defined below) pursuant to a separate sub-advisory agreement (the “Oaktree Assets Sub-Advisory Agreement” and together with the Liquidity Sleeve Sub-Advisory Agreement, the “Sub-Advisory Agreements”).
Pursuant to the Liquidity Sleeve Sub-Advisory Agreement, the Sub-Adviser provides services related to the acquisition, management and disposition of the Liquidity Sleeve in accordance with the Company’s investment objectives, strategy, guidelines, policies and limitations. Pursuant to the Oaktree Assets Sub-Advisory Agreement, the Sub-Adviser manages the Oaktree Option Investments.
The Sub-Adviser earns management and performance fees pursuant to the terms of the Sub-Advisory Agreements. These fees are paid by the Adviser out of the management and performance fees earned by the Adviser; therefore, no management or performance fees related to the Sub-Advisory Agreements have been recognized in the Company’s Consolidated Statements of Operations.
Dealer Manager Agreement
The Company has engaged the Dealer Manager, a registered broker dealer affiliated with the Adviser, as the dealer manager for the Current Offering. The Company pays to the Dealer Manager selling commissions, dealer manager fees and stockholder servicing fees in connection with sales of the Company’s common stock in the Current Offering. The Company accrues the full amount of the future stockholder servicing fees payable to the Dealer Manager for Class S, Class T, and Class D shares up to the 8.75% of gross proceeds limit at the time such shares are sold. The Dealer Manager has entered into agreements with the selected dealers distributing the Company’s shares in the Offering, which provide, among other things, for the re-allowance of the full amount of the selling commissions and dealer manager fees and all or a portion of the stockholder servicing fees received by the Dealer Manager to such selected dealers.
Acquisition of Investments
On November 2, 2021, the Company acquired two rental housing properties and a 20% interest in a joint venture that owns a net lease property (the “Brookfield Portfolio”) from an affiliate of Brookfield. The aggregate consideration was $173.2 million, which was equal to the fair value of the net assets of the Brookfield Portfolio based on third-party appraisals of the properties.
F-26


The Company issued 2,088,833 shares of Class E common stock and 12,380,554 Class E OP Units as consideration for the acquisitions. In June 2022, 12,310,303 of such Class E OP Units were converted to 12,660,957 Class I shares of the Company’s common stock at the then-applicable conversion factor per unit based on the most recently determined NAV of Class E OP Units and Class I shares.
Disposition of Investments
On November 2, 2021, the Company sold its interest in a rental housing property, Ezlyn, to an affiliate of the Oaktree Adviser for $105 million. The sale price was equal to the most recently appraised value from a third-party appraiser obtained by the Company in connection with determining the Company’s NAV. The Company received net proceeds of $42.4 million, which consisted of $8.6 million of cash and a $33.8 million preferred equity interest in an affiliate of Oaktree. On December 31, 2021, the Company assigned $5.0 million of its preferred equity interest to the affiliate of the Oaktree Adviser for $5.0 million of cash. On January 18, 2022, the Company assigned its remaining $28.8 million preferred equity interest to the affiliate of the Oaktree Adviser for $28.8 million.
On November 26, 2021, the Company sold a real estate-related loan, Atlantis Mezzanine Loan, to an affiliate of Brookfield for $25.0 million. The sale price was equal to the most recently appraised value from a third-party appraiser obtained by the Company in connection with determining the Company’s NAV.
Advanced Organization and Offering Costs
The Adviser and its affiliates advanced all of the Company’s organization and offering expenses (other than upfront selling commissions, dealer manager fees and stockholder servicing fees) through July 5, 2023, subject to the following reimbursement terms: (1) the Company reimburses the Adviser for all such advanced expenses paid through July 5, 2022 ratably over the 60 months following July 6, 2022; and (2) the Company reimburses the Adviser for all such advanced expenses paid from July 6, 2022 through July 5, 2023 ratably over the 60 months following July 6, 2023.
Affiliate Line of Credit
In November 2021, the Company entered into the Affiliate Line of Credit, providing for a discretionary, unsecured, uncommitted credit facility in a maximum aggregate principal amount of $125.0 million. For further details on the Affiliate Line of Credit, see Note 9 — “Mortgage Loans and Secured Credit Facility” to the Company’s Consolidated Financial Statements.
Brookfield Repurchase Arrangement
One or more affiliates of Brookfield (individually or collectively, as the context may require, the “Brookfield Investor”) was issued shares of the Company’s common stock and Class E OP Units in connection with its contribution of the Brookfield Portfolio on November 2, 2021. The Company and the Operating Partnership have entered into a repurchase arrangement with the Brookfield Investor (the “Brookfield Repurchase Arrangement”) pursuant to which the Company and the Operating Partnership will offer to repurchase shares of common stock or Operating Partnership units from the Brookfield Investor at a price per unit equal to the most recently determined NAV per share or unit immediately prior to each repurchase. The Brookfield Investor has agreed to not seek repurchase of the shares of common stock and Operating Partnership units that it owns if doing so would bring the value of its equity holdings in the Company and the Operating Partnership below $50.0 million. In addition, the Brookfield Investor has agreed to hold all of the shares of common stock and Operating Partnership units that it received in consideration for the contribution of the Brookfield Portfolio until the earlier of (i) the first date that the Company’s NAV reaches $1.5 billion and (ii) the date that is the third anniversary of November 2, 2021. Following such date, the Brookfield Investor may cause the Company to repurchase its shares and Operating Partnership units (above the $50.0 million minimum), in an amount equal to the sum of (a) the amount available under the Company’s share repurchase plan’s 2% monthly and 5% quarterly caps (after accounting for third-party investor repurchases) and (b) 25% of the amount by which net proceeds from the Offering and the Company’s private offerings of common stock for a given month exceed the amount of repurchases for such month pursuant to the Company’s share repurchase plan. The Company will not effect any such repurchase during any month in which the full amount of all shares requested to be repurchased by third-party investors under the share repurchase plan is not repurchased. During the years ended December 31, 2023 and 2022, the Company and the Operating Partnership did not repurchase any shares or Operating Partnership units from the Brookfield Investor as part of the Brookfield Repurchase Arrangement.
Oaktree Repurchase Agreement
On September 11, 2019, the board of directors of the Company, including a majority of the independent directors, adopted an arrangement with the Oaktree Investor (the “Oaktree Repurchase Agreement”) to repurchase any shares of the Company’s Class I common stock that Oaktree Investor, an affiliate of the Oaktree Adviser, acquired prior to the breaking of escrow in the Initial Public Offering. The board of directors approved the Oaktree Repurchase Agreement in recognition of the Oaktree Investor’s intent to subscribe for shares of the Company’s Class I common stock in an amount such that, together with all other
F-27


subscriptions for the Company’s common stock, the escrow minimum offering amount would be satisfied. As of December 6, 2019, the Company satisfied the minimum offering requirement and the Company’s board of directors authorized the release of proceeds from escrow. As of such date, the escrow agent released gross proceeds of approximately $150.0 million (including approximately $86.9 million that was funded by the Oaktree Investor) to the Company in connection with the sale of shares of the Company’s common stock. Under the Oaktree Repurchase Agreement, subject to certain limitations, on the last calendar day of each month the Company will offer to repurchase shares of its common stock from the Oaktree Investor in an aggregate dollar amount (the “Monthly Repurchase Amount”) equal to (i) the net proceeds from new subscriptions that month less (ii) the aggregate repurchase price (excluding any amount of the aggregate repurchase price paid using cash flow from operations not used to pay distributions) of shares repurchased by the Company that month from investors pursuant to the Company’s existing share repurchase plan. In addition to the Monthly Repurchase Amount for the applicable month, the Company will offer to repurchase any Monthly Repurchase Amounts from prior months that have not yet been repurchased. The price per share for each repurchase from the Oaktree Investor will be the lesser of (a) the $10.00 per share initial cost of the shares and (b) the transaction price in effect for the Class I shares at the time of repurchase. The repurchase arrangement is not subject to any time limit and will continue until the Company has repurchased all of the Oaktree Investor’s shares. During the year ended December 31, 2021, the Company repurchased 6,186,397 shares for $61.9 million from the Oaktree Investor. On July 31, 2021, the Company repurchased the remaining shares subject to the Oaktree Repurchase Agreement and there are no shares outstanding subject to the Oaktree Repurchase Agreement.
Option Investments Purchase Agreement
On November 2, 2021, the Company and Oaktree entered into a purchase option agreement (the “Option Investments Purchase Agreement”) pursuant to which Oaktree will have the right to purchase the Operating Partnership’s entire interest in four properties (Anzio Apartments, Arbors of Las Colinas, Two Liberty Center, and Lakes at West Covina; collectively, the “Equity Option Investments”) and five real estate-related loans and securities (IMC/AMC Bond Investment, 111 Montgomery, The Avery Senior Loan, The Avery Mezzanine Loan, and BX 2019 IMC G; collectively, the “Debt Option Investments” and, together with the Equity Option Investments, the “Oaktree Option Investments”). The 111 Montgomery loan was repaid in full by the borrower in November 2022 prior to the commencement of the option period. Pursuant to the Option Investments Purchase Agreement, Oaktree will have the right to purchase all of the Equity Option Investments or all of the Debt Option Investments, or both, subject to certain restrictions, for a period of twelve months following the earlier of (i) 18 months after November 2, 2021, the date of completion of the Adviser Transition, and (ii) the date on which the Company notifies Oaktree that it has issued in the aggregate $1.0 billion of the Company’s common stock to non-affiliates since November 2, 2021, at a price equal to the fair value of the Equity Option Investments and Debt Option Investments, as determined in connection with the Company’s most recently determined NAV immediately prior to the closing of such purchase. The twelve-month option period commenced on May 2, 2023. Oaktree has not exercised its right to purchase the Oaktree Option Investments.
Brookfield Subscription Agreement
On November 30, 2021, the Operating Partnership and the Brookfield Investor entered into a subscription agreement (the “Brookfield Subscription Agreement”) pursuant to which the Brookfield Investor agreed to purchase up to $83.0 million of Class E OP Units upon the request of the general partner of the Operating Partnership, of which the Company is the sole member. On December 1, 2021, the Brookfield Investor was issued 3,756,480 Class E OP Units in exchange for $45.0 million. On January 3, 2022, the Brookfield Investor was issued 3,075,006 Class E OP Units in exchange for $38.0 million. On June 29, 2022, the Company, the Operating Partnership and the Brookfield Investor entered into an agreement pursuant to which all such Class E OP Units issued to the Brookfield Investor in connection with the Brookfield Subscription Agreement were converted to Class I shares of the Company’s common stock at the then-applicable conversion factor per unit based on the most recently determined NAV of Class E OP Units and Class I shares.
On April 3, 2023, the Brookfield Investor was issued 756,475 Class I shares in the Current Offering in exchange for $10.0 million. On May 1, 2023, the Brookfield Investor was issued 617,909 Class I shares in the Current Offering in exchange for $8.0 million. The Class I shares held by the Brookfield Investor in connection with the Brookfield Subscription Agreement and subsequent subscriptions are not subject to the Brookfield Repurchase Arrangement, but the Brookfield Investor may request the Company repurchase its shares, in whole or in part, subject to the terms and conditions of the Company’s share repurchase plan.
Affiliate Service Provider Expenses
The Company may retain certain of the Adviser’s affiliates for necessary services relating to the Company’s investments or its operations, including any administrative services, construction, special servicing, leasing, development, property oversight and other property management services, as well as services related to group purchasing, healthcare, consulting/brokerage, capital markets/credit origination, loan servicing, property, title and/or other types of insurance, management consulting and other similar operational matters. Any such arrangements will be at market terms and rates. As of December 31, 2020, the
F-28


The Company had not retainedhas engaged Brookfield Properties, an affiliate of Brookfield, to provide operational services (including, without limitation, property management, leasing, and construction management) and corporate support services (including, without limitation, accounting and administrative services) for the AdviserCompany and certain of its properties. The Company has also engaged Maymont Homes (formally Conrex), an affiliate of Brookfield, to provide operational services (including, without limitation, property management, renovation, leasing, and turnover and maintenance oversight) for any such services.
Performance Feethe Company’s rental housing properties.
The Company pays the Adviseralso reimburses Brookfield Properties, Maymont Homes and other Brookfield operating affiliates for operating personnel expenses, including, but not limited to, employees who provide on-site maintenance, leasing, administrative and operational support services. Such employees may be fully dedicated or a performance fee equalshared resource amongst other investments. Employees’ compensation and expenses continue to 12.5%be an expense of the annual Total Return, subjectaffiliate, and if they are a shared resource, the affiliate allocates such expense to a 5% annual Hurdle Amount (each term as definedthe Company according to their policies and procedures. Personnel expenses may include IT costs, HR support (i.e. payroll and benefits), rent and office services, basic financial services (i.e. account receivables, bank account administration), professional development, travel, professional fees and similar expenses.
There were no services provided by Brookfield Properties, Maymont Homes or other Brookfield operating affiliates for the year ended December 31, 2021. The following table summarizes the Company’s affiliate service provider expenses for the years ended December 31, 2023 and 2022 ($ in thousands):
December 31, 2023December 31, 2022
Property management fees(1)
$2,958 $2,203 
Single-family rental leasing, maintenance and turnover oversight fees(1)
582 446 
Capitalized construction management fees(2)
83 139 
Capitalized single-family rental renovation oversight fees(2)
40 402 
Reimbursed personnel costs(3)
7,026 5,363 
Total$10,689 $8,553 
(1)Included in Rental property operating expenses on the Company's Consolidated Statements of Operations.
(2)Included in Investments in real estate, net on the Company's Consolidated Balance Sheets.
(3)For the year ended December 31, 2023, $6.0 million included in Rental property operating expenses and $1.1 million included in General and administrative expenses on the Company’s Consolidated Statements of Operations. For the year ended December 31, 2022, $4.8 million included in Rental property operating expenses and $0.5 million included in General and administrative expenses on the Company’s Consolidated Statements of Operations.
A Brookfield affiliate in Luxembourg provides company secretarial, accounting and administrative services to the advisory agreement) and a high water mark, with a catch-up. Such performance fee is made annually and accrues monthly.Company’s unconsolidated non-U.S. investment. For the years ended December 31, 20202023, 2022 and 2019,2021, the amounts incurred by the Company accrued performance fees of $2.2for these services were insignificant. A Brookfield affiliate provides asset and property management services to the Company’s unconsolidated non-U.S. investment. For the years ended December 31, 2023, 2022 and 2021, the amounts incurred by the Company for these services were $0.2 million, $0.2 million, and zero, respectively.
Captive Insurance Company
BPG Bermuda Insurance Limited (“BAM Insurance Captive”), a Brookfield affiliate, provides property and liability insurance for certain of the Company’s properties. For the years ended December 31, 2023, 2022 and 2021 the Company paid BAM Insurance Captive $0.2 million, respectively.$0.3 million and an insignificant amount, respectively, for insurance premiums.
On March 31, 2023, Obsidian Mutual, a Brookfield affiliate, replaced BAM Insurance Captive in providing property insurance for certain of the Company’s properties. For the year ended December 31, 2023, the Company incurred $0.1 million for insurance premiums provided by Obsidian Mutual.
Affiliate Title Service Provider
Horizon Land Services (“Horizon”), an affiliate of Brookfield, provides title insurance for certain of the Company’s properties. Horizon acts as an agent for one or more underwriters in issuing title policies and/or providing support services in connection with investments by the Company. For the years ended December 31, 2023, 2022 and 2021 the Company paid Horizon an insignificant amount, $0.4 million and $0.1 million , respectively, for title services.
Terrorism Insurance Provider
Liberty IC Casualty LLC (“Liberty”), a Brookfield affiliate, provides terrorism insurance for certain of the Company’s properties. For the year ended December 31, 2023, the insurance premiums incurred by the Company were an insignificant amount. No comparable financial information has been presented for the years ended December 31, 2022 and 2021 as the insurance program commenced in 2023.
F-29


Submetering Services
Certain of the Company’s properties sold submetering infrastructure and associated equipment to Metergy, an affiliate of Brookfield. Sale proceeds earned by the Company for the year ended December 31, 2023 was $0.5 million. Metergy provides submetering services to certain of the Company’s properties. For the year ended December 31, 2023, the fee incurred by the Company was an insignificant amount. No comparable financial information has been presented for the years ended December 31, 2022 and 2021 as the submetering program commenced in 2023.
Due to Affiliates

DueThe following table details the components of due to affiliates of $12.1 million as of December 31, 2020 consisted primarily of $0.9 million due to Oaktree for reimbursement of operating expenses, $5.7 million due to Oaktree for reimbursement of organizational and offering costs, $0.4 million due to the Adviser for management fees, $2.7 million due to Oaktree for share repurchases and $2.4 million due to the Adviser for performance fees (which includes $0.2 million of performance fee with respect to the period ended December 31, 2019, which the Adviser has deferred receipt until 2021). Due to affiliates of $6.0 million as of December 31, 2019 consisted of $0.6 million due to Oaktree for reimbursement of operating expenses, $5.2 million due to Oaktree for reimbursement of organizational and offering costs, and $0.2 million due to Oaktree for performance fees.($ in thousands):
Repurchase Arrangement for Oaktree Investor
December 31, 2023December 31, 2022
Accrued stockholder servicing fee$25,507 $29,477 
Advanced organization and offering costs9,734 12,002 
Stock repurchase payable to the Adviser for management fees3,353 — 
Accrued performance fee— 6,566 
Other(1)
2,410 2,118 
Accrued management fee1,046 1,239 
Accrued affiliate service provider expenses1,915 887 
OP Units Distributions Payable
Total$43,971 $52,294 
On September 11, 2019, the board of directors of the Company, including a majority of the independent directors, adopted an arrangement to repurchase shares of the Company’s Class I common stock that Oaktree Fund GP I, L.P. (the “Oaktree Investor”), an affiliate of the Company’s sponsor, acquired in the Company’s initial public offering. The board of directors
F-26

Oaktree Real Estate Income Trust, Inc.
Notes to the Financial Statements
approved the repurchase arrangement in recognition of the Oaktree Investor’s subscription for shares of the Company’s Class I common stock in an amount such that, together with all other subscriptions for the Company’s common stock, met the escrow minimum offering amount.
As of December 6, 2019, the Company satisfied the minimum offering requirement and the Company’s board of directors authorized the release of proceeds from escrow. As of such date, the escrow agent released gross proceeds of approximately $150.0 million (including approximately $86.9 million that was funded by Oaktree) to the Company in connection with the sale of shares of the Company’s common stock.

Under the repurchase arrangement, subject to certain limitations, on the last calendar day of each month the Company will offer to repurchase shares of its common stock from the Oaktree Investor in an aggregate dollar amount (the “Monthly Repurchase Amount”) equal to (i) the net proceeds from new subscriptions that month less (ii) the aggregate repurchase price (excluding any amount of the aggregate repurchase price paid using cash flow from operations not used to pay distributions) of shares repurchased by the Company that month from investors pursuant to the Company’s existing share repurchase plan. In addition to the Monthly Repurchase Amount for the applicable month, the Company will offer to repurchase any Monthly Repurchase Amounts from prior months that have not yet been repurchased. The price per share for each repurchase from the Oaktree Investor will be the lesser of (a) the $10.00 per share initial cost of the shares and (b) the transaction price in effect for the Class I shares at the time of repurchase. The repurchase arrangement is not subject to any time limit and will continue until the Company has repurchased all of the Oaktree Investor’s shares. During the years ended December 31, 2020 and 2019, the Company repurchased 2,521,620 and 0 Class I shares, respectively, from the Oaktree Investor at a price of $10.00 per share. As of December 31, 2020, the Oaktree Investor held 6,186,397 of the Company's outstanding Class I shares.
Other than the Monthly Repurchase Amount limitation, the share repurchase arrangement for the Oaktree Investor is not subject to any volume limitations, including those in the Company’s existing share repurchase plan. Notwithstanding the foregoing, no repurchase offer will be made to the Oaktree Investor for any month in which (1) the 2% monthly or 5% quarterly repurchase limitations in the Company’s existing share repurchase plan have been decreased or (2) the full amount of all shares requested to be repurchased under the Company’s existing share repurchase plan is not repurchased. Additionally, the Company may elect not to offer to repurchase shares from the Oaktree Investor, or may offer to purchase less than the Monthly Repurchase Amount, if, in its judgment, the Company determines that offering to repurchase the full Monthly Repurchase Amount would place an undue burden on its liquidity, adversely affect its operations or risk having an adverse impact on the Company as a whole. Further, the Company’s board of directors may modify, suspend or terminate this share repurchase arrangement if it deems such action to be in the Company’s best interests and the best interests of the Company’s stockholders. The Oaktree Investor will not request that its shares be repurchased under the Company’s existing share repurchase plan. Under the Company’s charter, the Oaktree Investor may not vote on the removal of any of its affiliates (including the Adviser), and may not vote regarding any transaction between the Company and Oaktree or any of its affiliates.
(1)Represents costs advanced by the Adviser and the Sub-Adviser on behalf of the Company for general corporate expenses provided by unaffiliated third parties.

11. Stockholders’ Equity and Redeemable Non-controlling Interests
Authorized Capital
The Company is authorized to issueOn April 30, 2018, the SEC declared effective the Company’s registration statement on Form S-11 for the Initial Public Offering. On November 2, 2021, the SEC declared effective the Company’s registration statement on Form S-11 (File No. 333-255557) for the Current Offering of up to $1,050,000,000$6.0 billion in shares in its primary offering.offering and up to $1.5 billion in shares pursuant to its distribution reinvestment plan. The Initial Public Offering terminated upon the commencement of the Current Offering. Pursuant to the Current Offering, the Company is sellingoffering to sell any combination of the four classes of shares of its common stock, Class T shares, Class S shares, Class D shares and Class I shares, with a dollar value up to the maximum offering amount. The share classes have different upfront selling commissions, dealer manager fees and ongoing stockholder servicing fees. See Note 2 for a further description of such items.The Company is also offering Class I, Class C and Class E shares in private offerings exempt from registration. Other than the differences in upfront selling commissions, dealer manager fees, and ongoing stockholder servicing fees, management fees and performance fees, each class of common stock has the same economic and voting rights.
As of December 31, 2020 and 2019, the Company had authority to issue 1,050,000,000 shares, consisting of the following:
ClassificationClassificationNo. of
Authorized Shares
Par Value
Per Share
ClassificationNo. of Authorized Shares (in thousands)Par Value
Per Share
Preferred stockPreferred stock50,000,000 $0.01 Preferred stock50,000 $$0.01
Class S common stockClass S common stock225,000 $0.01
Class I common stockClass I common stock250,000 $0.01
Class T common stockClass T common stock250,000,000 $0.01 Class T common stock225,000 $$0.01
Class S common stock250,000,000 $0.01 
Class D common stockClass D common stock250,000,000 $0.01 Class D common stock100,000 $$0.01
Class I common stock250,000,000 $0.01 
1,050,000,000 
Class C common stockClass C common stock100,000 $0.00
Class E common stockClass E common stock100,000 $0.00
Total

F-27F-30

Table of Contents
Common Stock
The following tables detailtable details the movement in the Company'sCompany’s outstanding shares of common stock:stock (in thousands):
Class SClass IClass TClass DTotal
December 31, 20195,851,600 9,145,617 14,997,217 
Common stock issued7,040,896 759,820 7,800,716 
Distribution reinvestments205,798 9,763 215,561 
Independent directors' restricted stock vested(1)
5,749 5,749 
Management fees78,022 78,022 
Stock redemptions(65,644)(2,521,620)(2,587,264)
December 31, 202013,032,650 7,477,351 20,510,001 
Class SClass IClass D
Class T(1)
Class CClass ETotal
December 31, 202013,033 7,478 — — — — 20,511 
Common stock issued (3)
7,146 2,225 — — 1,644 2,089 13,104 
Distribution reinvestment432 35 — — — 476 
Common stock repurchased(565)(6,926)— — — — (7,491)
Independent directors’ restricted stock vested(2)
— 13 — — — — 13 
December 31, 202120,046 2,825 — — 1,644 2,098 26,613 
Common stock issued (3)
17,686 41,459 36 — 7,974 1,186 68,341 
Distribution reinvestment793 769 — — — 151 1,713 
Common stock repurchased(1,821)(2,656)— — (275)(225)(4,977)
December 31, 202236,704 42,397 36 — 9,343 3,210 91,690 
Common stock issued (3)
3,513 5,626 114 — 801 35 10,089 
Distribution reinvestment953 1,724 — — — 264 2,941 
Common stock repurchased(6,926)(8,243)(2)— (797)(156)(16,124)
December 31, 202334,244 41,504 148 — 9,347 3,353 88,596 
(1)
As of December 31, 2023, no Class T shares of common stock had been issued.
(2)The directors' vestedindependent directors’ restricted stock represents $127,500grants represent an aggregate $0.3 million, $0.3 million and $0.1 million of the annual compensation paid to the independent directors since inception. The restricted stockfor the years ended December 31, 2023, 2022 and 2021, respectively. Each grant is amortized over the one-year year service period of such grant. The restricted stock grants.generally vests one year from the date of the grant. In November 2021, the restricted stock grants related to the independent directors’ annual compensation for the year ended December 31, 2021, vested upon the resignation of the independent directions in connection with the Adviser Transition. The restricted stock grants related to the independent directors’ annual compensation for the year ended December 31, 2023, will vest in March 2024.
(3)Includes conversions between share classes.
Distributions

Beginning December 31, 2019, the Company declared monthly distributions for each class of its common stock, which are generally paid approximately 20 days after month-end. Each class of the Company's common stock received the same aggregate gross distribution per share, which was $0.4573 per share since inception through December 31, 2020. The net distribution varies for each class based on the applicable stockholder servicing fee, which is deducted from the monthly distribution per share and paid directly to the applicable distributor. All 2019 and 2020 distributions represent a return of capital.

Distributions
The Company generally intends to distribute substantially all of its taxable income, which does not necessarily equal net income as calculated in accordance with GAAP, to its stockholders each year to comply with the REIT provisions of the Internal Revenue Code.
Each class of our common stock receives the same gross distribution per share. The net distribution varies for each class based on the applicable stockholder servicing fee,fees, management fees and performance fees, which isare deducted from the monthly distribution per shareshare. Prior to January 2022, the management fees and paid directly toperformance fees were not deducted from the applicable distributor.monthly distribution per share.
The following table details the aggregatenet distributiondistributions declared for each applicable class of our share classes as of December 31, 2020:  
Declaration DateClass S SharesClass I SharesClass T SharesClass D Shares
December 31, 2019$0.0189 $0.0250 $$
January 30, 2020$0.0222 $0.0294 $$
February 27, 2020$0.0272 $0.0341 $$
March 30, 2020$0.0267 $0.0341 $$
April 30, 2020$0.0272 $0.0344 $$
May 29, 2020$0.0288 $0.0361 $$
June 30, 2020$0.0293 $0.0365 $$
July 30, 2020$0.0291 $0.0365 $$
August 28, 2020$0.0293 $0.0367 $$
September 29, 2020$0.0295 $0.0367 $$
October 29, 2020$0.0294 $0.0369 $$
November 25, 2020$0.0320 $0.0392 $$
December 30, 2020$0.0342 $0.0417 $$
Total$0.3638 $0.4573 $$

common stock:  

Year Ended December 31, 2023
Class SClass IClass D
Class T(1)
Class CClass E
Aggregate gross distributions declared per share of common stock$1.2124 $1.2124 $1.2124 $— $1.2124 $1.2124 
Stockholder servicing fee per share of common stock(0.1072)— (0.0319)— — — 
Management fee per share of common stock(0.1583)(0.1595)(0.1598)— (0.1558)— 
Performance fee per share of common stock(2)
(0.3353)(0.3353)(0.3353)— (0.3353)— 
Net distributions declared per share of common stock$0.6116 $0.7176 $0.6854 $— $0.7213 $1.2124 
Distribution Reinvestment Plan
(1)The Company did not have any Class T shares of common stock issued or outstanding, thus no distributions were declared for Class T during the year ended December 31, 2023.
(2)Relates to the distribution declared on January 17, 2023, in connection with the payment of the 2022 performance fee that was payable on December 31, 2022.
F-28F-31

Table of Contents
Year Ended December 31, 2022
Class SClass I
Class D(1)
Class T(2)
Class CClass E
Aggregate gross distributions declared per share of common stock$0.8715 $0.8715 $0.5199 $— $0.8715 $0.8715 
Stockholder servicing fee per share of common stock(0.1100)— (0.0200)— — — 
Management fee per share of common stock(0.1681)(0.1689)(0.1005)— (0.1661)— 
Net distributions declared per share of common stock$0.5934 $0.7026 $0.3994 $— $0.7054 $0.8715 
(1)The Company issued its first Class D shares of common stock in June 2022, thus no distributions were declared for Class D prior to this date.
(2)The Company did not have any Class T shares of common stock issued or outstanding, thus no distributions were declared for Class T during the year ended December 31, 2022.
Year Ended December 31, 2021
Class SClass I
Class D(1)
Class T(1)
Class C(2)
Class E(3)
Aggregate gross distributions declared per share of common stock$0.5389 $0.5389 $— $— $0.4549 $0.1063 
Stockholder servicing fee per share of common stock(0.0926)— — — — — 
Net distributions declared per share of common stock$0.4463 $0.5389 $— $— $0.4549 $0.1063 
(1)The Company did not have any Class D or Class T shares of common stock issued or outstanding, thus no distributions were declared for Class D or Class T during the year ended December 31, 2021.
(2)The Company issued its first Class C shares of common stock in March 2021, thus no distributions were declared for Class C prior to this date.
(3)The Company issued its first Class E shares of common stock in November 2021, thus no distributions were declared for Class E prior to this date.
Distribution Reinvestment Plan
The Company has adopted a distribution reinvestment plan whereby stockholders (other than Alabama, Idaho, Kansas, Kentucky, Maine, Maryland, Massachusetts, Nebraska, New Jersey, North Carolina, Ohio, Oregon, Texas, Vermont and Washington investors) will have their cash distributions automatically reinvested in additional shares of common stock unless they elect to receive their distributions in cash. Alabama, Idaho, Kansas, Kentucky, Maine, Maryland, Massachusetts, Nebraska, New Jersey, North Carolina, Ohio, Oregon, Texas, Vermont and Washington investors will automatically receive their distributions in cash unless they elect to have their cash distributions reinvested in additional shares of the Company’s common stock. The per share purchase price for shares purchased pursuant to the distribution reinvestment plan will be equal to the offering price before upfront selling commissions and dealer manager fees (the “transaction price”) at the time the distribution is payable, which will generally be equal to the Company’s prior month’s NAV per share for that share class. Stockholders will not pay upfront selling commissions or dealer manager fees when purchasing shares pursuant to the distribution reinvestment plan. The stockholder servicing fees with respect to shares of the Company’s Class T shares, Class S shares and Class D shares are calculated based on the NAV for those shares and may reduce the NAV or, alternatively, the distributions payable with respect to shares of each such class, including shares issued in respect of distributions on such shares under the distribution reinvestment plan. ForDuring the yearyears ended December 31, 2020,2023 and 2022 the Company reinvested $2.2$37.7 million and $23.4 million of distributions. There were no distributions reinvested duringfor 2,939,928 and 1,713,257 shares of common stock, respectively.
Non-controlling Interests Attributable to Preferred Shareholders
Certain subsidiaries of the yearCompany have elected to be treated as REITs for U.S. federal income tax purpose. These subsidiaries have issued preferred non-voting shares to be held by investors to ensure compliance with the Code requirement that REITs have at least 100 shareholders. The preferred shares have a price of $1,000 and carry a 12.0% annual dividend payable annually. As of December 31, 2019.2023, there were $375,000 of preferred non-voting shares outstanding.
Redeemable Non-controlling Interest
The Brookfield Investor was issued Class E OP Units in connection with its contribution of the Brookfield Portfolio on November 2, 2021, subsequent cash contributions to the Operating Partnership pursuant to the Brookfield Subscription Agreement, and the settlement of prior year performance participation allocation. Because the Brookfield Investor has the ability to redeem its Class E OP Units for shares of common stock or cash, subject to certain restrictions, the Company has classified the Class E OP Units held by the Brookfield Investor as Redeemable non-controlling interest in mezzanine equity on the Company’s Consolidated Balance Sheets. The Redeemable non-controlling interest is recorded at the greater of the carrying amount, adjusted for its share of the allocation of income or loss and dividends, or the redemption value, which is equivalent to fair value, of such units at the end of each measurement period.
F-32

Table of Contents
The following table summarizes the Redeemable non-controlling interest activity for the years ended December 31, 2023 and 2022 ($ in thousands):
December 31, 2023December 31, 2022
Balance at beginning of the year$990 $200,086 
Limited Partner Cash Contributions— 38,000 
Settlement of prior year performance participation allocation— 2,346 
Conversion to Class I shares— (284,785)
GAAP Income Allocation(42)(4,669)
Distributions(92)(6,951)
Distributions Reinvested91 7,819 
Fair Value Allocation(14)49,144 
Balance at the end of the year$933 $990 

Share Repurchase Plan
The Company has adopted a share repurchase plan, whereby, subjected to certain limitations, stockholders may request on a monthly basis stockholders may request that the Company repurchase all or any portion of their shares. TheShould repurchase requests, in the Company’s judgment, place an undue burden on its liquidity, adversely affect its operations or risk having an adverse impact on the Company as a whole, or should the Company otherwise determine that investing its liquid assets in real properties or other illiquid investments rather than repurchasing its shares is in the best interests of the Company as a whole, then the Company may choose to repurchase all, some or none of thefewer shares thatthan have been requested to be repurchased, or none at all. Further, the Company’s board of directors may modify and suspend the Company’s share repurchase plan if it deems such action to be in the Company’s best interest and the best interest of its stockholders.
In addition, the total amount of shares that the Company will repurchase is limited, in any calendar month, to shares whose aggregate value (based on the repurchase price per share on the date of the repurchase) is no more than 2% of its aggregate NAV as of the last day of the previous calendar month and, in any calendar quarter, to shares whose aggregate value is no more than 5% of its aggregate NAV as of the last day of the previous calendar quarter. In the event that the Company determines to repurchase some but not all of the shares submitted for repurchase during any month, shares repurchased at the end of any particularthe month in its discretion, subject to any limitations inwill be repurchased on a pro rata basis. All unsatisfied repurchase requests must be resubmitted after the start of the next month or quarter, or upon the recommencement of the share repurchase plan. The total amount of aggregate repurchases of Class T, Class S, Class D, and Class I shares will be limited to 2% of the aggregate NAV per month and 5% of the aggregate NAV per calendar quarter. plan, as applicable.
Shares would beare repurchased at a price equal to the transaction price on the applicable repurchase date, subject to any early repurchase deduction. Shares that have not been outstanding for at least one year would beare repurchased at 95%98% of the transaction price. Due
For the years ended December 31, 2023, 2022 and 2021, the Company repurchased 14,485,367, 4,888,778 and 7,491,201 shares of common stock representing a total of $183.4 million, $70.3 million and $76.9 million, respectively, inclusive of repurchases from the Oaktree Investor pursuant to the illiquid natureOaktree Repurchase Agreement totaling 6,186,397 shares of investments in real estate, the Company may not have sufficient liquid resources to fund repurchase requests and has established limitations on the amount of funds the Company may usecommon stock for repurchases during any calendar month and quarter. Further, the Company’s board of directors may modify, suspend or terminate the share repurchase plan. For$61.9 million for the year ended December 31, 2020,2021.
The Company satisfied all repurchase requests during the Company repurchased 2,587,264 shares including 2,521,620 shares repurchased from Oaktree Fund GP I, L.P. (the “Oaktree Investor”). There were 0 share repurchases as ofyears ended December 31, 2019.


2023, 2022 and 2021.
F-29F-33

Table of Contents
12. Commitments and Contingencies
From time to time, the Company may be involved in various claims and legal actions arising in the ordinary course of business. As of December 31, 2020,2023, the Company iswas not subject to any material litigation nor iswas the Company aware of any material litigation threatened against it. The Company may, from time to time, enter into payment guarantees related to mortgage loans at its investments in unconsolidated entities. As of December 31, 2023, the Company has a payment guarantee of $1.6 million.

13. Five Year Minimum Leases
The Company’s rental revenue primarily consists of rent earned from operating leases at the Company’s rental housing, office, logistics, and net lease properties. Leases at the Company’s office, logistics, and net lease properties generally include a fixed base rent and certain leases also contain a variable component. The variable component of the Company’s operating leases at its office, logistics, and net lease properties primarily consist of the reimbursement of operating expenses such as real estate taxes, insurance, and common area maintenance costs. Rental Paymentsrevenue earned from leases at the Company’s rental housing properties primarily consist of a fixed base rent and certain leases contain a variable component that allows for the pass-through of certain operating expenses such as utilities.
The following table presentsdetails the components of operating lease income from leases in which the Company is the lessor for the period set forth below($ in thousands):
Year Ended December 31, 2023Year Ended December 31, 2022Year Ended December 31, 2021
Fixed lease payments$116,220 $102,890 $32,936 
Variable lease payments10,308 5,762 1,851 
Total rental revenues$126,528 $108,652 $34,787 
The following table details the undiscounted future minimum rents the Company expects to receive fromfor its logistics, net lease, and office properties. Leases atproperties as of December 31, 2023. The table below excludes the Company's multifamily investmentsCompany’s rental housing properties as substantially all leases are shortshorter term generally 12 months or less, and are not included.in nature ($ in thousands):
YearYearFuture Minimum RentsYearFuture Minimum Rents
2021$11,157,656 
202210,794,379 
20239,620,248 
202420246,857,286 
202520255,744,018 
2026
2027
2028
ThereafterThereafter6,560,171 
TotalTotal$50,733,758 

F-34

Table of Contents

14. Segment Reporting

TheAs of December 31, 2023, the Company operates in 3five reportable segments: multifamily properties,rental housing, office, propertieslogistics, net lease and real estate-related loans and securities. The Company continually evaluates the financial information used by the chief operating decision maker (“CODM”) in deciding how to allocate resources and in assessing performance.
In connection with the change in the Company’s CODM that occurred during the second quarter, the Company made the following change to its reportable segments based on the information used by the CODM. Effective June 30, 2023, rental housing was established as a new reportable segment, consisting of multifamily and single-family rental properties due to the similar operating nature of these investments. Comparative periods have been recast to reflect these changes.
The Company allocates resources and evaluates results based on the performance of each segment individually. The Company believes that segment net operating income is the key performance metric that captures the unique operating characteristics of each segment.

The following table sets forth the total assets by segment:segment ($ in thousands):
December 31, 2020December 31, 2019
Multifamily$204,408,015 $140,841,295 
December 31, 2023
December 31, 2023
December 31, 2023
Rental Housing
Rental Housing
Rental Housing
OfficeOffice134,521,921 93,629,245 
Real estate-related loans and securities74,464,566 49,297,799 
Office
Office
Logistics
Logistics
Logistics
Net Lease
Net Lease
Net Lease
Real Estate-Related Loans and Securities
Real Estate-Related Loans and Securities
Real Estate-Related Loans and Securities
Other (Corporate)
Other (Corporate)
Other (Corporate)Other (Corporate)27,479,107 29,717,653 
Total assetsTotal assets$440,873,609 $313,485,992 
Total assets
Total assets

The following table sets forth the financial results by segment for the year ended December 31, 2023 ($ in thousands):
Rental HousingOfficeLogisticsNet LeaseReal Estate-Related Loans and SecuritiesTotal
Revenues:
Rental revenues$83,823 $12,222 $7,780 $22,703 $— $126,528 
Other revenues11,368 666 82 — 12,119 
Total revenues95,191 12,888 7,783 22,785 — 138,647 
Expenses:
Rental property operating38,327 6,275 2,325 5,734 — 52,661 
Total expenses38,327 6,275 2,325 5,734 — 52,661 
Income from real estate-related loans and securities— — — — 17,609 17,609 
Segment net operating income$56,864 $6,613 $5,458 $17,051 $17,609 $103,595 
Loss from unconsolidated entities$(2,083)
Other income, net331 
Depreciation and amortization(51,691)
Impairment of investments in real estate(19,331)
General and administrative expenses(8,389)
Management fee(13,895)
Interest expense(58,577)
Net loss$(50,040)
Net loss attributable to non-controlling interests in third party joint ventures1,179 
Net income attributable to non-controlling interests - preferred stockholders(45)
Net loss attributable to redeemable non-controlling interests42 
Net loss attributable to stockholders$(48,864)
F-30
F-35

Table of Contents
The following table sets forth the financial results by segment for the year ended December 31, 2020:2022 ($ in thousands):
MultifamilyOfficeReal estate-related loans and securitiesTotal
Rental HousingRental HousingOfficeLogisticsNet LeaseReal Estate-Related Loans and SecuritiesTotal
Revenues:Revenues:
Rental revenues
Rental revenues
Rental revenuesRental revenues$11,681,669 $12,463,543 $$24,145,212 
Other revenuesOther revenues496,052 645,006 1,141,058 
Total revenuesTotal revenues12,177,721 13,108,549 25,286,270 
Expenses:Expenses:
Expenses:
Expenses:
Rental property operating
Rental property operating
Rental property operatingRental property operating4,859,445 5,351,792 10,211,237 
Total expensesTotal expenses4,859,445 5,351,792 10,211,237 
Income from real-estate related loans and securities4,908,074 4,908,074 
Realized gain on investments144,484 144,484 
Unrealized gain on investments(626,224)3,042,927 2,416,703 
Income from real estate-related loans and securities
Segment net operating incomeSegment net operating income$7,318,276 $7,130,533 $8,095,485 $22,544,294 
Loss from unconsolidated entities
Loss from unconsolidated entities
Loss from unconsolidated entities
Other income, net
Depreciation and amortizationDepreciation and amortization$6,372,127 $7,108,886 $$13,481,013 
General and administrative expensesGeneral and administrative expenses3,473,954 
Management feeManagement fee1,170,717 
Performance feePerformance fee2,215,134 
Interest expenseInterest expense4,948,496 
Interest expense
Interest expense
Net lossNet loss(2,745,020)
Net loss attributable to non-controlling interests307,169 
Net loss attributable to non-controlling interests in third party joint ventures
Net income attributable to non-controlling interests - preferred stockholders
Net loss attributable to redeemable non-controlling interests
Net loss attributable to stockholdersNet loss attributable to stockholders$(2,437,851)

F-31

Table of Contents
The following table sets forth the financial results by segment for the year ended December 31, 2019:2021 ($ in thousands):
MultifamilyOfficeReal estate-related loans and securitiesTotal
Rental HousingRental HousingOfficeLogisticsNet LeaseReal Estate-Related Loans and SecuritiesTotal
Revenues:Revenues:
Rental revenues
Rental revenues
Rental revenuesRental revenues$4,245,057 $2,883,152 $$7,128,209 
Other revenuesOther revenues164,948 246,750 411,698 
Total revenuesTotal revenues4,410,005 3,129,902 7,539,907 
Expenses:Expenses:
Expenses:
Expenses:
Rental property operating
Rental property operating
Rental property operatingRental property operating2,009,938 1,061,828 — 3,071,766 
Total expensesTotal expenses2,009,938 1,061,828 — 3,071,766 
Income from real estate-related loans— — 2,305,721 2,305,721 
Income from real estate-related loans and securities
Segment net operating incomeSegment net operating income$2,400,067 $2,068,074 $2,305,721 $6,773,862 
Net gain on dispositions of real estate
Net gain on dispositions of real estate
Net gain on dispositions of real estate
Gain from unconsolidated entities
Other income, net
Depreciation and amortizationDepreciation and amortization$3,381,811 $1,630,448 $— $5,012,259 
General and administrative expensesGeneral and administrative expenses1,616,252 
Organizational costs
Management feeManagement fee— 
Performance feePerformance fee200,649 
Organizational expenses885,061 
Performance participation allocation
Interest expenseInterest expense4,048,089 
Net loss$(4,988,448)
Net loss attributable to non-controlling interests265,570 
Net loss attributable to stockholders$(4,722,878)
Net income
Net income
Net income
Net loss attributable to non-controlling interests in third party joint ventures
Net income attributable to redeemable non-controlling interests
Net income attributable to stockholders
F-36

Table of Contents

15. Subsequent Events
Termination of Interest Rate Swap Agreement
On February 2, 2024, the Company received net proceeds of $10.4 million from the termination of an interest rate swap agreement with a notional amount of $250.0 million.






F-32F-37

Table of Contents
15. Subsequent Events
The Company has evaluated events fromSchedule III—Real Estate and Accumulated Depreciation as of December 31, 2020 through the date the financial statements were issued.2023
Investments(in thousands)
Subsequent to December 31, 2020, the Company sold an aggregate of $4.9 million of floating-rate commercial mortgage backed securities.
Initial Cost
Costs Capitalized Subsequent to Acquisitions (1)
Gross Amounts at which Carried at the Close of Period
DescriptionLocationEncumbrancesLand and Land ImprovementsBuilding and Building ImprovementsLand and Land ImprovementsBuilding and Building ImprovementsLand and Land ImprovementsBuilding and Building ImprovementsTotalAccumulated DepreciationYear BuiltYear Acquired
Depreciable Lives(2)
Rental Housing properties:
Anzio ApartmentsAtlanta, GA$44,400 $9,837 $47,058 $1,394 $264 $11,231 $47,322 $58,553 $(12,251)19862019(1)
Arbors of Las ColinasDallas, TX45,950 18,155 43,492 661 80 18,816 43,572 62,388 (6,539)19842020(1)
1110 Key Federal HillBaltimore, MD51,520 10,310 61,908 223 10,315 62,131 72,446 (3,741)20192021(1)
DomainOrlando, FL48,700 10,503 61,703 48 163 10,551 61,866 72,417 (3,743)20172021(1)
The BurnhamNashville, TN114,000 14,145 111,469 34 255 14,179 111,724 125,903 (6,099)20172021(1)
Flats on FrontWilmington, NC64,000 6,528 88,877 19 231 6,547 89,108 95,655 (4,681)20212021(1)
VersoBeaverton, OR49,000 8,100 61,139 30 12 8,130 61,151 69,281 (3,192)20212021(1)
2626 South Side FlatsPittsburgh, PA60,760 11,064 77,270 332 11,068 77,602 88,670 (3,993)20162022(1)
The Parker at Huntington MetroAlexandria, VA85,000 18,775 114,441 17 603 18,792 115,044 133,836 (5,353)20162022(1)
Briggs + UnionMount Laurel, NJ80,000 18,987 131,552 93 187 19,080 131,739 150,819 (6,559)20202022(1)
Single-Family RentalsVarious(3)82,008 24,473 105,043 534 10,080 25,007 115,123 140,130 (5,973)VariousVarious(1)
Total Rental Housing properties:$725,338 $150,877 $903,952 $2,839 $12,430 $153,716 $916,382 $1,070,098 $(62,124)
Logistics properties:
6123-6227 Monroe CtMorton Grove, IL(3)$11,685 $5,625 $9,703 $— $611 $5,625 $10,314 $15,939 $(1,010)19682021(1)
8400 Westphalia RoadUpper Marlboro, MD— 11,676 17,161 — — 11,676 17,161 28,837 (1,678)20052021(1)
McLane Distribution CenterLakeland, FL— 3,217 22,039 — 96 3,217 22,135 25,352 (1,935)19732021(1)
2003 Beaver RoadLandover, MD(3)6,295 1,591 7,708 — 36 1,591 7,744 9,335 (489)19832022(1)
187 Bartram ParkwayFranklin, IN(3)18,997 4,205 22,948 — — 4,205 22,948 27,153 (1,389)20042022(1)
Total Logistics properties:$36,977 $26,314 $79,559 $ $743 $26,314 $80,302 $106,616 $(6,501)
Office properties:
Two Liberty CenterArlington, VA$62,085 $3,075 $83,132 $— $(20,854)$3,075 $62,278 $65,353 $(8,981)20072019(1)
Lakes at West CovinaLos Angeles, CA26,515 4,415 30,637 — 2,593 4,415 33,230 37,645 (7,242)19902020(1)
Total Office properties:$88,600 $7,490 $113,769 $ $(18,261)$7,490 $95,508 $102,998 $(16,223)
Net Lease properties:
DreamWorks Animation StudiosGlendale, CA$212,200 $74,803 $247,835 $— $187 $74,803 $248,022 $322,825 $(15,756)19972021(1)
Total Net Lease properties:$212,200 $74,803 $247,835 $ $187 $74,803 $248,022 $322,825 $(15,756)
Portfolio Total$1,063,115 $259,484 $1,345,115 $2,839 $(4,901)$262,323 $1,340,214 $1,602,537 $(100,604)

On February 2, 2021, the Company had an initial funding of $4.1 million for a first mortgage loan secured by a condominium development in Brooklyn, New York.

On February 17, 2021, the Company had an initial funding of $12.7 million for a first mortgage loan secured by a condominium and apartment development in San Francisco, California.

Status of the Offering
As of March 30, 2021, the Company had sold an aggregate of 21,614,752 shares, net of repurchases, of its common stock (consisting of 14,411,775 Class S shares, 7,129,017 Class I shares and 73,960 Class C shares) in the Offering resulting in net proceeds of $218.9 million to the Company as payment for such shares.

Class C Shares Private Offering

Subsequent to December 31, 2020, the Company created a new Class C share classand began conducting a private offering of Class C shares to a feeder vehicle primarily created to hold the Company's Class C shares, which in turn will offer interests in itself to investors.


Distributions
Subsequent to December 31, 2020, the Company declared distributions as follows:
Record DateClass SClass IClass TClass D
January 28, 2021$0.0344 $0.0420 N/AN/A
February 25, 2021$0.0352 $0.0420 N/AN/A
March 30, 2021$0.0346 $0.0422 N/AN/A

(1)Includes write-downs related to impairment of long-lived assets.
(2)Refer to Note 2 of the Consolidated Financial Statements for details of depreciable lives.
(3)These properties secure a $119.0 million balance on the Secured Credit Facility.

F-33F-38

Table of Contents

Schedule III—Real Estate and Accumulated Depreciation as of December 31, 2023 - Continued

The total included on Schedule III does not include furniture, fixtures and equipment totaling $29.1 million. Accumulated depreciation does not include $5.8 million of accumulated depreciation related to furniture, fixtures and equipment.
The following table summarizes activity for real estate and accumulated depreciation for the years ended December 31, 2023 and 2022 ($ in thousands):

December 31, 2023December 31, 2022
Real Estate:
Balance at the beginning of the year$1,617,092 $1,075,445 
Additions during the year:
Land and land improvements836 84,073 
Building and building improvements6,552 458,249 
Dispositions during the year:
Land and land improvements— — 
Building and building improvements(175)(675)
Other Deductions:
Impairment of investment in real estate(21,768)$— 
Balance at the end of the year$1,602,537 $1,617,092 
Accumulated Depreciation:
Balance at the beginning of the year$(57,837)$(19,373)
Depreciation expense(45,380)(39,050)
Dispositions175 586 
Impairment of investment in real estate2,438 — 
Balance at the end of the year$(100,604)$(57,837)
F-39