UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-K

Annual Report Pursuant to Section 13 or 15(d) of the

Securities Exchange Act of 1934

For the fiscal year ended December 31, 20222023

Commission File Number: 000-53650

Lightstone Value Plus REIT V, Inc.

(Exact name of registrant as specified in its charter)

Maryland 20-8198863
(State or other jurisdiction of
(I.R.S. Employer
incorporation or organization) (I.R.S. Employer
Identification No.)

1985 Cedar Bridge Avenue, Suite 1, Lakewood, New Jersey

08701
(Address of principal executive offices) (Zip Code)

 

(888) 808-7348

(Registrant’s telephone number, including area code)

Securities registered pursuant to section 12(b) of the Act:

None

Securities registered pursuant to section 12(g) of the Act:

Common Stock, $.0001 par value per share

(Title of class)

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

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 ☒

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 ☒   No ☐

Indicate by check mark whether the registrant has submitted electronically, if any, 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 and post such files). Yes ☒   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 definition of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging"emerging growth company”company" in Rule 12b-2 of the Exchange Act.

Large accelerated filerAccelerated filer
AcceleratedNon-accelerated filer
Non-accelerated filerSmaller reporting companySmaller reporting company
 

Emerging growth company

 

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

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. 

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 ☒

There is no established market for the Registrant’s common stock. The Registrant has adopted a Policy for Estimation of Common Stock Value (the “Estimated Valuation Policy”) pursuant to which it has estimated the net asset value per share of its common stock (“NAV per Share”). As of September 30, 2022,2023, the estimated NAV per Share was $14.75.$15.46. For a full description of the methodologies used to estimate the NAV per Share of the Registrant’s common stock, see Part II, Item 5, “Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities-Market Information” included in this Annual Report on Form 10-K.. There were 20.119.9 million shares of common stock outstanding as of June 30, 2022,2023, the last business day of the Registrant’s most recently completed second fiscal quarter. As of March 15, 2023,2024, the registrant had 20.019.4 million shares of common stock outstanding.

DOCUMENTS INCORPORATED BY REFERENCE

None.

 

 

 

 

 

LIGHTSTONE VALUE PLUS REIT V, INC.

FORM 10-K

Year Ended December 31, 2022Table of Contents

Page
PART I
Item 1.Business.Business1
Item 1B.Unresolved Staff Comments4
Item 1C.Cybersecurity4
Item 2.Properties.Properties46
Item 3.Legal Proceedings.Proceedings46
Item 4.Mine Safety Disclosures46
PART II
Item 5.Market for Registrant’s Common Equity, Related Stockholder Matters, and Issuer Purchases of Equity Securities.Securities57
Item 7.Management’s Discussion and Analysis of Financial Condition and Results of Operations.Operations1215
Item 8.Financial Statements and Supplementary Data.2328
Item 9.Changes in and Disagreements Withwith Accountants on Accounting and Financial Disclosure.Disclosure2328
Item 9A.Controls and Procedures.Procedures2328
Item 9B.Other Information.Information2328
Item 9C.Disclosure Regarding Foreign Jurisdictions that Prevent Inspections.Inspections2328
PART III
Item 10.Directors and Executive Officers and Corporate Governance.of the Registrant2429
Item 11.Executive Compensation.Compensation2833
Item 12.Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters.29
Item 13.Certain Relationships and Related Transactions, and Director Independence.2934
    
Item 13.Certain Relationships and Related Transactions34
Item 14.Principal Accounting Fees and Services.Services3238
PART IV
Item 15.Exhibits Financial Statement Schedules.3439
Item 16.Form 10-K Summary.Summary3439
Signatures.Signatures3540

 

i

 

 

Forward-Looking Statements

Certain statements in this Annual Report on Form 10-K (the “Annual Report”) constitute “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 Securities Exchange Act of 1934, as amended (the “Exchange Act”). These forward-looking statements include discussion and analysis of the financial condition of Lightstone Value Plus REIT V, Inc. and our subsidiaries (which may be referred to herein as “Lightstone REIT V”, the “Company,” “we,” “us” or “our”), including our ability to make accretive real estate or real estate-related investments, rent space on favorable terms, to address our debt maturities and to fund our liquidity requirements, to sell our assets when we believe advantageous to achieve our investment objectives, our anticipated capital expenditures, the amount and timing of anticipated future cash distributions to our stockholders, the estimated net asset value (“NAV”) per share of our common stock (“NAV per Share”), and other matters. Words such as “may,” “anticipates,” “expects,” “intends,” “plans,” “believes,” “seeks,” “estimates,” “would,” “could,” “should” and variations of these words and similar expressions are intended to identify forward-looking statements.

These forward-looking statements are not historical facts but reflect the intent, belief or current expectations of our management based on their knowledge and understanding of the business and industry, the economy and other future conditions. These statements are not guarantees of future performance, and we caution stockholders not to place undue reliance on forward-looking statements. Actual results may differ materially from those expressed or forecasted in the forward-looking statements due to a variety of risks, uncertainties and other factors, including but not limited to the factors described below:

market and economic challenges experienced by the United States (“U.S.”) and global economies or real estate industry as a whole and the local economic conditions in the markets in which our investments are located. Additionally, our business and financial performance may be adversely affected by current and future economic and other conditions; such as inflation, recession, political upheaval or uncertainty, terrorism and acts of war, natural and man-made disasters, cybercrime, and outbreaks of contagious diseases;

the availability of cash flow from operating activities for distributions, if required to maintain our status as a real estate investment trust, or REIT;

conflicts of interest arising out of our relationships with our external advisor and its affiliates;

our ability to retain our executive officers and other key individuals who provide advisory and property management services to us;

our level of debt and the terms and limitations imposed on us by our debt agreements;

the availability of credit generally, and any failure to obtain debt financing at favorable terms or a failure to satisfy the conditions and requirements of that debt;

our ability to make accretive investments;

our ability to diversify our portfolio of assets;

changes in market factors that could impact our rental rates and operating costs;

our ability to secure leases at favorable rental rates;

our ability to sell our assets at a price and on a timeline consistent with our investment objectives;

ii

impairment charges;

unfavorable changes in laws or regulations impacting our business, our assets or our key relationships; and

factors that could affect our ability to qualify as a real estate investment trust.REIT.

ii

Forward-looking statements in this Annual Report on Form 10-K reflect our management’s view only as of the date of this Annual Report, and may ultimately prove to be incorrect. We undertake no obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events or changes to future operating results, except as required by applicable law. We intend for these forward-looking statements to be covered by the applicable safe harbor provisions created by Section 27A of the Securities Act and Section 21E of the Exchange Act.

Cautionary Note

The representations, warranties, and covenants made by us in any agreement filed as an exhibit to this Annual Report on Form 10-K are made solely for the benefit of the parties to the agreement, including, in some cases, for the purpose of allocating risk among the parties to the agreement, and should not be deemed to be representations, warranties, or covenants to or with any other parties. Moreover, these representations, warranties, or covenants should not be relied upon as accurately describing or reflecting the current state of our affairs.

iii

 

 

PART I

ItemITEM 1. Business.BUSINESS.

OrganizationDollar amounts are presented in thousands, except per share data and where indicated in millions.

Lightstone Value Plus REIT V, Inc. (“General Description of Business and Structure

Lightstone REIT V”) which was formerly known as Lightstone Value Plus Real Estate Investment Trust V Inc. before August 31, 2021, (which may be referred to as the “Company,” “we,” “us,” or “our”) was organized as a Maryland corporation on January 9, 2007 and has elected to be taxed, and currently qualifies, as a real estate investment trust (“REIT”)REIT for U.S. federal income tax purposes.

We were formed primarily to acquire and operate commercial real estate and real estate-related assets on an opportunistic and value-add basis. In particular, we have focused generally on acquiring commercial properties with significant possibilities for capital appreciation, such as those requiring development, redevelopment or repositioning, those located in markets and submarkets with high growth potential, and those available from sellers who were distressed or faced time-sensitive deadlines. In addition, our opportunistic and value-add investment strategy has included investments in real estate-related assets that present opportunities for higher current income. Since inception, we have acquired a wide variety of commercial properties, including office, industrial, retail, hospitality, multifamily and student housing. We have purchased existing, income-producing properties and newly constructed properties. We have also invested in mortgage and mezzanine loans. We have made our investments in or in respect of real estate assets located in the United StatesU.S. and other countries based on our view of existing market conditions.

Substantially all of our business is conducted through Lightstone REIT V OP LP, a limited partnership organized in Delaware (the “Operating Partnership”). As of December 31, 2023, our wholly-owned subsidiary, BHO II, Inc., a Delaware corporation, owned a 0.1% partnership interest in the Operating Partnership as its sole general partner. As of December 31, 2023, our wholly-owned subsidiary, BHO Business Trust II, a Maryland business trust, was the sole limited partner of the Operating Partnership and owned the remaining 99.9% interest in the Operating Partnership.

All of our current investments are located in the United States.U.S. We currently intend to hold our various real properties until such time as our board of directors (the “Board of Directors”) determines that a sale or other disposition appears to be advantageous to achieve our investment objectives or until it appears that the objectives will not be met. We currently have one operating segment. As of December 31, 2022,2023, we had eight wholly owned real estate investments (multifamily properties)multifamily properties containing an aggregate of 2,520 apartment units and one real estate-related investment, (mezzanine loan)which is a senior mortgage loan (note receivable). For information regarding our consolidated real estate properties, see Item 2. Properties.

Substantially all of our business is conducted through Lightstone REIT V OP LP, a limited partnership organized in Delaware (the “Operating Partnership”). As of December 31, 2022, our wholly-owned subsidiary, BHO II, Inc., a Delaware corporation, owned a 0.1% partnership interest in the Operating Partnership as its sole general partner. As of December 31, 2022, our wholly-owned subsidiary, BHO Business Trust II, a Maryland business trust, was the sole limited partner of the Operating Partnership and owned the remaining 99.9% interest in the Operating Partnership.

Our business is externally managed by LSG Development Advisor LLC (the “Advisor”), an affiliate of the Lightstone Group LLC (“Lightstone”), which provides advisory services to us and we have no employees.us. Lightstone is majority owned by David Lichtenstein, a member of the chairman emeritusBoard of our board of directors, David Lichtenstein.Directors. Pursuant to the terms of an advisory agreement and subject to the oversight of our boardBoard of directors,Directors, the Advisor is responsible for managing our day-to-day affairs and for services related to the management of our assets.

We have no employees. We are dependent on the Advisor and its affiliates for performing a full range of services that are essential to us, including asset management, property management, property management oversight (for those of our properties which are managed by an unrelated third party property manager) and acquisition, disposition and financing activities, and other general administrative responsibilities; such as tax, accounting, legal, information technology (“IT”) and investor relations services. If the Advisor and its affiliates are unable to provide these services to us, we would be required to provide the services ourselves or obtain the services from other parties.

Our office is located at 1985 Cedar Bridge Avenue, Suite 1, Lakewood, New Jersey 08701 and our toll-free telephone number is (888) 808-7348.


In connection with our initial capitalization, we issued 22,500 shares of our common stock and 1,000 shares of our convertible stock to our previousformer advisor on January 19, 2007. The 1,000 shares of convertible stock were transferred to an affiliate of Lightstone on February 10, 2017 and remain outstanding. As of December 31, 2022,2023, we had 20.019.6 million shares of common stock outstanding.

Our common stock is not currently listed on a national securities exchange. The timing of a liquidity event for our stockholders will depend upon then prevailing market conditions and our boardBoard of directors’Directors’ assessment of our investment objectives and liquidity options for our stockholders. Currently,Although our boardBoard of directorsDirectors has currently targeted June 30, 2028 for the commencement of a liquidity event. However,event, we can provide no assurances as to the actual timing of the commencement of a liquidity event for our stockholders or our ultimate liquidation. Furthermore, we will seek stockholder approval prior to liquidating our entire portfolio.

Related Parties

Our Advisor and its affiliates are related parties of ours as well as other public REITs sponsored and/or advised by these entities. Pursuant to the terms of various agreements, certain of these entities are entitled to compensation and reimbursement of costs incurred for services related to the investment, financing, development, management and disposition of our assets. The compensation is generally based on the cost of acquired properties/investments, the amount of the associated financings, the most recent estimated fair value of our properties, the annual revenue earned from such properties/investments, and other such fees and expense reimbursements as outlined in each of the respective agreements.

Investment Objectives

Our primary investment objectives are:

to realize growth in the value of our investments; and

generate income without subjecting our investors’ capital contribution to undue risk.

1Investment Policies

 

Investment Policies

We have and expect to continue to invest in commercial properties, such as office, industrial, retail, hospitality, multifamily, and student housing, and other real estate-related investments such as mortgage loans and mezzanine loans. Our investments may be in existing income-producing properties and newly-constructed properties that are initially identified as opportunistic and value-add investments with significant possibilities for capital appreciation due to their property-specific characteristics or their market characteristics.

We have and expect to continue to generally make our real estate investments in fee title or a long-term leasehold estate through the Operating Partnership or indirectly through special purpose limited liability companies or through investments in joint ventures, partnerships, co-tenancies, or other co-ownership arrangements with the developers of the properties or other persons.

Borrowing Policies

There is no limitation on the amount we may invest in or borrow related to any single property or other investment. Under our charter, the maximum amount of our indebtedness cannot exceed 300% of our “net assets” (as defined by the Statement of Policy Regarding Real Estate Investment Trusts adopted by the North American Securities Administrators Association on May 7, 2007) as of the date of any borrowing; however, we may exceed that limit if approved by a majority of our independent directors. In addition to our charter limitation, our boardBoard of directorsDirectors has adopted a policy to generally limit our aggregate borrowings to approximately 75% of the aggregate value of our assets unless substantial justification exists that borrowing a greater amount is in our best interests. Our boardBoard of directorsDirectors reviews our aggregate borrowings at least quarterly. As of December 31, 2022,2023, we had an aggregate debt leverage ratio of approximately 66.8%63.1% of the aggregate value of our assets.


Disposition Policies

As each of our investments reaches what we believe to be the asset’s optimum value, we will consider disposing of the investment and may do so for the purpose of reinvesting all or a portion of the net sales proceeds into other real estate and real estate-related investments, distributing all or a portion of the net sale proceeds to our stockholders or satisfying our obligations. A property may be sold at any time if, in the judgment of our Advisor and our independent board members, the sale of the property is determined to be in our best interests.

Tax Status and Income Taxes

We elected to qualify and be taxed as a REIT commencing with the taxable year ended December 31, 2008. As a REIT, we generally will not be subject to U.S. federal income tax on our net taxable income that we distribute currently to our stockholders. To maintain our REIT qualification under the Internal Revenue Code of 1986, as amended, (the “Code”), we must meet a number of organizational and operational requirements, including a requirement that we annually distribute to our stockholders at least 90% of our REIT taxable income (which does not equal net income, as calculated in accordance with generally accepted accounting principles in the United StatesU.S. of America (“GAAP”)), determined without regard to the deduction for dividends paid and excluding any net capital gain. If we fail to remain qualified for taxation as a REIT in any subsequent year and do not qualify for certain statutory relief provisions, our income for that year will be taxed at the regular corporate rate, and we may be precluded from qualifying for treatment as a REIT for the four-year period following our failure to qualify as a REIT. Such an event could materially adversely affect our net income and net cash available for distribution to our stockholders. Additionally, even if we continue to qualify as a REIT for U.S. federal income tax purposes, we may still be subject to some U.S. federal, state and local taxes on our income and property and to U.S. federal income taxes and excise taxes on our undistributed income, if any.

To maintain our qualification as a REIT, we may engage in certain activities through a taxable REIT subsidiariessubsidiary (“TRSs”TRS”). As such, we may be subject to U.S. federal and state income and franchise taxes from these activities.

As of December 31, 20222023 and 2021,2022, we had no material uncertain income tax positions.

2

 

Concentration of Credit Risk

As of December 31, 2023 and 2022, we had cash deposited in certain financial institutions in excess of U.S. federally insured levels. We regularly monitor the financial stability of these financial institutions and believe that we are not exposed to any significant credit risk with respect to our cash and cash equivalents or restricted cash.

Current Environment

Our operating results and financial condition are substantially impacted by the overall health of local, U.S. national and global economies and may be influenced by market and other challenges. Additionally, our business and financial performance may be adversely affected by current and future economic and other conditions; including, but not limited to, availability or terms of financings, financial markets volatility and banking failures, political upheaval or uncertainty, natural and man-made disasters, terrorism and acts of war, unfavorable changes in laws and regulations, outbreaks of contagious diseases, cybercrime, loss of key relationships, inflation and recession.

Our overall performance depends in part on worldwide economic and geopolitical conditions and their impacts on consumer behavior. Worsening economic conditions, increases in costs due to inflation, higher interest rates, certain labor and supply chain challenges and developments related to the COVID-19 pandemic, and other changes in economic conditions may adversely affect our results of operations and financial performance.performance.


Competition

Competition

We are subject to significant competition in seeking tenants for the leasing of our properties and buyers for the potential sale of our properties. The competition for creditworthy tenants is intense, and we have been and expect to continue to be required to provide rentrental concessions, incur charges for tenant improvements, and provide other inducements in order to lease vacant space at our properties. Without theseoffering inducements, we may not be able to continue to lease vacant space timely, or at all, which would adversely impact our financial condition or results of operations. We also compete with sellers of similar properties when we sell properties, which may result in ourus receiving lower offers and resulting proceeds from the sale of our properties or not being able to sell our properties at prices that will achieve our return objectives. We compete for buyers and tenants with many third parties engaged in real estate investment activities, including other REITs, specialty finance companies, savings and loan associations, banks, mortgage bankers, insurance companies, mutual funds, institutional investors, investment banking firms, lenders, hedge funds, governmental bodies, and other entities. Many of our competitors, including larger REITs, have greater financial resources than we have and generally may be able to accept more risk. They also may enjoy competitive advantages that result from, among other things, a lower cost of capital and enhanced operating efficiencies.

Regulations

Our investments are subject to various U.S. federal, state and local laws, ordinances, and regulations, including, among other things, zoning regulations, land use controls, and environmental.environmental matters. We believe that we have all permits and approvals necessary under currentexisting law to operate our investments.

Environmental

As an owner of real estate, we are subject to various environmental laws of U.S. federal, state, and local governments. Compliance with existing laws has not had a material adverse effect on our financial condition or results of operations, and management does not believe it will have such an impact in the future. However, we cannot predict the impact of unforeseen environmental contingencies or new or changed laws or regulations on properties in which we hold an interest.

Employees

We have no employees. Our Advisor and its affiliates perform a full range of real estate services for us, including asset management, accounting, legal, and property management, as well as investor relations services.

We are dependent on the Advisor and its affiliates for services that are essential to us, including asset management and acquisition, disposition and financing activities, and other general administrative responsibilities. If the Advisor and its affiliates are unable to provide these services to us, we would be required to provide the services ourselves or obtain the services from other sources.

Available Information

We electronically submit various filings to the United StatesU.S. Securities and Exchange Commission (the “SEC”) including our annual reports on Form 10-K,Annual Reports, quarterly reports on Form 10-Q, current reports on Form 8-K and any amendments to those reports. Copies of our filings with the SEC may be obtained from our website at www.lightstonecapitalmarkets.com or at the SEC’s website at www.sec.gov. Access to these filings is free of charge. We are not incorporating our website or any information from the website into this Annual Report on Form 10-K.Report.

3

 

ItemITEM 1B. Unresolved Staff Comments.UNRESOLVED STAFF COMMENTS.

None applicable.

ITEM 1C. CYBERSECURITY:

Risk Management and Strategy

We have no employees. Our business is externally managed by the Advisor, an affiliate of Lightstone. We are dependent on the Advisor and affiliates of Lightstone (collectively, the “Advisor and its affiliates”) for performing a full range of services that are essential to us, including asset management, property management (excluding our hospitality properties, each of which are managed by an unrelated third party property manager) and acquisition, disposition and financing activities, and other general administrative responsibilities; such as tax, accounting, legal, information technology (“IT”) and investor relations services. As an externally managed REIT, our risk management function, including cybersecurity, is governed by the cybersecurity policies and procedures of the Advisor and its affiliates, which determine and implement appropriate risk management processes and strategies as it relates to cybersecurity for both us and the other entities they advise, own and/or manage, and we rely on them for assessing, identifying and managing material risks to our business from cybersecurity threats.


The Advisor and its affiliates take a risk-based approach to cybersecurity and have implemented cybersecurity policies throughout their operations that are designed to address cybersecurity threats and incidents. The Advisor and its affiliates regularly assess risks from cybersecurity threats, monitor their information systems for potential vulnerabilities, and test those systems according to their cybersecurity policies, standards, processes, and practices, which are integrated into their overall approach to enterprise risk management. To protect their information systems from cybersecurity threats, the Advisor and its affiliates use various security tools that help them identify, escalate, investigate, resolve, and recover from security incidents in a timely manner.

The Advisor and its affiliates have a technology team, under the leadership of the Director of Information Technology, who has over 20 years of technology management experience, which defines a work plan designed to maintain strong cybersecurity maturity, sets improvement objectives of key controls and systems, including feedback from third-party assessments, and identifies and implements on-going investments to replace or upgrade systems or technologies and proactively maintain strong security. As part of this planning, management conducts regular testing of our incident response plan to increase awareness, establishes key decision-making criteria, ensures effective communication among key stakeholders, and complies with the Company’s disclosure obligations.

The Advisor and its affiliates also partner with independent third-party experts to provide a comprehensive cybersecurity solution that safeguards organizations against a broad spectrum of cyber threats. This comprehensive cybersecurity solution offers advanced threat detection, prevention, and response capabilities, including real-time monitoring, threat intelligence, behavioral analysis, endpoint detection and response, malware prevention, and automated response actions. Additionally, the comprehensive cybersecurity solution also provides access to cybersecurity experts, who provide proactive threat monitoring and incident response support to effectively detect, investigate, and remediate security incidents.

The Advisor and its affiliates engage vendors to enhance cybersecurity safeguards and improve incident response and update or replace systems and applications as appropriate to improve data processing and storage management and enhance security. These cybersecurity safeguards include multi-tiered backup protocols, which incorporate immutable backups, embody an innovative approach to data security, providing an additional barrier against ransomware and other cyber threats. Immutable backups ensure that data remains unmodifiable and immune to deletion for a predefined duration, thereby shielding it from unauthorized tampering or access. This technology utilizes sophisticated methods, including immutable storage repositories and ransomware-resistant backup architectures, to uphold the integrity and accessibility of vital data. Through the enforcement of stringent access controls and encryption measures, the resilience and availability of backup data is ensured, empowering an organization to swiftly and securely recover from cyber incidents.

To further protect their information systems, the Advisor and its affiliates structure and monitor relationships with various third-party service providers and periodically conduct due diligence on their cybersecurity architecture and process design.

To date, cybersecurity threats, including as a result of any previous cybersecurity incidents, have not materially affected us, our business strategy, results of operations, or financial condition.

Governance

The Board of Directors oversees our risk management process, including cybersecurity risks. The Audit Committee oversees our enterprise risk assessment. The Audit Committee meetings include discussions of specific risk areas, including, among others, those relating to cybersecurity. Our management team, including our Chief Financial Officer, is responsible for assessing and managing our material risks from cybersecurity threats. The Chief Financial Officer has primary responsibility for our overall cybersecurity risk management program.

The Director of Information Technology is responsible for leading the assessment and management of cybersecurity threats. We have implemented a governance program for our cybersecurity efforts. This includes regularly updating privacy notices, terms of use, and lease documents. The Advisor and its affiliates have developed and implemented policies to identify and mitigate cybersecurity risks and provide training to their employees at onboarding and thereafter as necessary. Such updates are communicated to all their employees, and actionable guidance is provided when new risks arise.


ItemITEM 2. Properties.PROPERTIES.

General

As of December 31, 2023, we had eight wholly owned multifamily properties containing an aggregate of 2,520 apartment units and one real estate-related investment, which is a senior mortgage loan (note receivable). The following table presents certain additional information about our wholly owned and consolidated investments in real estate properties as of December 31, 2022:2023:

Property Name Location Date Acquired Number of Units Description Encumbrances
(dollars in
thousands)
  Occupancy
as of the end
of 2023
  Occupancy
as of the
end of
2022
  Effective
Monthly
Rent per
Unit for
2023(1)
  Effective
Monthly
Rent per
Unit for
2022(1)
 
Arbors Harbor Town Memphis, Tennessee December 20, 2011 345 units Multifamily $34,618  92%  90%  $1,690  $1,697 
Parkside Apartments Sugar Land, Texas August 8, 2013 240 units Multifamily $16,298  92%  94%  $1,426  $1,411 
Axis at Westmont Westmont, Illinois November 27, 2018 400 units Multifamily $35,836  97%  96%  $1,562  $1,453 
Valley Ranch Apartments Ann Arbor, Michigan February 14, 2019 384 units Multifamily $43,414  95%  95%  $1,787  $1,715 
Autumn Breeze Apartments Noblesville, Indiana March 17, 2020 280 units Multifamily $29,544  95%  93%  $1,481  $1,380 
BayVue Apartments Tampa, Florida July 7, 2021 368 units Multifamily $47,173  92%  92%  $1,590  $1,424 
Citadel Apartments Houston, Texas October 6, 2021 293 units Multifamily $49,000  93%  91%  $1,750  $1,676 
Camellia Apartments St. Augustine, Florida December 19, 2023 210 units Multifamily $33,911  81%  (2)    (2)    (2) 

Property Name Location Date Acquired Number of Units Description Encumbrances (dollars in thousands) Occupancy
as of the end
of 2022
 Occupancy
as of the end
of 2021
 Effective
Monthly
Rent per
Unit
for 2022 (1)
 Effective
Monthly
Rent per
Unit
for 2021 (1)
 
Arbors Harbor Town Memphis, Tennessee December 20, 2011 345 units Multifamily $34,732 90% 94% $1,697 $1,523 
Parkside Apartments Sugar Land, Texas August 8, 2013 240 units Multifamily $16,644 94% 98% $1,411 $1,282 
Flats at Fishers Fishers, Indiana November 30, 2017 306 units Multifamily $37,059 94% 96% $1,519 $1,377 
Axis at Westmont Westmont, Illinois November 27, 2018 400 units Multifamily $36,483 96% 93% $1,453 $1,310 
Valley Ranch Apartments Ann Arbor, Michigan February 14, 2019 384 units Multifamily $43,414 95% 90% $1,715 $1,603 
Autumn Breeze Apartments Noblesville, Indiana March 17, 2020 280 units Multifamily $29,920 93% 91% $1,380 $1,232 
BayVue Apartments Tampa, Florida July 7, 2021 368 units Multifamily $46,443 92% 95% $1,424 $1,155 
Citadel Apartments Houston, Texas October 6, 2021 293 units Multifamily $49,000 91% 96% $1,676 $1,563 

 
(1)(1)Effective monthly rent is calculated using leases in place as of December 31 of the indicated year and takes into account any rent concessions.
(2)The Camellia Apartments were acquired on December 19, 2023.

The following information generally applies to our investments in our real estate properties:

we believe our real estate properties are adequately covered by insurance and suitable for their intended purpose;

our real estate properties are located in markets where we are subject to competition in attracting and retaining tenants; and

depreciation is provided on a straight-line basis over the estimated useful life of the applicable improvements.

 

ItemITEM 3. Legal Proceedings.LEGAL PROCEEDINGS.

From time to time in the ordinary course of business, we may become subject to legal proceedings, claims or disputes.

As of the date hereof, we are not a party to any material pending legal proceedings of which the outcome is probable or reasonably possible to have a material adverse effect on our results of operations or financial condition, which would require accrual or disclosure of the contingency and possible range of loss. Additionally, we have not recorded any loss contingencies related to legal proceedings in which the potential loss is deemed to be remote.

ItemITEM 4. Mine Safety Disclosure.MINE SAFETY DISCLOSURE.

None

4

 

None


PART II

ItemITEM 5. Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities.MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES.

Market Information

There currently is no established public trading market for our shares of common stock. Therefore, there is a risk that a stockholder may not be able to sell their shares of common stock at a time or price acceptable to them. Unless and until our shares of common stock are listed on a national securities exchange, it is not expected that aan active public market for them will develop.

Estimated Net Asset Value (“NAV”)NAV and NAV per Share of Common Stock (“NAV per Share”)

On November 10, 2022,9, 2023, pursuant to the Policy for Estimation of Common Stock Value (the “Estimated Valuation Policy”), the boardBoard of directors of Lightstone Value Plus REIT V, Inc. (the “Company,” “we,” “us,” or “our”)Directors determined and approved our estimated NAV of approximately $295.9$304.8 million and resulting estimated NAV per Share of $14.75$15.46 both as of September 30, 2022.2023. Our estimated NAV and resulting NAV per Share are based upon the estimated fair values of our assets and liabilities as of September 30, 20222023 and are effective as of November 10, 2022.9, 2023.

TheOur estimated NAV of our sharesper Share was calculated as of a particular point in time. TheAccordingly, our estimated NAV of our sharesper Share will fluctuate over time in response to developments related to individual assets in the portfolio and the management of those assets and in response to changes in the real estate and financefinancial markets. There is no assurance of the extent to which the current estimated valuation should be relied upon for any purpose after its effective date regardless that it may be published on any statement issued by us or otherwise.

Process and Methodology

Our business is externally managed by LSG Developmentthe Advisor, LLC (the “Advisor”), an affiliate of The Lightstone Group LLC (“Lightstone”) which provides advisory services to us and we have no employees. Our Advisor, along with any necessary material assistance or confirmation of a third-party valuation expert or service, is responsible for calculating our estimated NAV and resulting NAV per Share, which we currently expect will be done on at least an annual basis unless and until our shares of common stock are approved for listing on a national securities exchange. Our boardBoard of directorsDirectors will review and approve each estimate of NAV and resulting NAV per Share.

Our estimated NAV and resulting NAV per Share as of September 30, 20222023 were calculated with both the assistance of our Advisor and Capright Property Advisors, LLC (“Capright”), an independent third-party valuation firm engaged to assist with the valuation of our assets and liabilities. Our Advisor recommended and our boardBoard of directorsDirectors established the estimated NAV per Share based upon the analyses and reports provided by our Advisor and Capright. The process of estimating the value of our assets and liabilities is performed in accordance with our Estimated Valuation Policy and the provisions of the Investment Program Association Practice Guideline 2013-01, “Valuation of Publicly Registered Non-Listed REITs.” We believe our valuations were developed in a manner reasonably designed to ensure their reliability.

In arriving at an estimated NAV and resulting NAV per Share, our boardBoard of directorsDirectors reviewed and considered the valuation analyses prepared by our Advisor and Capright. Our Advisor presented a report to the boardBoard of directorsDirectors with an estimated NAV and resulting NAV per Share. Capright provided our boardBoard of directorsDirectors an opinion that the resulting “as-is” market value for the Company’s investment properties, as calculated by our Advisor, and the otherits remaining assets and liabilities, as valued by our Advisor, along with the corresponding NAV valuation methodologies and assumptions used by our Advisor to arrive at a recommended NAV per Share of $14.75$15.46 as of September 30, 20222023 were appropriate and reasonable. Our boardBoard of directorsDirectors conferred with our Advisor and a representative from Capright regarding the methodologies and assumptions used to reach their respective conclusions. Our boardBoard of directors,Directors, which is responsible for determining our estimated per share value, considered all information provided in light of itstheir own familiarity with our assets and liabilities and unanimously approved a NAV per Share of $14.75$15.46 as of September 30, 2022.

2023.

5


The engagement of Capright with respect to our estimated NAV and resulting NAV per Share as of September 30, 20222023 was approved by our boardBoard of directors,Directors, including all of our independent directors. Capright has extensive experience in conducting asset valuations, including valuations of commercial real estate, debt, properties and real estate-related investments.

Capright’s opinion was subject to various limitations. In forming its opinion, Capright relied on certain information provided by our Advisor and third parties without independent verification. Our Advisor provided Capright with certain information regarding lease terms and the physical condition and capital expenditure requirements of each property.of our investment properties. Capright did not perform engineering or structural studies or environmental studies of any of the properties, nor did they perform an independent appraisal of theour other assets and liabilities included in our estimated NAV and resulting NAV per Share.

In forming their conclusion as to the “as-is” value of the real estate investmentsinvestment properties held by us as of September 30, 2022,2023, Capright’s opinion was subject to various limitations. In connection with their engagement, Capright completed appraisals of allseven of our eight of our wholly owned multifamily properties. Our other multifamily property, the Flats at Fishers was sold on November 1, 2023. Accordingly, our Advisor and Capright deemed it appropriate for its estimated fair value of $69.8 million as of September 30, 2023 to equal its contractual sales price less closing and other related transaction costs. With respect to the eightseven appraisals performed by Capright, the scope of their work included:

Review of all property level information provided by our Advisor;

Physical inspection of four of our wholly owned multifamily properties to determine their physical condition and location attributes;

Review of the historical performance of our real estate investmentsinvestment properties and business plans related to operations of thethese investments;

Review of the data models prepared by the Advisor supporting the valuation for each investment; and

Review of the applicable markets by means of publications and other resources to measure current market conditions, supply and demand factors, and growth patterns.

 

In addition to their appraisals of seven of our eight wholly owned multifamily properties, Capright also evaluated the following information to arrive at their opinion of Flats at Fishers and our other assets and liabilities:

Review of the closing statement and other relevant documents with respect to the disposition of the Flats at Fishers, which occurred on November 1, 2023.

Review of key market assumptions for our Advisor’s valuation of our notes payable, which consist of the mortgage loans on our properties, including but not limited to interest rates and collateral;

Review of key market assumptions for our Advisor’s valuation of our note receivable, net;net, which consists of a mortgage loan on a condominium project, including but not limited to interest rates and collateral; and

Review of key market assumptions for our Advisor’s valuation methodology used by our Advisor forof all our other assets and liabilities.

Capright has acted as a valuation advisor to us in connection with this assignment. The compensation paid to Capright in connection with this assignment was not contingent upon the successful completion of any transaction or conclusion reached by Capright. Capright may be engaged to provide financial advisory services to us, our Advisor, or other Lightstone-sponsored investment programs or their affiliates in the future.

The following is a summary of the valuation methodologies used for each type of asset:asset and liability:

Investments in real estate.Investment property, net. We have generally focused on acquiring commercial real estate properties in various asset classes. Accordingly, Capright and our Advisor utilized a variety of valuation methodologies, each deemed appropriate for the asset type under consideration to assign an estimated value to each asset.

6


The valuevalues of our investments in real estateinvestment properties were generally estimated utilizing multiple valuation methods, as appropriate for each asset, including an income approach using discounted cash flow analysis and a sales comparable analysis. The key assumptions used in the discounted cash flowincome approach wereare specific to each property type, market location, and quality of each property and were based on similar investors’ return expectations and market assessments. The key assumptions are reflected in the table included under “Allocation of Estimated NAV per Share” below. In calculating values for our assets, both balance sheet and estimates of future cash flowflows as of September 30, 20222023 were used. With respect to the Flats at Fishers, which was sold on November 1, 2023, our Advisor and Capright deemed it appropriate for its estimated fair value of $69.8 million as of September 30, 2023 to equal its contractual sales price less closing and other related transaction costs.

In forming its opinion, Capright prepared appraisals on our eightother seven wholly owned multifamily properties in connection with the valuation. The appraisals estimated values by using discounted cash flow,flows, comparable sales, or a weighting of these approaches in determining each property’s value. The appraisals employed a range of terminal capitalization rates, discount rates, growth rates, and other variables that fell within ranges that Capright and our Advisor believed would be used by similar investors to value the properties we own. The assumptions used in developing these estimates were specific to each property (including holding periods) and were determined based upon a number of factors including the market in which the property is located, the specific location of the property within the market, property and market vacancy, tenant demand for space, and investor demand and return requirements.

While we and our Advisor believe that the approaches used by appraisersCapright in valuing our real estate assets,investment properties, including an income approach using a discounted cash flowflows analysis and a comparable sales comparable analysis, are standard in the real estate industry, the estimated fair values for our investments in real estateinvestment properties may or may not represent current market values or fair values determined in accordance with generally accepted accounting principles in the United States (“GAAP”). Real estate is currentlyGAAP. Our investment properties are carried at itstheir amortized cost basis, in our financial statements, subject to any adjustments applicable under GAAP.GAAP, in our consolidated financial statements.

Cash and cash equivalents. TheAs of September 30, 2023, the aggregate estimated fair value of our cash and cash equivalents were deemed to approximate their aggregate carrying value our consolidated balance sheet due to their short term maturities.

Marketable securities, available for sale. TheAs of September 30, 2023, the aggregate estimated valuesfair value of our marketable securities arewere equal to their aggregate carrying value on our consolidated balance sheet, all of which were valued based on Level 2 inputs. Level 2 inputs are inputs that are observable, either directly or indirectly, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities. All of our marketable securities measured using Level 2 inputs were valued based on a market approach using readily available quoted market prices for similar assets.

Restricted cash. TheAs of September 30, 2023, the estimated fair value of our restricted cash was deemed to approximate theirits carrying value on our consolidated balance sheet due to theirits short term maturities.maturity.

Note receivable, net.The As of September 30, 2023, the estimated fair value of our note receivable, net approximateswas deemed to approximate its carrying value as of September 30, 2022on our consolidated balance sheet based on current market rates for similar instruments.

Notes payable.payable, net. We haveAs of September 30, 2023, we had notes payable, which consist of mortgage loans, that bear interest at both variable and fixed rates. The estimated fair values of our variable-rate mortgage loans were deemed to approximate their carrying values because their interest rates move in conjunction with changes to market interest rates. The estimated fair values of our fixed-rate notes payablemortgage loans were estimated by theour Advisor and reviewed by Capright using a discounted cash flow analysis, which used inputs based on the remaining loan terms and estimated current market interest rates for mortgage loans with similar characteristics, including remaining loan term and loan-to-value ratios. The currentestimated market interest rates for our fixed-rate notes payable were generally determined based on market rates for available comparable debt. The estimated current market interest rates for our fixed-rate mortgage loans ranged from 4.15%5.46% to 4.43%.5.88% as of September 30, 2023.

Accrued Distributions Payable. On September 29, 2023, our Board of Directors declared a special distribution of $0.11 per common share payable to shareholders of record on September 30, 2023 (the “2023 Special Distribution”). The 2023 Special Distribution, which totaled $2.2 million, was subsequently paid on or about October 16, 2023. As of September 30, 2023, the estimated fair value of our accrued distribution payable was deemed to approximate its carrying value on our consolidated balance sheet due to its short term maturity.


Other assets and liabilities, net. Our other assets and liabilities, net consist of prepaid expenses and other assets, and accounts payable, and accrued expenses and other liabilities. For a majority of our other assets and liabilities, the carrying values as of September 30, 20222023 were considered equaldeemed to approximate their fair valuevalues by our Advisor because they are already carried at their fair value in the consolidated balance sheet or due to their cost-based characteristics or short term maturities. Certain of our other items,assets and liabilities, primarily straight-line rent receivable, lease-related intangibles and deferred costs, have been eliminated for the purpose of the valuation because thosethese items arewere already considered in ourthe valuation of the respective investments in real estate operatinginvestment properties or financial instruments (i.e.(e.g., notes payable)receivable, notes payable, etc.).

7

 

Common stock outstanding. In deriving anour estimated NAV per Share, the total estimated NAV was divided by approximately 20.1 million, the total number ofour fully diluted common shares outstanding as of September 30, 2022, on a fully diluted basis, which includes financial instruments that can be converted into a known or determinable number of common shares.2023. As of the valuation date, we had 19.7 million common shares outstanding and none of our financial instruments that couldmay be converted into common shares are currentlywere convertible into a known or determinable number of common shares. The determination of the number of common shares outstanding used in calculating the estimated NAV per Share is the same as used in our GAAP computations for per share amounts.amounts in our consolidated financial statements.

Our estimated NAV per Share was calculated by aggregating the valueestimated fair values of our assets, subtracting the valueestimated fair values of our liabilities, and dividing the resulting estimated net amountasset value by theour fully-diluted shares of common stock outstanding, all as of September 30, 2022.2023.

Allocation of Estimated NAV per Share

The table below sets forth the calculation of our estimated NAV per Share as of September 30, 2022,2023, as well as the calculation of our prior estimated NAV per Share as of September 30, 2021.2022. The estimated NAV per Share of $15.46 as of September 30, 2023, represents an increase of $0.71 per share, or 4.8%, from the estimated NAV per Share of $14.75 as of September 30, 2022, reflects an increase of $1.84, or 14.3%, from the estimated NAV per Share of $12.91 as of September 30, 2021.2022.

  As of  As of 
  September 30,
2022
  September 30,
2021
 
Investments in real estate(1) $25.73  $24.52 
Cash and cash equivalents  2.95   1.89 
Restricted cash  0.25   0.35 
Marketable securities  0.17   0.18 
Note receivable  0.28   0.68 
Notes payable  (14.34)  (13.73)
Other assets and liabilities, net  (0.29)  (0.32)
Noncontrolling interests  -   (0.66)
Estimated NAV per Share(2) $14.75  $12.91 

 

  As of  As of 
  September 30,
2023(3)
  September 30,
2022
 
Investment properties, net(1) $26.84  $25.73 
Cash and cash equivalents  2.63   2.95 
Restricted cash  0.28   0.25 
Marketable securities  0.18   0.17 
Note receivable  0.25   0.28 
Notes payable  (14.39)  (14.34)
Distributions payable  (0.11)  - 
Other assets and liabilities, net  (0.22)  (0.29)
Estimated NAV per Share(2) $15.46  $14.75 

Notes:

(1)(1)The following are the key assumptions (shown on a weighted average basis) used in the discounted cash flow models utilized by Capright under the income approach to estimate the fair value of seven of our eight wholly owned multifamily properties.properties as of September 30, 2023.

Exit capitalization rate  5.986.42%
Discount rate  7.147.54%
Annual market rent growth  3.00%
Average holding period (in years)  10.0 

(2)(2)As of September 30, 2022,2023, we had 20,056,61819,714,611 shares of common stock outstanding. The potential dilutive effect of our common stock equivalents does not affect our estimated NAV per Share as there were no potentially dilutive securities outstanding as of the valuation date.

(3)Amounts include the associated assets and liabilities of the Flats at Fishers which were classified as held for sale on our consolidated balance sheet as of September 30, 2023.

As of September 30, 2022,2023, the aggregate estimated fair value of our investments in real estateinvestment properties was $516.0$529.1 million and the aggregate carrying value of our investments in real estateinvestment properties was $360.5 million, which equates to an overall increase in$353.8 million.

As previously discussed, the Flats of Fishers was sold on November 1, 2023 and our Advisor and Capright deemed it appropriate for its estimated fair value of 43.1%.

$69.8 million as of September 30, 2023 to equal its contractual sales price less closing and other related transaction costs. While we believe that ourCapright’s assumptions utilized for estimating the fair values for our remaining seven wholly owned multifamily properties are reasonable, a changeany changes in these assumptions would affect the calculationcalculations of the valueestimated fair values of our real estate assets.investment properties. The table below presents the estimated increase or decrease to our estimated NAV per Share as of September 30, 2023 resulting from a 25 basis point increase and decrease in the discount rates and capitalization rates for the remaining seven of our eight wholly owned multifamily properties. The table is presented to provide a hypothetical illustration of possible results if only one change in assumptions was made, with all other factors remaining constant. Further, each of these assumptions could change by more or less than 25 basis points or not at all.

8

 

  Change in
NAV per Share
 
  Increase of  Decrease of 
  25 basis points  25 basis points 
Capitalization rate $(1.00) $1.09 
Discount rate $(0.43) $0.43 

 

  Change in NAV per Share 
  Increase of  Decrease of 
  25 basis points  25 basis points 
Capitalization rate $(1.19) $1.32 
Discount rate $(0.48) $0.48 

Historical Estimated NAVOffering Share Price and Special Distributions per Share

The historical reported estimated NAV per Share ofIn connection with our initial and follow-on public offerings (collectively, the “Offerings”), we previously offered our common stockshares for sale under the primary portion of the Offerings at a price per share of $10.00, subject to certain volume discounts. The primary portions of the Offerings commenced on January 21, 2008 and subsequently terminated effective March 15, 2012.

Through the date of this filing, the Company has declared and paid certain special distributions on its common shares aggregating $3.61 per share as approved by our board of directors for the preceding year is set forth below:follows:

Special       
Distribution      Approximate
per Share  Declaration Date Record Date Payment Date
$0.50  March 20, 2012 April 3, 2012 May 10, 2012
$0.50  August 8, 2014 September 15, 2014 September 18, 2014
$1.00  March 18, 2015 March 30, 2015 March 31, 2015
$1.50  November 20, 2015 December 31, 2015 January 6, 2016
$0.11  September 29, 2023 September 30, 2023 October 16, 2023
$3.61       

$12.91September 30, 2021Current Report on Form 8-K filed November 12, 2021

Limitations and Risks

As with any valuation methodology, the methodology used to determine our estimated NAV and resulting NAV per Share is based upon a number of estimates and assumptions that may prove later not to be accurate or complete. Further, different participants with different property-specific and general real estate and capital market assumptions, estimates, judgments and standards could derive a different estimated NAV per Share, which could be significantly different from the estimated NAV per Share approved by our boardBoard of directors.Directors. The estimated NAV per Share approved by our boardBoard of directorsDirectors does not represents the fair value of our assets and liabilities in accordance with GAAP, and such estimated NAV per Share is not a representation, warranty or guarantee that:


A stockholder would be able to resell his or her shares at the estimated NAV per Share;

A stockholder would ultimately realize distributions per share of common stock equal to the estimated NAV per Share upon liquidation of our assets and settlement of our liabilities or a sale of the Company;

Our shares of common stock would trade at the estimated NAV per Share on a national securities exchange,

An independent third-party appraiser or other third-party valuation firm would agree with the estimated NAV per Share; or

The methodology used to estimate our NAV per Share would be acceptable to FINRA or under the Employee Retirement Income Security Act with respect to their respective requirements.

The Internal Revenue Service and the Department of Labor do not provide any guidance on the methodology an issuer must use to determine its estimated NAV per share. FINRA guidance provides that NAV valuations be derived from a methodology that conforms to standard industry practice.

As with any valuation methodology, our methodology is based upon a number of estimates and assumptions that may not be accurate or complete. Different parties with different assumptions and estimates could derive different estimated NAVs and resulting NAVs per share, and these differences could be significant. The estimated NAV per Share is not audited and does not represent the fair value of our assets less our liabilities in accordance with GAAP, nor do they represent an actual liquidation value of our assets and liabilities or the amount shares of our common stock would trade at on a national securities exchange. Our estimated NAV per Share is based on the estimated value of our assets less the estimated value of our liabilities and other non-controlling interests divided by the number of our diluted shares of common stock outstanding, all as of the date indicated. Our estimated NAV per Share does not reflect a discount for the fact we are externally managed, nor does it reflect a real estate portfolio premium/discount versus the sum of the individual property values. Our estimated NAV per Share does not take into account estimated disposition costs or fees or penalties, if any, that may apply upon the prepayment of certain of our debt obligations or the impact of restrictions on the assumption of certain debt. Our estimated NAV per Share will fluctuate over time as a result of, among other things, future acquisitions or dispositions of assets, developments related to individual assets and the management of those assets and changes in the real estate and capital markets. Different parties using different assumptions and estimates could derive different NAVs and resulting estimated NAVs per share, and these differences could be significant. Markets for real estate and real estate-related investments can fluctuate and values are expected to change in the future. Our Estimated Valuation Policy requires us to update our estimated NAV per Share value on an annual basis. Our boardBoard of directorsDirectors will review and approve each estimate of NAV and resulting estimated NAV per Share.

9

 

The following factors may cause a stockholder not to ultimately realize distributions per share of common stock equal to the estimated NAV per Share upon liquidation:

The methodology used to determine estimated NAV per Share includes a number of estimates and assumptions that may not prove to be accurate or complete as compared to the actual amounts received in the liquidation.

In a liquidation, certain assets may not be liquidated at their estimated values because of transfer fees and disposition fees, which are not reflected in the estimated NAV calculation.

In a liquidation debt obligations may have to be prepaid and the costs of any prepayment penalties may reduce the liquidation amounts. Prepayment penalties are not included in determining the estimated value of liabilities in determining estimated NAV.

In a liquidation, the real estate assets may derive a portfolio premium which premium is not considered in determining estimated NAV.


In a liquidation, the potential buyers of the assets may use different estimates and assumptions than those used in determining estimated NAV.

If the liquidation occurs through a listing of the common stock on a national securities exchange, the capital markets may value the Company’s net assets at a different amount than the estimated NAV. Such valuation would likely be based upon customary REIT valuation methodology including funds from operation (FFO)(“FFO”) multiples of other comparable REITs, FFO coverage of dividends and adjusted FFO payout of the Company’s anticipated dividend.

If the liquidation occurs through a merger of the Company with another REIT, the amount realized for the common stock may not equal the estimated NAV per Share because of many factors including the aggregate consideration received, the make-up of the consideration (e.g., cash, stock or both), the performance of any stock received as part of the consideration during the merger process and thereafter, the reception of the merger in the market and whether the market believes the pricing of the merger was fair to both parties.

Holders

As of March 15, 2023,2024, we had 20.019.4 million shares of common stock outstanding held by 9,9849,879 stockholders.

Distributions

Prior to 2012, our boardBoard of directorsDirectors declared distributions on a regular quarterly basis based on daily record dates, portions of which were paid on a monthly basis. During the first quarter of 2012, our boardBoard of directorsDirectors determined to cease regular distributions.

During 2014 and 2015, our boardBoard of directorsDirectors declared a total of $77.1 million, or $3.00 per share of common stock, in special cash distributions, all of which were paid to stockholders during 2014, 2015, and 2016. These special cash distributions were paid with a portion of proceeds from asset sales. No further distributions were declared or paid from 2016 through 2022.

On September 29, 2023, our Board of Directors declared a special distribution of $0.11 per common share payable to shareholders of record on September 30, 2023 (the “2023 Special Distribution”). The 2023 Special Distribution, which totaled $2.2 million, was subsequently paid on or about October 16, 2023. The 2023 Special Distribution was funded from a portion of the net proceeds generated from asset sales.

Future distributions, if any, declared will be at the discretion of the boardBoard of directorsDirectors based on their analysis of our performance over the previous periods and expectations of performance for future periods. The boardBoard of directorsDirectors will consider various factors in its determination, including but not limited to, the sources and availability of capital, operating and interest expenses, our ability to refinance near-term debt, as well as the IRS’s annual distribution requirement that REITs distribute no less than 90% of their taxable income. We cannot assure that any future distributions will be made or that we will maintain any particular level of distributions that we have previously established or may establish.

10

 

Recent Sales of Unregistered Securities

During the yearyears ended December 31, 20222023 and 2021,2022, we did not sell any equity securities that were not registered under the Securities Act of 1933.

Share Redemption ProgramSRP

Our boardBoard of directorsDirectors has adopted a share redemption program (the “SRP”) that permits stockholders to sell their shares back to us, subject to the significant conditions and limitations of the program. Our boardBoard of directorsDirectors can amend the provisions of the SRP at any time without the approval of stockholders.


Effective March 25, 2021,On November 10, 2022, our Board of Directors reopened the SRP, which had been suspended since December 13, 2019, solely for redemptions submitted in connection with a stockholder’s death and set the price for all such purchases to our current NAV per Share, as determined by our board of directors and reported by us from time to time.

On November 10, 2022, our board of directors adopted a Seventh Amended and Restated Share Redemption Program (the “Amended SRP”), which became effective on January 1, 2023. Under the terms of the Amended SRP, any stockholder may request redemption of their shares,, subject to the significant conditions and limitations of the program. Redemption requests will no longer be limited to requests upon the death of a qualifying stockholder, as had been the case under the SRP through December 31, 2022.program. Additionally, under the terms of the Amended SRP, we will redeem shares at 85% of the most recently published NAV per Share in effect as of the date the request for redemption is approved.

Pursuant to the terms of the Amended SRP, any shares approved for redemption are redeemed on a periodic basis as determined by our boardBoard of directors,Directors, generally expected to be at the end of each quarterly period. However, we will not redeem, during any calendar year, more than 5% of the number of shares outstanding on last day of the previous calendar year (the “5% Limitation”). Our boardBoard of directorsDirectors will set the cash available for redemption of shares not less often than annually (the “Funding Limitation” and, together with the 5% Limitation, the “Redemption Limitations”). Our boardOr Board of directorsDirectors has set the amount of cash available for redemption of shares for both of the yearyears ended December 31, 2024 and 2023 at $8.0 million, which is generally to be allocated $2.0 million for each quarterly period. We may change the amount of the Redemption Limitations upon 10 business days’ notice to our stockholders and will provide notice of any change to the Redemption Limitations by including such information in (a) a Current Report on Form 8-K or in our annual or quarterly reports, all publicly filed with the United States Securities and Exchange CommissionSEC or (b) a separate mailing to our stockholders.

Redemption requests will be honored pro rata among all requests received subject to the Redemption Limitations and will not be honored on a first come, first served basis.

Our boardBoard of directorsDirectors reserves the right in its sole discretion at any time and from time to time, subject to any notice requirements described in our SRP, to (1) reject any request for redemption of shares, (2) change the purchase price for redemption of shares, (3) limit the funds to be used for redemption of shares under the SRP or otherwise change the Redemption Limitations, or (4) amend, suspend (in whole or in part) or terminate the SRP.

Our boardBoard of directorsDirectors will continue to consider the liquidity available to stockholders going forward, balanced with other long-term interests of the stockholders and us. It is possible that in the future additional liquidity will be made available by us through the SRP, issuer tender offers or other methods, though we can make no assurances as to whether that will happen, or the timing or terms of any such liquidity.

During the year ended December 31, 2023 we redeemed 489,912 shares of common stock, pursuant to the SRP at an average price of $12.55 per share. During the year ended December 31, 2022 we redeemed 83,876 shares of common stock, pursuant to the SRP at an average price per share of $12.91 per share. During the year ended December 31, 2021 we redeemed 65,029 shares of common stock, pursuant to the SRP at an average price per share of $9.42 per share.

11


ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.

 

Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations.

TheYou should read the following discussion and analysis should be read in conjunctiontogether with the accompanyingour consolidated financial statements and notes thereto included in this Annual Report. The following information contains forward-looking statements, which are subject to risks and uncertainties. Should one or more of these risks or uncertainties materialize, actual results may differ materially from those expressed or implied by the notes thereto.forward-looking statements. Please see “Special Note Regarding Forward-Looking Statements” before Item 1 of this Annual Report for a description of these risks and uncertainties. Dollar amounts are presented in thousands, except per share data and where indicated in millions.

Executive Overview

Lightstone REIT V (which may also be referred to as the “Company,” “we,” “us,” or “our”), was organized as a Maryland corporation on January 9, 2007 and has elected to be taxed, and currently qualifies, as a REIT for U.S. federal income tax purposes.

We were formed primarily to acquire and operate commercial real estate and real estate-related assets on an opportunistic and value-add basis. In particular, we have focused generally on acquiring commercial properties with significant possibilities for capital appreciation, such as those requiring development, redevelopment or repositioning, those located in markets and submarkets with high growth potential, and those available from sellers who were distressed or faced time-sensitive deadlines. In addition, our opportunistic and value-add investment strategy has included investments in real estate-related assets that present opportunities for higher current income. Since inception, we have acquired a wide variety of commercial properties, including office, industrial, retail, hospitality, multifamily and student housing. We have purchased existing, income-producing properties and newly constructed properties. We have also invested in mortgage and mezzanine loans. We have made our investments in or in respect of real estate assets located in the United StatesU.S. and other countries based on our view of existing market conditions.

Substantially all of our business is conducted through the Operating Partnership, a limited partnership organized in Delaware. As of December 31, 2022,2023, our investments included multifamily propertieswholly-owned subsidiary, BHO II, Inc., a Delaware corporation, owned a 0.1% partnership interest in the Operating Partnership as its sole general partner. As of December 31, 2023, our wholly-owned subsidiary, BHO Business Trust II, a Maryland business trust, was the sole limited partner of the Operating Partnership and a note receivable. owned the remaining 99.9% interest in the Operating Partnership.

All of our current investments are located in the United States.U.S. We currently intend to hold our various real properties until such time as our boardBoard of directorsDirectors determines that a sale or other disposition appears to be advantageous to achieve our investment objectives or until it appears that the objectives will not be met. We currently have one operating segment. As of December 31, 2023, we had eight wholly owned multifamily properties containing an aggregate of 2,520 apartment units and one real estate-related investment, which is a senior mortgage loan (note receivable).

We have no employees. We are dependent on the Advisor and its affiliates for performing a full range of services that are essential to us, including asset management, property management, property management oversight (for those of our properties which are managed by an unrelated third party property manager) and acquisition, disposition and financing activities, and other general administrative responsibilities; such as tax, accounting, legal, IT and investor relations services. If the Advisor and its affiliates are unable to provide these services to us, we would be required to provide the services ourselves or obtain the services from other parties.


Investment Policies

We have and expect to continue to invest in commercial properties, such as office, industrial, retail, hospitality, multifamily, and student housing, and other real estate-related investments such as mortgage loans and mezzanine loans. Our investments may be in existing income-producing properties and newly-constructed properties that are initially identified as opportunistic and value-add investments with significant possibilities for capital appreciation due to their property-specific characteristics or their market characteristics.

We have and expect to continue to generally make our real estate investments in fee title or a long-term leasehold estate through the Operating Partnership or indirectly through special purpose limited liability companies or through investments in joint ventures, partnerships, co-tenancies, or other co-ownership arrangements with the developers of the properties or other persons.

Current Environment

Our operating results and financial condition are substantially impacted by the overall health of local, U.S. national and global economies and may be influenced by market and other challenges. Additionally, our business and financial performance may be adversely affected by current and future economic and other conditions; including, but not limited to, availability or terms of financings, financial markets volatility and banking failures, political upheaval or uncertainty, natural and man-made disasters, terrorism and acts of war, unfavorable changes in laws and regulations, outbreaks of contagious diseases, cybercrime, loss of key relationships, inflation and recession.

Our overall performance depends in part on worldwide economic and geopolitical conditions and their impacts on consumer behavior. Worsening economic conditions, increases in costs due to inflation, higher interest rates, certain labor and supply chain challenges, and developments related to the COVID-19 pandemic, and other changes in economic conditions, may adversely affect our results of operations and financial performance.

We are not currently aware of any other material trends or uncertainties, favorable or unfavorable, that may be reasonably anticipated to have a material impact on either capital resources or the revenues or income to be derived from our operations, other than those referred to above or throughout this Annual Report. The preparation of financial statements in conformity with GAAP requires our management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities and the reported amounts of revenues and expenses during a reporting period.

Tax Status and Income Taxes

We elected to qualify and be taxed as a REIT commencing with the taxable year ended December 31, 2008. As a REIT, we generally will not be subject to U.S. federal income tax on our net taxable income that we distribute currently to our stockholders. To maintain our REIT qualification under the Code, we must meet a number of organizational and operational requirements, including a requirement that we annually distribute to our stockholders at least 90% of our REIT taxable income (which does not equal net income, as calculated in accordance with GAAP), determined without regard to the deduction for dividends paid and excluding any net capital gain. If we fail to remain qualified for taxation as a REIT in any subsequent year and do not qualify for certain statutory relief provisions, our income for that year will be taxed at the regular corporate rate, and we may be precluded from qualifying for treatment as a REIT for the four-year period following our failure to qualify as a REIT. Such an event could materially adversely affect our net income and net cash available for distribution to our stockholders. Additionally, even if we continue to qualify as a REIT for U.S. federal income tax purposes, we may still be subject to some U.S. federal, state and local taxes on our income and property and to U.S. federal income taxes and excise taxes on our undistributed income, if any.

To maintain our qualification as a REIT, we may engage in certain activities through a TRS. As such, we may be subject to U.S. federal and state income and franchise taxes from these activities.


Our income tax expense and benefits are included in other income, net on our consolidated statements of operations. During the year ended December 31, 2023, we recorded income tax expense of $0.8 million primarily consisting of state income tax. During the year ended December 31, 2022, we recorded an income tax benefit of $0.9 million, which includes an $0.8 million partial refund of previously paid foreign income tax which was received in the first quarter of 2022.

As of December 31, 2023 and 2022, we had no material uncertain income tax positions.

Liquidity and Capital Resources

WeAs of December 31, 2023, we had cash and cash equivalents of $59.6$47.1 million, marketable securities, available for sale of $3.5$3.7 million and restricted cash of $5.1 million as of December 31, 2022. $19.4 million.

Our principal demands for funds going forward are expected to be for the payment of (a) operating expenses, including capital expenditures, and (b) scheduled debt service on our outstanding indebtedness, including any required replacement interest rate cap agreements.contracts. We also may, at our discretion, use funds for (a) tender offers and/or redemptions of shares of our common stock, (b) distributions, if any, to our shareholders, and (c) selective acquisitions and/or real estate-related investments. Generally, we expect to meet our cash needs with our cash and cash equivalents and marketable securities on hand along with our cash flow from operations, the release of certain funds held in restricted cash, the remaining availability on certain of our mortgage loans and the repayment of our outstanding note receivable.

However, to the extent that these sources are not sufficient to cover our cash needs, for at least twelve months from the date of filing this report, we may also use proceeds from additional borrowings and/or selective asset sales to fund such needs.

Our non-recourse mortgage loan facility (the “BayVue Apartments Mortgage”), which had an outstanding principal balance of $47.2 million as of December 31, 2023, is currently scheduled to mature on July 9, 2024, but has two one-year extension options, subject to the satisfaction of certain conditions. We currently intend to exercise the first extension option to extend the maturity date of the BayVue Apartments Mortgage to July 9, 2025, as discussed in Note 8 of the Notes to Consolidated Financial Statements.

Our non-recourse mortgage loan facilities (the “Citadel Apartments Mortgages”), which had aggregate outstanding principal balances of $49.0 million as of December 31, 2023, are currently scheduled to mature on October 11, 2024, but have two one-year extension options, subject to the satisfaction of certain conditions. We currently intend to exercise the first extension option to extend the maturity date of the Citadel Apartments Mortgages to October 11, 2025, as discussed in Note 8 of the Notes to Consolidated Financial Statements.

We have borrowed money to acquire properties and make other investments. Under our charter, the maximum amount of our indebtedness is limited to 300% of our “net assets” (as defined by our charter) as of the date of any borrowing; however, we may exceed that limit if approved by a majority of our independent directors. In addition to our charter limitation, our boardBoard of directorsDirectors has adopted a policy to generally limit our aggregate borrowings to 75% of the aggregate value of our assets unless substantial justification exists that borrowing a greater amount is in our best interests. Our policy limitation, however, does not apply to individual real estate assets.

12

 

Concentration of Credit Risk

As of December 31, 2023 and 2022, we had cash deposited in certain financial institutions in excess of federally insured levels. We regularly monitor the financial stability of these financial institutions and believe that we are not exposed to any significant credit risk in cash and cash equivalents or restricted cash.


Recent Acquisition and Disposition Activities

DispositionAcquisition of the Lakes of MargateCamellia Apartments

On March 17, 2021,December 19, 2023, we completed the disposition ofacquired a 280-unit210-unit multifamily property located in Margate,St. Augustine, Florida (the “Lakes of Margate”) for a contractual sales price of $50.8 million to an unrelated third party (the “Lakes of Margate Buyer”). At closing, the Lakes of Margate Buyer paid $15.1 million and assumed the existing mortgage loan secured by the Lakes of Margate with an outstanding principal balance of $35.7 million (see “Debt Financings – Lakes of Margate Loan”). Additionally, on March 17, 2021, we paid approximately $1.1 million for the 7.5% membership interest held in the Lakes of Margate by a minority owner and as a result, at the time of the completion of the sale of the Lakes of Margate it was wholly owned by us. In connection with the disposition of the Lakes of Margate, we recognized a gain on the sale of investment property of $27.8 million during the first quarter of 2021.

Acquisition of the BayVue Apartments

On July 7, 2021, we completed the acquisition of a 368-unit multifamily property located in Tampa, Florida (the “BayVue Apartments”) from an unrelated third party, for a contractual purchase price of $59.5 million, excluding closing and other related transaction costs. The acquisition was funded with $44.3 million of initial proceeds from a mortgage financing (see “Debt Financings – BayVue Apartments Mortgage”) and $15.2 million of cash on hand, including escrowed funds released by a qualified intermediary.

Acquisition of the Citadel Apartments

On October 6, 2021, we acquired a 293-unit multifamily property located in Houston, Texas (the “Citadel“Camellia World Apartments”), from an unrelated third party, for a contractual purchase price of $66.0$53.3 million, excluding closing and other acquisition related costs. The acquisition was funded with $38.0$33.9 million of initial proceeds from a mortgage financingsfinancing (see “Debt Financings – CitadelCamellia Apartments Mortgages”Mortgage”) and $28.0$19.4 million of cash on hand.funds that had been temporarily placed in escrow with a qualified intermediary in connection with the Company’s disposition of a 306-unit multifamily property located in Fishers, Indiana (the “Flats at Fishers”).

In connection with the acquisition, the Advisor received an aggregate of approximately $1.1 million in acquisition fees, acquisition expense reimbursements and debt financing fees.

Disposition of the River Club PropertiesFlats at Fishers

On December 22, 2021,November 1, 2023, we completed the disposition of the River Club Apartments and the TownhomesFlats at River Club (collectively the “River Club Properties”), two student housing complexes with a total of 1,134 beds located in Athens, Georgia,Fishers for a contractual sales price of $77.3 million to an unrelated third party. In connection with the transaction, we repaid in full the existing outstanding mortgage indebtedness of $30.4 million secured by the River Club Properties. Additionally, on December 20, 2021, we paid approximately $10.2 million for the 15.0% membership interest held in the River Club Properties by a minority owner and as a result, at the time of the completion of the sale of the River Club Properties it was wholly owned by us.$71.0 million. In connection with the disposition of the River Club Properties,Flats at Fishers, its non-recourse mortgage loan (the “Flats at Fishers Mortgage”) of $27.7 million was defeased at a cost of $27.1 million and its non-recourse subordinated mortgage loan (the “Flats at Fisher Supplemental Mortgage”) of $8.9 million was repaid in full. Our net proceeds from the disposition of the Flats at Fishers were $33.8 million, after the aforementioned defeasance of the Flats at Fishers Mortgage and the repayment of the Flats at Fisher Supplemental Mortgage, pro rations, and closing and other related transaction costs. The net proceeds were placed in an escrow with a qualified intermediary to potentially facilitate a Section 1031 exchange transaction pursuant to the requirements of the Code and as described above, $19.4 million of these funds were used in connection with our of the Camellia Apartments. In connection with the disposition of Flats at Fishers, we recognized a gain on the sale of investment property of $55.0$41.1 million during the fourth quarter of 2021.2023.

Acquisition of Noncontrolling Interest in Parkside Apartments

On December 30, 2021, we acquired the noncontrolling member’s 10.0% ownership interest in a 240-unit multifamily property located in Sugar Land, Texas (the “Parkside Apartments”) for $3.6 million and as a result, now own 100% of Parkside Apartments.

Debt Financings

From time to time, we have obtained mortgage, bridge, or mezzanine loans for acquisitions and investments, as well as property development, redevelopment and renovations. In the future, we may obtain new financings for such activities or to refinance our existing real estate assets, depending on multiple factors.

Our aggregate notes payable balance was $287.0 million, net of deferred financing fees of $2.8 million, and had a weighted average interest rate of 5.02% as of December 31, 2023. Our aggregate notes payable balance was $290.3 million, net of deferred financing fees of $3.4 million, and had a weighted average interest rate of 4.33% as of December 31, 2022.       Our aggregate notes payable balance was $277.6

Camellia Apartments Mortgage

On December 19, 2023, we entered into a $33.9 million netnon-recourse mortgage (the “Camellia Apartments Mortgage”) which matures on January 1, 2030. The Camellia Apartments Mortgage bears interest at 6.05% and requires monthly interest-only payments through its maturity date, at which time the principal is due in full. The Camellia Mortgage is collateralized by the Camellia Apartments.

Citadel Apartments Mortgages

On October 6, 2021, we entered into a non-recourse mortgage loan facility for up to $39.2 million (the “Citadel Apartments Senior Mortgage”). Simultaneously, on October 6, 2021, we also entered into a non-recourse mortgage loan facility for up to $9.8 million (the “Citadel Apartments Junior Mortgage” and together with the Citadel Apartments Senior Mortgage, the “Citadel Apartments Mortgages”). The Citadel Apartments Mortgages provided for a replacement benchmark rate in connection with the phase-out of deferred financing fees of $4.8 million,LIBOR and had a weighted averageeffective on July 15, 2023, the Citadel Apartments Senior Mortgage’s interest rate converted from LIBOR plus 1.50%, with a floor of 3.79% as1.60%, to SOFR plus 1.61%, with a floor of December 31, 2021.

1.71%, and the Citadel Apartments Junior Mortgage’s interest rate converted from LIBOR plus 8.75%, with a floor of 8.85%, to SOFR plus 8.86%, with a floor of 8.96%.


13The Citadel Apartments Mortgages, which initially mature on October 11, 2024, have two one-year extension options, subject to the satisfaction of certain conditions, and are both collateralized by the Citadel Apartments. However, the Citadel Apartments Junior Mortgage is subordinate to the Citadel Apartments Senior Mortgage. Although the Citadel Apartments Mortgages are currently scheduled to mature on October 11, 2024, we currently intend to exercise the first of its two one-year extension options to extend the maturity of the Citadel Apartments Mortgages to October 11, 2025.

 

Recent Debt TransactionsPursuant to the terms of the Citadel Apartments Mortgages, we are required to enter into one or more interest rate cap contracts in the aggregate notional amount of $49.0 million for as long as the Citadel Apartments Mortgages remain outstanding. In connection with the Citadel Apartments Mortgages, we previously entered into an interest rate cap contract with a notional amount of $49.0 million pursuant to which the LIBOR and the replacement SOFR rates were capped at 2.00% through October 11, 2023. On September 11, 2023, we entered into a replacement interest rate cap contract with an unrelated financial institution at a cost of $0.9 million. The new interest rate cap contract has an effective date of October 11, 2023, a notional amount of $49.0 million, matures on April 11, 2024 and effectively caps SOFR at 2.00%. We currently intend to purchase another interest rate cap contract at substantially similar terms upon the expiration of the interest rate cap contract on April 11, 2024 pursuant to the terms of the Citadel Apartment Mortgages.

BayVue Apartments Mortgage

On July 7, 2021, we entered into a non-recourse mortgage loan facility for up to $52.2 million (the “BayVue Apartments Mortgage”) scheduled to, which initially maturematures on July 9, 2024 withand has two one-year extension options, subject to the satisfaction of certain conditions. The BayVue Apartments Mortgage requires monthly interest-only payments through its maturity date and bears interest at LIBOR plus 3.00% subject to a 3.10% floor. Additionally, the BayVue Apartments Mortgage providesprovided for a replacement benchmark rate in connection with the phase-out of LIBOR which is expectedand effective on July 15, 2023, the interest rate converted from LIBOR plus 3.00%, with a floor of 3.10%, to be for periods after June 30, 2023. The BayVue Apartments Mortgage is collateralized by the BayVue Apartments.SOFR plus 3.11%, with a floor of 3.21%. As of December 31, 2022,2023, the outstanding principal balance and remaining availability under the BayVue Apartments Mortgage was $46.4$47.2 million and $5.8$5.0 million, respectively. The remaining availability may be drawn for certain capital improvements to the property pursuant to the termsloan agreement. Although the BayVue Apartments Mortgage is currently scheduled to mature on July 9, 2024, we currently intend to exercise the first of its two one-year extension options to extend the maturity of the loan agreement. BayVue Apartments Mortgage to July 9, 2025.

Pursuant to the terms of the BayVue Apartments Mortgage, we are required to enter into one or more interest rate cap agreementscontracts in the aggregate notional amount of $52.2 million for as long as the BayVue Apartments Mortgage remains outstanding. In connection with the BayVue Apartments Mortgage, we havepreviously entered into an interest rate cap agreementcontract with a notional amount of $52.2 million pursuant to which the LIBOR rate iswas capped at 2.50% through July 15, 2023.

Flats at Fisher Supplemental Mortgage

On August 16, 2021,July 17, 2023, we entered into a non-recourse subordinated mortgage loan for $9.2replacement interest rate cap contract with an unrelated financial institution at a cost of $1.4 million. The new interest rate cap contract, which had an effective date of July 15, 2023, has a notional amount of $52.2 million, (the “Flats at Fisher Supplemental Mortgage”) scheduled to maturematures on July 1, 2026. The Flats15, 2024 and effectively caps SOFR at Fisher Supplemental Mortgage requires monthly payments of2.50%. We currently intend to purchase another interest and principal of $43,083 through its maturity date and bears interestrate cap contract at 3.85%. The Flats at Fisher Supplemental Mortgage is collateralized with a subordinated mortgage interest insubstantially similar terms upon the Flats at Fisher.

Arbors Harbor Town Supplemental Mortgage

On September 30, 2021, we entered into a non-recourse subordinated mortgage loan for $5.9 million (the “Arbors Harbor Town Supplemental Mortgage”) scheduled to mature on January 1, 2026. The Arbors Harbor Town Supplemental Mortgage requires monthly payments of interest and principal of $26,379 through its maturity date and bears interest at 3.52%. The Arbors Harbor Town Supplemental Mortgage is collateralized with a subordinated mortgage interest in the Arbors Harbor Town.

Citadel Apartments Mortgages

On October 6, 2021, we entered into a non-recourse mortgage loan facility for up to $39.2 million (the “Citadel Apartments Senior Mortgage”). The Citadel Apartments Senior Mortgage requires monthly interest-only payments through its maturity date and bears interest at LIBOR plus 1.50% subject to a 1.60% floor. Simultaneously, on October 6, 2021, we also entered into a non-recourse mortgage loan facility for $9.8 million (the “Citadel Apartments Junior Mortgage” and together with the Citadel Apartments Senior Mortgage, the “Citadel Apartments Mortgages”). The Citadel Apartments Junior Mortgage requires monthly interest-only payments through its maturity date and bears interest at LIBOR plus 8.75%, subject to an 8.85% floor. Additionally, the Citadel Apartments Mortgages provide for a replacement benchmark rate in connection with the phase-out of LIBOR, which is expected to be for periods after June 30, 2023.

The Citadel Apartments Mortgages initially mature on October 11, 2024, with two one-year extension options, subject to the satisfaction of certain conditions, and are collateralized by the Citadel Apartments while the Citadel Apartments Junior Mortgage is subordinate to the Citadel Apartments Senior Mortgage. In connection with the acquisitionexpiration of the Citadel Apartments, an aggregate $38.0 million was initially funded under the Citadel Apartments Mortgages and we paid the balance of the purchase price of $28.0 million with cash. As of December 31, 2022, the aggregate outstanding principal balance and remaining availability under the Citadel Apartment Mortgages were $49.0 million. Pursuantinterest rate cap contract on July 15, 2024 pursuant to the terms of the Citadel Apartments Mortgages, we are required to enter into one or more interest rate cap agreements in the notional amount of $49.0 million for as long as the Citadel Apartments Mortgages remain outstanding. In connection with the Citadel Apartments Mortgages, we have entered into an interest rate cap agreement with a notional amount of $49.0 million pursuant to which the LIBOR rate is capped at 2.00% through October 11, 2023.BayVue Apartment Mortgage.

14

 

Contractual Obligations

One of our principal short-term and long-term liquidity requirements includes the refinancing or repayment of maturing debt. The following table provides information with respect to the contractual maturities and scheduled debt service payments of our indebtedness as of December 31, 2022 (dollars in thousands):2023:

Contractual Obligations 2023  2024  2025  2026  2027  Thereafter  Total  2024  2025  2026  2027  2028  Thereafter  Total 
Mortgage Payable $2,191  $97,905  $18,138  $147,729  $654  $27,078  $293,695 
Principal Maturities $97,901  $17,372  $112,877  $654  $676  $60,314  $289,794 
Interest Payments(1)  15,280   13,165   7,609   2,698   943   2,111   41,806   14,562   8,331   4,003   3,023   3,008   3,263   36,190 
Total Contractual Obligations $17,471  $111,070  $25,747  $150,427  $1,597  $29,189  $335,501  $112,463  $25,703  $116,880  $3,677  $3,684  $63,577  $325,984 

 
(1)These amounts represent future interest payments related to mortgagenotes payable obligations based on the fixed and variable interest rates specified in the associated debt agreement. All variable rate debt agreements are based on the one-month LIBORSOFR rate. For purposes of calculating future interest amounts on variable interest rate debt the one-month LIBORSOFR rate as of December 31, 20222023 was used.

Results of Operations

As of December 31, 2022,2023, we had eight wholly owned real estate investments (multifamily properties)multifamily properties containing an aggregate of 2,520 apartment units and one real estate-related investment, (mezzanine loan)which is a senior mortgage loan (note receivable).

On July 7, 2021 we acquired the BayVue Apartments and on October 6, 2021 we acquired the Citadel Apartments (collectively, the “Acquisitions”).

On March 17, 2021November 1, 2023 we disposed of the Lakes of MargateFlats at Fishers and on December 22, 202119, 2023 we disposedacquired the Camellia Apartments.

The Disposition of the River Club Properties (collectively, the “Dispositions”).

The DispositionsFlats at Fishers did not qualify to be reported as discontinued operations since theyit did not represent a strategic shift that had a major effect on our operations and financial results. Accordingly, the operating results of the DispositionsFlats at Fishers are reflected in our results from continuing operations for all periods presented through their datesits date of disposition.

Year ended December 31, 20222023 as compared to the year ended December 31, 20212022

Our results of operations for the year ended December 31, 20222023 compared to the same period in 20212022 reflect our acquisition and disposition activities during such periods. Properties which were owned by us during the entire periods presented are referred to as our “Same Store” properties.

The following table provides summary information about our results of operations for the years ended December 31, 20222023 and 2021 (dollars in thousands):2022:

 Year Ended      Change Change Change 
 Year Ended
December 31,
  Increase/  Percentage  Change due to  Change due to  Change due to
Same
  December 31,  Increase/  Percentage  due to  due to  due to 
 2022  2021  (Decrease)  Change  Acquisitions(1)  Dispositions(2)  Store(3)  2023  2022  (Decrease)  Change  Acquisition(1)  Disposition(2)  Same Store(3) 
Rental revenues $46,970  $43,134  $3,836   9.0% $7,944  $(7,447) $3,339  $49,568  $46,970  $2,598   6.0% $125  $(649) $3,122 
Property operating expenses  15,253   14,498   755   5.0%  2,801   (3,080)  1,034   15,971   15,253   718   5.0%  61   (88)  745 
Real estate taxes  6,815   5,865   950   16.0%  1,645   (720)  25   6,806   6,815   (9)  0.0%  10   (64)  45 
General and administrative  7,618   6,982   636   9.0%  112   (63)  587   7,701   7,618   83   1.0%  4   2   77 
Depreciation and amortization  17,534   14,858   2,676   18.0%  4,012   (1,561)  225   13,371   17,534   (4,163)  (24.0%)  -   (529)  (3,634)
Interest expense, net  13,738   10,640   3,098   29.0%  3,637   (891)  352   14,232   13,738   494   4.0%  74   392   28 

 

 
(1)(1)Represents the effect on our operating results for the periods indicated resulting from our acquisitionsacquisition of the BayVue Apartments and the CitadelCamellia Apartments.
(2)(2)Represents the effect on our results for the periods indicated resulting from our dispositionsdisposition of the Lakes of Margate and River Club Properties.Flats at Fishers.
(3)(3)Represents the change for the year ended December 31, 20222023 compared to the same period in 20212022 for real estate and real estate-related investments owned by us during the entire periods presented (“Same Store”). Same Store properties for the periods ended December 31, 20222023 and 20212022 include Arbors Harbor Town, Parkside Apartments, Flats at Fishers, Axis at Westmont, Valley Ranch Apartments, Autumn Breeze Apartments, Citadel Apartments and Autumn Breeze.Bay Vue Apartments.

15


The following table reflects total rental revenues and total property operating expenses for the years ended December 31, 20222023 and 20212022 for our (i) Same Store properties, (ii) acquisitions and (iii) dispositions (dollars in thousands):

  Year Ended
December 31,
    
Description 2023  2022  Change 
Rental Revenues:            
Same Store $44,580  $41,458  $3,122 
Acquisition  125   -   125 
Disposition  4,863   5,512   (649)
Total rental revenues $49,568  $46,970  $2,598 
             
Property operating expenses:            
Same Store $14,350  $13,605  $745 
Acquisition  61   -   61 
Disposition  1,560   1,648   (88)
Total property operating expenses $15,971  $15,253  $718 

  Year Ended
December 31,
   
Description 2022  2021  Change 
Rental Revenues:            
Same Store $35,031  $31,692  $3,339 
Acquisitions  11,939   3,995   7,944 
Disposition  -   7,447   (7,447)
Total rental revenues $46,970  $43,134  $3,836 
             
Property operating expenses:            
Same Store $10,891  $9,857  $1,034 
Acquisitions  4,426   1,625   2,801 
Disposition  (64)  3,016   (3,080)
Total property operating expenses $15,253  $14,498  $755 

The tables below reflect occupancy and effective monthly rental rates for our Same Store properties:eight multifamily properties we wholly owned as of December 31, 2023:

 Occupancy  Effective Monthly Rent
per Unit(1)
  Occupancy  Effective Monthly
Rent per Unit(1)
 
 As of
December 31,
  As of
December 31,
  As of December 31,  As of December 31, 
Property 2022  2021  2022  2021  2023  2022  2023  2022 
Arbors Harbor Town  90%  94% $1,697  $1,523   92%  90% $1,690  $1,697 
Parkside Apartments  94%  98% $1,411  $1,282   92%  94% $1,426  $1,411 
Flats at Fishers  94%  96% $1,519  $1,377 
Axis at Westmont  96%  93% $1,453  $1,310   97%  96% $1,562  $1,453 
Valley Ranch Apartments  95%  90% $1,715  $1,603   95%  95% $1,787  $1,715 
Autumn Breeze Apartments  93%  91% $1,380  $1,232   95%  93% $1,481  $1,380 
BayVue Apartments  92%  95% $1,424  $1,155   92%  92% $1,590  $1,424 
Citadel Apartments  91%  96% $1,676  $1,563   93%  91% $1,750  $1,676 
Camellia Apartments  81%   (2)   (2)   (2)

 
(1)(1)Effective monthly rent is calculated as in-place contracted monthly rental revenue, including any premiums due for short-term or month-to-month leases, less any concessions or discounts.
(2)The Camellia Apartments were acquired on December 19, 2023.

Revenues Rental revenues for the year ended December 31, 20222023 were $47.0$49.6 million, an increase of $3.9$2.6 million, compared to $43.1$47.0 million for the same period 2021.in 2022. Excluding the effect of our acquisition and disposition activities during the periods, our rental revenues increased by $3.3$3.1 million for our Same Store propertiesproperties. This increase was primarily as a result of higher average monthly rent per unit.unit at substantially all of our Same Store properties during the 2023 period.

Property Operating Expenses Property operating expenses for the year ended December 31, 20222023 were $15.3$16.0 million, an increase of $0.8$0.7 million, compared to $14.5$15.3 million for the same period in 2021.2022. Excluding the effect of our acquisition and disposition activities during the periods, our property operating expenses increased by $1.0$0.7 million for our Same Store propertiesduring the 2023 period primarily as a result ofdue to higher utilities and repair and maintenanceinsurance costs.

16

 

Real Estate Taxes Real estate taxes were unchanged at $6.8 million for both of the yearyears ended December 31, 2022 were $6.8 million, an increase of $0.9 million, compared to $5.9 million for the same period in 2021. Excluding the effect of our acquisition2023 and disposition activities, our real estate taxes were unchanged for our Same Store properties.2022.


General and Administrative ExpensesGeneral and administrative expenses for the year ended December 31, 20222023 were $7.6$7.7 million, ana slight increase of $0.6$0.1 million, compared to $7.0$7.6 million for the same period in 2021. The increase is principally attributable to higher asset management fees during the 2022 period resulting from our acquisition and investment activities. General and administrative expenses primarily consist of audit fees, legal fees, board of directors’ fees, and other administrative expenses, including certain costs paid to our advisor.2022.

Depreciation and Amortization Depreciation and amortization expense for the yearsyear ended December 31, 2022 and 2021 were2023 was $13.4 million, a decrease of $4.2 million, compared to $17.5 million and $14.9 million, respectively.for the same period in 2022. Excluding the effect of our acquisition and disposition activities during the periods, our depreciation and amortization increased by $0.2expenses decreased primarily as a result of $4.1 million for our Same Store properties.of decreased amortization expense resulting from in-place lease intangibles becoming fully amortized during 2022.

Interest Expense, Net Interest expense, net for the year ended December 31, 20222023 was $13.7$14.2 million, an increase of $3.1$0.5 million, compared to $10.6$13.7 million for the same period in 2021. Excluding the effect of our acquisition and disposition activities, interest expense increased by $0.4 million for our Same Store properties. The increase in interest2022. Interest expense is primarily attributable to the mortgage financings associated with our multifamily properties and reflects higher market interest rates on our variable rate indebtedness during the 2023 period as well as changes in the weighted average principal outstanding during the periods primarily associated with the Arbors Harbor Town Supplemental Mortgage and Flats at Fishers Supplemental Mortgage that were both entered intoperiods. Additionally, during the third quarter of 2021.

Gain on Sale of Investment Property Our gain on the sale of investment property for the yearyears ended December 31, 2021 of $82.82023 and 2022, we earned $2.9 million consists of a gain on the sale of Lakes of Margate of $27.8and $0.4 million, (recognized during the first quarter of 2021) and a gain on the sale of the River Club Properties of $55.0 million (recognized during the fourth quarter of 2021).respectively, from our interest rate cap contracts which is recorded in interest expense, net.

Gain on Disposition of Unconsolidated Joint Venture During the second quarter of 2021 we recognized a gain of $1.5 million in connection with our receipt of the final settlement of our prior participation in the residual interests of Prospect Park.

Mark to Market Adjustment on Derivative Financial Instruments During the years ended December 31, 20222023 and 2021,2022, we recorded a negative mark to market adjustment of $2.9 million and a positive mark to market adjustments on our derivative financial instrumentsadjustment of $1.8 million, and $25, respectively. These mark to market adjustments representedrepresent the change in the fair valuevalues of our interest rate cap contracts during the period.such periods.

Income Tax Benefit During 2015, we recorded an aggregate provision for income tax of $2.7 million representing estimated foreign income tax due as a result of the sale of two foreign investments, Alte Jakobstraße and Holstenplatz. During the first quarter of 2022, we recorded an income tax benefit of $0.8 million representing a partial refund of the foreign income tax paid.

Interest Income Interest income for the year ended December 31, 2022 was $1.9 million, a slight decrease of $0.1 million, compared to $2.0 million for the same period in 2021. Our interest income is primarily attributable to interest earned on our note receivable.

Summary of Cash Flows

Operating activities

The net cash provided by operating activities of $8.5$5.6 million for the year ended December 31, 20222023 consisted primarily of our net lossincome of $8.7$32.9 million lessplus depreciation and amortization of $13.4 million, the positivenegative mark to market adjustments on derivative financial instruments of $1.8$2.9 million and non-cash interest incomeamortization of $0.5deferred financing costs of $1.3 million plusless the gain on the disposition of the Flats at Fishers of $41.1 million and the net change in operating assets and liabilities of $0.5 million, depreciation and amortization of $17.5 million and amortization of deferred financing costs of $1.4$3.8 million.

Investing activities

The net cash provided by investing activities of $0.8$9.0 million for the year ended December 31, 20222023 consisted primarily of our proceeds received from the repayment of note receivable of $10.6 million partially offset by our capital expenditures of $9.8 million.following:

17

 

capital expenditures of $5.8 million;

the acquisition of the Camellia Apartments for $54.5 million;

net proceeds from the disposition of Flats at Fishers of $70.6 million;

funding of note receivable of $1.1 million; and

net purchases of marketable securities of $0.1 million.

 

Financing activities

The net cash provided byused in financing activities of $10.2$12.8 million for the year ended December 31, 20222023 consisted primarily of our net proceeds from notes payable of $13.1 million partially offset by debt principal payments of $1.7 million and redemptions and cancellation of shares of common stock of $1.1 million.the following:

proceeds from notes payable of $34.6 million;

payment of loan fees and expenses of $1.1 million;

principal payments of notes payable of $38.0 million;

redemptions and cancellation of common stock of $6.2 million; and

distributions to common stockholders of $2.2 million

Funds from Operations and Modified Funds from Operations

The historical accounting convention used for real estate assets requires straight-line depreciation of buildings, improvements, and straight-line amortization of intangibles, which implies that the value of a real estate asset diminishes predictably over time. We believe that, because real estate values historically rise and fall with market conditions, including, but not limited to, inflation, interest rates, the business cycle, unemployment and consumer spending, presentations of operating results for a REIT using the historical accounting convention for depreciation and certain other items may be less informative.

Because of these factors, the National Association of Real Estate Investment Trusts (“NAREIT”("NAREIT"), an industry trade group, has published a standardized measure of performance known as funds from operations (“FFO”("FFO"), which is used in the REIT industry as a supplemental performance measure. We believe FFO, which excludes certain items such as real estate-related depreciation and amortization, is an appropriate supplemental measure of a REIT’s operating performance. FFO is not equivalent to our net income or loss as determined under GAAP.

We calculate FFO, a non-GAAP measure, consistent with the standards established over time by the Board of Governors of NAREIT, as restated in a White Paper approved by the Board of Governors of NAREIT effective in December 2018 (the “White Paper”"White Paper"). The White Paper defines FFO as net income or loss computed in accordance with GAAP, excluding depreciation and amortization related to real estate, gains and losses from the sale of certain real estate assets, gains and losses from change in control and impairment write-downs of certain real estate assets and investments in entities when the impairment is directly attributable to decreases in the value of depreciable real estate held by the entity. Our FFO calculation complies with NAREIT’s definition.

We believe that the use of FFO provides a more complete understanding of our performance to investors and to management, and reflects the impact on our operations from trends in occupancy rates, rental rates, operating costs, general and administrative expenses, and interest costs, which may not be immediately apparent from net income.

Changes in the accounting and reporting promulgations under GAAP that were put into effect in 2009 subsequent to the establishment of NAREIT’s definition of FFO, such as the change to expense as incurred rather than capitalize and depreciate acquisition fees and expenses incurred for business combinations, have prompted an increase in cash-settled expenses, specifically acquisition fees and expenses, as items that are expensed under GAAP across all industries. These changes had a particularly significant impact on publicly registered, non-listed REITs, which typically have a significant amount of acquisition activity in the early part of their existence, particularly during the period when they are raising capital through ongoing initial public offerings.

Because of these factors, the Investment Program Association (the “IPA”"IPA"), an industry trade group, published a standardized measure of performance known as modified funds from operations (“MFFO”("MFFO"), which the IPA has recommended as a supplemental measure for publicly registered, non-listed REITs. MFFO is designed to be reflective of the ongoing operating performance of publicly registered, non-listed REITs by adjusting for those costs that are more reflective of acquisitions and investment activity, along with other items the IPA believes are not indicative of the ongoing operating performance of a publicly registered, non-listed REIT, such as straight-lining of rents as required by GAAP. We believe it is appropriate to use MFFO as a supplemental measure of operating performance because we believe that both before and after we have deployed all of our offering proceeds and are no longer incurring a significant amount of acquisition fees or other related costs, it reflects the impact on our operations from trends in occupancy rates, rental rates, operating costs, general and administrative expenses, and interest costs, which may not be immediately apparent from net income. MFFO is not equivalent to our net income or loss as determined under GAAP.

18


We define MFFO, a non-GAAP measure, consistent with the IPA’s Guideline 2010-01, Supplemental Performance Measure for Publicly Registered, Non-Listed REITs: Modified Funds from Operations (the “Practice Guideline”"Practice Guideline") issued by the IPA in November 2010. The Practice Guideline defines MFFO as FFO further adjusted for acquisition and transaction-related fees and expenses and other items. In calculating MFFO, we follow the Practice Guideline and exclude acquisition and transaction-related fees and expenses (which includes costs incurred in connection with strategic alternatives), amounts relating to deferred rent receivables and amortization of market lease and other intangibles, net (which are adjusted in order to reflect such payments from a GAAP accrual basis to a cash basis of disclosing the rent and lease payments), accretion of discounts and amortization of premiums on debt investments and borrowings, mark-to-market adjustments included in net income (including gains or losses incurred on assets held for sale), gains or losses included in net income from the extinguishment or sale of debt, hedges, foreign exchange, derivatives or securities holdings where trading of such holdings is not a fundamental attribute of the business plan, unrealized gains or losses resulting from consolidation from, or deconsolidation to, equity accounting, and after adjustments for consolidated and unconsolidated partnerships and joint ventures, with such adjustments calculated to reflect MFFO on the same basis. Certain of the above adjustments are also made to reconcile net income (loss) to net cash provided by (used in) operating activities, such as for the amortization of a premium and accretion of a discount on debt and securities investments, amortization of fees, any unrealized gains (losses) on derivatives, securities or other investments, as well as other adjustments.

MFFO excludes non-recurring impairment of real estate-related investments. We assess the credit quality of our investments and adequacy of reserves on a quarterly basis, or more frequently as necessary. Significant judgment is required in this analysis. We consider the estimated net recoverable value of a loan as well as other factors, including but not limited to the fair value of any collateral, the amount and the status of any senior debt, the prospects for the borrower and the competitive situation of the region where the borrower does business.

We believe that, because MFFO excludes costs that we consider more reflective of acquisition activities and other non-operating items, MFFO can provide, on a going-forward basis, an indication of the sustainability (that is, the capacity to continue to be maintained) of our operating performance after the period in which we are acquiring properties and once our portfolio is stabilized. We also believe that MFFO is a recognized measure of sustainable operating performance by the non-listed REIT industry and allows for an evaluation of our performance against other publicly registered, non-listed REITs.

Not all REITs, including publicly registered, non-listed REITs, calculate FFO and MFFO the same way. Accordingly, comparisons with other REITs, including publicly registered, non-listed REITs, may not be meaningful. Furthermore, FFO and MFFO are not indicative of cash flow available to fund cash needs and should not be considered as an alternative to net income (loss) or income (loss) from continuing operations as determined under GAAP as an indication of our performance, as an alternative to cash flows from operations as an indication of our liquidity, or indicative of funds available to fund our cash needs including our ability to make distributions to our stockholders. FFO and MFFO should be reviewed in conjunction with other GAAP measurements as an indication of our performance. FFO and MFFO should not be construed to be more relevant or accurate than the current GAAP methodology in calculating net income or in its applicability in evaluating our operating performance. The methods utilized to evaluate the performance of a publicly registered, non-listed REIT under GAAP should be construed as more relevant measures of operational performance and considered more prominently than the non-GAAP measures, FFO and MFFO, and the adjustments to GAAP in calculating FFO and MFFO.

Neither the SEC, NAREIT, the IPA nor any other regulatory body or industry trade group has passed judgment on the acceptability of the adjustments that we use to calculate FFO or MFFO. In the future, NAREIT, the IPA or another industry trade group may publish updates to the White Paper or the Practice Guidelines or the SEC or another regulatory body could standardize the allowable adjustments across the publicly registered, non-listed REIT industry, and we would have to adjust our calculation and characterization of FFO or MFFO accordingly.

19


Our calculations of FFO and MFFO are presented below (dollars and shares in thousands, except per share amounts):

 

  For the Year Ended
December 31,
 
Description 2022  2021 
Net (loss)/income $(8,650) $77,494 
FFO adjustments:        
Depreciation and amortization of real estate assets  17,534   14,858 
Gain on disposition of unconsolidated joint venture  -   (1,457)
Gain on sale of investment property  -   (82,819)
FFO  8,884   8,076 
MFFO adjustments:        
Noncash adjustments:        
Gain on forgiveness of debt(2)  -   (128)
Mark-to-market adjustments(1)  (1,762)  (26)
Gain on sale of marketable securities(2)  -   (14)
MFFO before straight-line rent  7,122   7,908 
Straight-line rent(3)  -   - 
MFFO - IPA recommended format $7,122  $7,908 
         
Net (loss)/income $(8,650) $77,494 
Less: income attributable to noncontrolling interests  -   (199)
Net income/(loss) applicable to Company's common shares $(8,650) $77,295 
Net income/(loss) per common share, basic and diluted $(0.43) $3.83 
         
FFO $8,884  $8,076 
Less: FFO attributable to noncontrolling interests  -   (509)
FFO attributable to Company's common shares $8,884  $7,567 
FFO per common share, basic and diluted $0.44  $0.38 
         
MFFO - IPA recommended format $7,122  $7,908 
Less: MFFO attributable to noncontrolling interests  -   (509)
MFFO attributable to Company's common shares $7,122  $7,399 
         
Weighted average number of common shares outstanding, basic and diluted  20,077   20,169 
  For the
Year Ended
December 31,
 
Description 2023  2022 
Net income/(loss) $32,886  $(8,650)
FFO adjustments:        
Depreciation and amortization of real estate assets  13,371   17,534 
Income tax expense/(benefit) on sale of real estate  631   (775)
Gain on sale of investment property  (41,109)  - 
FFO  5,779   8,109 
MFFO adjustments:        
Mark-to-market adjustments(1)  2,930   (1,762)
Non-recurring loss from extinguishment/sale of debt, derivatives or securities holdings(2)  13   - 
MFFO - IPA recommended format  8,722   6,347 
         
Net income/(loss) $32,886  $(8,650)
Net income/(loss) per common share, basic and diluted $1.66  $(0.43)
         
FFO $5,779  $8,109 
FFO per common share, basic and diluted $0.29  $0.40 
         
Weighted average number of common shares outstanding, basic and diluted  19,827   20,077 

 
(1)(1)Management believes that adjusting for mark-to-market adjustments is appropriate because they are nonrecurring items that may not be reflective of ongoing operations and reflects unrealized impacts on value based only on then current market conditions, although they may be based upon current operational issues related to an individual property or industry or general market conditions. Mark-to-market adjustments are made for items such as ineffective derivative instruments, certain marketable equity securities and any other items that GAAP requires we make a mark-to-market adjustment for. The need to reflect mark-to-market adjustments is a continuous process and is analyzed on a quarterly and/or annual basis in accordance with GAAP.
(2)(2)Management believes that adjusting for gains or losses related to extinguishment/sale of debt, derivatives or securities holdings is appropriate because they are items that may not be reflective of ongoing operations. By excluding these items, management believes that MFFO provides supplemental information related to sustainable operations that will be more comparable between other reporting periods.
(3)Under GAAP, rental receipts are allocated to periods using various methodologies. This may result in income recognition that is significantly different than underlying contract terms. By adjusting for these items (to reflect such payments from a GAAP accrual basis to a cash basis of disclosing the rent and lease payments), MFFO provides useful supplemental information on the realized economic impact of lease terms and debt investments, providing insight on the contractual cash flows of such lease terms and debt investments, and aligns results with management’s analysis of operating performance.

20Distributions

 

Distributions

Prior to 2012, our boardBoard of directorsDirectors declared distributions on a regular quarterly basis based on daily record dates, portions of which were paid on a monthly basis. During the first quarter of 2012, our boardBoard of directorsDirectors determined to cease regular distributions.

During 2014 and 2015, our boardBoard of directorsDirectors declared a total of $77.1 million, or $3.00 per share of common stock, in special cash distributions, all of which were paid to stockholders during 2014, 2015, and 2016. These special cash distributions were paid with a portion of proceeds from asset sales. No further distributions were declared or paid from 2016 through 2022.

On September 29, 2023, our Board of Directors declared the 2023 Special Distribution of $0.11 per common share payable to shareholders of record on September 30, 2023. The 2023 Special Distribution, which totaled $2.2 million, was subsequently paid on or about October 16, 2023.


Future distributions, if any, declared will be at the discretion of the boardBoard of directorsDirectors based on their analysis of our performance over the previous periods and expectations of performance for future periods. The boardBoard of directorsDirectors will consider various factors in its determination, including but not limited to, the sources and availability of capital, operating and interest expenses, our ability to refinance near-term debt, as well as the IRS’s annual distribution requirement that REITs distribute no less than 90% of their taxable income. We cannot assure that any future distributions will be made or that we will maintain any particular level of distributions that we have previously established or may establish.

Off-Balance Sheet Arrangements

We have no off-balance sheet arrangements that are reasonably likely to have a current or future material effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures, or capital resources.

Critical Accounting Policies and Estimates

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. These estimates include such items as purchase price allocation for real estate acquisitions, impairment of long-lived assets, depreciation and amortization, and allowance for doubtful accounts. Actual results could differ from those estimates.

Below is a discussion of the accounting policies that we consider to be critical in that they may require complex judgment in their application or require estimates about matters that are inherently uncertain.

Principles of Consolidation and Basis of Presentation

Our consolidated financial statements include our accounts and the accounts of other subsidiaries over which we have control. All inter-company transactions, balances, and profits have been eliminated in consolidation.

Accounting for Acquisitions of Investment Property

The cost of the real estate assets acquired in an asset acquisition is allocated to the acquired tangible assets, consisting of land, building and tenant improvements, and identified intangible assets and liabilities, consisting of the value of above-market and below-market leases for acquired in-place leases and the value of tenant relationships, based in each case on their relative fair values. Fees incurred related to asset acquisitions are capitalized as part of the cost of the investment.

Upon the acquisition of real estate properties that qualify as a business, we recognize the assets acquired, the liabilities assumed, and any noncontrolling interest as of the acquisition date, measured at their fair values. The acquisition date is the date on which we obtain control of the real estate property. The assets acquired and liabilities assumed may consist of land, inclusive of associated rights, buildings, assumed debt and identified intangible assets and liabilities. Identified intangible assets generally consist of above-market leases, in-place leases, in-place tenant improvements, in-place leasing commissions, and tenant relationships. Identified intangible liabilities generally consist of below-market leases. Goodwill is recognized as of the acquisition date and measured as the aggregate fair value of consideration transferred and any noncontrolling interests in the acquiree over the fair value of the identifiable net assets acquired. Likewise, a bargain purchase gain is recognized in current earnings when the aggregate fair value of consideration transferred and any noncontrolling interests in the acquiree is less than the fair value of the identifiable net assets acquired. Acquisition-related costs are expensed in the period incurred. Initial valuations are subject to change until our information is finalized, which is no later than twelve months from the acquisition date.

21


The fair value of the tangible assets acquired, consisting of land and buildings, is determined by valuing the property as if it were vacant, and the “as-if-vacant” value is then allocated to land and buildings. Land values are derived from appraisals, and building values are calculated as replacement cost less depreciation or management’s estimates of the fair value of these assets using discounted cash flow analyses or similar methods believed to be used by market participants. Buildings are depreciated over the estimated useful lives of 39 years and 25 years, respectively, using the straight-line method.

We determine the fair value of assumed debt by calculating the net present value of the scheduled mortgage payments using interest rates for debt with similar terms and remaining maturities that management believes we could obtain at the date of the debt assumption. Any difference between the fair value and stated value of the assumed debt is recorded as a discount or premium and amortized over the remaining life of the loan using the effective interest method.

We record assets and groups of assets and liabilities which comprise disposal groups as “held for sale” when all of the following criteria are met: a decision has been made to sell, the assets are available for sale immediately, the assets are being actively marketed at a reasonable price in relation to the current fair value, a sale has been or is expected to be concluded within twelve months of the balance sheet date, and significant changes to the plan to sell are not expected. The assets and disposal groups held for sale are valued at the lower of book value or fair value less disposal costs. For sales of real estate or assets classified as held for sale, we evaluate whether a disposal transaction meets the criteria of a strategic shift and will have a major effect on our operations and financial results to determine if the results of operations and gains on sale of real estate will be presented as part of our continuing operations or as discontinued operations in our consolidated statements of operations. If the disposal represents a strategic shift, it will be classified as discontinued operations for all periods presented; if not, it will be presented in continuing operations.

Investment Impairment

For all of our real estate and real estate-related investments, we monitor events and changes in circumstances indicating that the carrying amounts of the real estate assets may not be recoverable. We evaluate the recoverability of our investments in real estate assets at the lowest identifiable level, which is primarily at the individual property level. Examples of the types of events and circumstances that would cause management to assess our assets for potential impairment include, but are not limited to: a significant decrease in the market price of an asset; a significant adverse change in the manner in which the asset is being used; major vacancies and the resulting loss of revenues; natural disasters; a change in the projected holding period; legitimate purchase offers; and changes in the global and local markets or economic conditions. To the extent that our portfolio is concentrated in limited geographic locations, downturns specifically related to such regions may result in tenants defaulting on their lease obligations at those properties within a short time period, which may result in asset impairments. When such events or changes in circumstances are present, we assess potential impairment by comparing estimated future undiscounted operating cash flows expected to be generated over the life of the asset and from its eventual disposition to the carrying amount of the asset. These projected cash flows are prepared internally by the Advisor and reflect in-place and projected leasing activity, market revenue and expense growth rates, market capitalization rates, discount rates, and changes in economic and other relevant conditions. Our management reviews these projected cash flows to assure that the valuation is prepared using reasonable inputs and assumptions that are consistent with market data or with assumptions that would be used by a third-party market participant and assume the highest and best use of the investment. We consider trends, strategic decisions regarding future development plans, and other factors in our assessment of whether impairment conditions exist. In the event that the carrying amount exceeds the estimated future undiscounted operating cash flows, we recognize an impairment loss to adjust the carrying amount of the asset to estimated fair value. While we believe our estimates of future cash flows are reasonable, different assumptions regarding factors such as market rents, economic conditions, and occupancy rates could significantly affect these estimates.

In evaluating our investments for impairment, management may use appraisals and make estimates and assumptions, including, but not limited to, the projected date of disposition of the properties, the estimated future cash flows of the properties during our ownership, and the projected sales price of each of the properties. A future change in these estimates and assumptions could result in understating or overstating the carrying value of our investments, which could be material to our financial statements. In addition, we may incur impairment charges on assets classified as held for sale in the future if the carrying amount of the asset upon classification as held for sale exceeds the estimated fair value, less costs to sell.

New Accounting Pronouncements

See Note 3 of the Notes to Consolidated Financial Statements for further information.

22


ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

 

Item 8. Financial Statements and Supplementary Data.

The information required by this Item 8 is included in our Consolidated Financial Statements beginning on page F-1 of this Annual Report on Form 10-K.Report.

ItemITEM 9. Changes in and Disagreements With Accountants on Accounting and Financial Disclosure.CHANGES IN AND DISAGREMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE.

None.

ItemITEM 9A. Controls and Procedures.CONTROLS AND PROCEDURES.

Evaluation of Disclosure Controls and Procedures

As required by Rule 13a-15(b) and Rule 15d-15(b) under the Exchange Act, our management, including our principal executive officer and principal financial officer, evaluated, as of December 31, 2022,2023, the effectiveness of our disclosure controls and procedures as defined in Exchange Act Rule 13a-15(e) and Rule 15d-15(e). Based on that evaluation, our principal executive officer and principal financial officer concluded that our disclosure controls and procedures were effective, as of December 31, 2022,2023, to provide reasonable assurance that information required to be disclosed by us in this report is recorded, processed, summarized and reported within the time periods specified by the rules and forms of the Exchange Act and is accumulated and communicated to our management, including our principal executive officer and principal financial officer, as appropriate to allow timely decisions regarding required disclosures.

We believe, however, that a controls system, no matter how well designed and operated, cannot provide absolute assurance that the objectives of the controls system are met, and no evaluation of controls can provide absolute assurance that all control issues and instances of fraud or error, if any, within a Company has been detected.

Management’s Annual Report on Internal Control over Financial Reporting

Management is responsible for establishing and maintaining adequate internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)). Our management, including our principal executive officer and principal financial officer, evaluated, as of December 31, 2022,2023, the effectiveness of our internal control over financial reporting using the criteria established in Internal Control—New Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission. Based on that evaluation, our principal executive officer and principal financial officer concluded that our internal controls over financial reporting, as of December 31, 2022,2023, were effective.

Changes in Internal Control over Financial Reporting

There has been no change in internal control over financial reporting that occurred during the quarter ended December 31, 20222023 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

ITEM 9B. OTHER INFORMATION.

None.

Item 9B. Other Information.

None.

ItemITEM 9C. Disclosure Regarding Foreign Jurisdictions that Prevent Inspections.DISCLOSURE REGARDING FOREIGN JURISDICTIONS THAT PREVENT INSPECTIONS.

None.

23

 

None.


PART III

ItemITEM 10. Directors, Executive Officers and Corporate Governance.DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE.

Directors

Because our directors take a critical role in guiding our strategic direction and overseeing our management, they must demonstrate broad-based business and professional skills and experiences, concern for the long-term interests of our stockholders, and personal integrity and judgment. In addition, our directors must have time available to devote to board activities and to enhance their knowledge of our industry. As described further below, we believe our directors have the appropriate mix of experiences, qualifications, attributes, and skills required of our board members in the context of the current needs of our company.

Andreas K. Bremer, 66,67, has served as one of our independent directors since November 2007 and as Lead Director since June 2017 Mr. Bremer currently serves as President and Chief Executive Officer of International Capital, LLC, a position he has held since 2018. Mr. Bremer joined International Capital as its Chief Financial Officer in October 2002 and became its Executive Vice President in 2005. International Capital specializes in acquisition, disposition, management and administration of commercial investment properties, and Mr. Bremer is responsible for all financial aspects of the company’s operations. Before joining International Capital, Mr. Bremer was the Chief Financial Officer of ATLASwerks®, a leading communication software company in Dallas. He acted as a corporate finance consultant for two years at McKinsey & Co. in both the Dallas and New York offices and served as Vice President of Finance and Treasurer at Paging Network, Inc. Mr. Bremer started his career at COMMERZBANK AG in Germany and spent seven of his 13-year tenure at the company’s New York and Atlanta offices. Mr. Bremer has over 25 years of financial and general management experience with extensive knowledge of corporate finance and commercial lending both in the United States and other countries, particularly Germany and holds a degree as CCIM. Mr. Bremer has served as Chairman of the German International School in Dallas since 2009. He was the Director of the Texas Warburg Chapter of the American Council on Germany in Dallas and, as Knight of Justice, is a member of the Order of St. John. . In 2018, Mr. Bremer was appointed Honorary Counsel of the Federal Republic of Germany in Dallas 2018 and continues to serve in that capacity. Mr. Bremer received a law degree from the Johannes-Gutenberg University in Mainz, Germany.

Our boardBoard of directorsDirectors has concluded that Mr. Bremer is qualified to serve as one of our directors for reasons including his more than 25 years of financial and general management experience, including international corporate finance and commercial lending. Mr. Bremer has served in various financial management positions and has significant experience in acquisition, disposition, management, and administration of commercial real estate investments. In addition, Mr. Bremer’s international background brings a unique perspective to our board.

Diane S. Detering-Paddison, 63,64, has served as one of our independent directors since June 2009. Ms. Detering-Paddison serves as President of 4word, www.4wordwomen.org, a not-for-profit organization she founded that connects, leads and supports professional Christian women and enables them to reach their potential. From February 2010 until June 2014, Ms. Detering-Paddison served as Chief Strategy Officer of Cassidy Turley, one of the nation’s largest commercial real estate service providers. Prior to joining Cassidy Turley, Ms. Detering-Paddison served as the Chief Operating Officer of ProLogis, an owner, manager, and developer of distribution facilities, from June 2008 until January 2009. Prior to that, Ms. Detering-Paddison was with CB Richard Ellis and Trammell Crow Company for over 20 years. During her time there, she served as Senior Vice President, Corporate and Investor Client Accounts from April 2001 until December 2004, Chief Operating Officer, Global Services from January 2005 until December 2006, and President, Global Corporate Services - Client Accounts from December 2006 until May 2008. Ms. Detering-Paddison was part of a ten member executive team that managed the merger between Trammell Crow Company and CB Richard Ellis in December 2006. Ms. Detering-Paddison serves on the Salvation Army’s National Advisory Board. Ms. Detering-Paddison is the author of “Work, Love, Pray.” Ms. Detering-Paddison holds a Master of Business Administration degree from the Harvard Graduate School of Business and a Bachelor of Science degree from Oregon State University where she graduated as Valedictorian.

24

 

Our boardBoard of directorsDirectors has concluded that Ms. Detering-Paddison is qualified to serve as one of our directors for reasons including her more than 30 years of management experience with large commercial real estate companies, including Trammell Crow Company, CB Richard Ellis, ProLogis, and Cassidy Turley. With her background, Ms. Detering-Paddison brings substantial insight and experience with respect to the commercial real estate industry.


Mitchell Hochberg, 70,71, was appointed Chairman of our Board of Directors on August 31, 2021 and has been our Chief Executive Officer since September 28, 2017. Mr. Hochberg also serves as President and Chief Operating Officer of Lightstone Value Plus REIT I, Inc. (“Lightstone I”), Lightstone Value Plus REIT II, Inc. (“Lightstone II”), Lightstone Value Plus REIT III, Inc. (“Lightstone III”), Lightstone Value Plus REIT IV, Inc. (“Lightstone IV”) and their respective advisors. From October 2014 to the present, Mr. Hochberg has served as President of Lightstone Enterprises. Mr. Hochberg was appointed Chief Executive Officer of Behringer Harvard Opportunity REIT I, Inc. (“BH OPP I”) effective as of September 28, 2017. Prior to joining The Lightstone Group in August 2012, Mr. Hochberg served as principal of Madden Real Estate Ventures from 2007 to August 2012 when it combined with our sponsor.Lightstone. Mr. Hochberg held the position of President and Chief Operating Officer of Ian Schrager Company, a developer and manager of innovative luxury hotels and residential projects in the United States from early 2006 to early 2007 and prior to that Mr. Hochberg founded Spectrum Communities, a developer of luxury neighborhoods in the northeast of the United States, in 1985 where for 20 years he served as its President and Chief Executive Officer. Mr. Hochberg served on the board of directors of Belmond Ltd from 2009 to April 2019. Additionally, through October 2014 Mr. Hochberg served on the board of directors and as Chairman of the board of directors of Orleans Homebuilders, Inc Mr. Hochberg received his law degree as a Harlan Fiske Stone Scholar from Columbia University School of Law and graduated magna cum laude from New York University College of Business and Public Administration with a Bachelor of Science degree in accounting and finance.

Jeffrey F. Joseph, 81,82, has served as one of our independent directors since September 2017. Mr. Joseph served as President, Chief Executive Officer and director of Presidential Realty Corporation, a publicly held company focused on the development and ownership of multi-family residential properties, from 1991 until his retirement in 2011. From 1979 to 1991, Mr. Joseph served as a principal of Ivy Properties Ltd. and as General Counsel of Presidential Realty Corporation from 1973 to 1979. Mr. Joseph is Chairman of the Board of Takoda Service Dogs Inc., a charitable organization that provides service dogs to Veterans suffering from PTSD. Mr. Joseph began his career 1967 as an associate with Hughes Hubbard Blair & Reed. Mr. Joseph holds a Bachelor of Arts degree from Cornell University with a major in Economics and a Juris Doctorate degree from Cornell Law School, where he graduated Summa Cum Laude.

Our boardBoard of directorsDirectors has concluded that Mr. Joseph is qualified to serve as one of our directors for reasons including his more than 40 years of real estate industry experience.

David Lichtenstein, 61,62, has served as one of our directors since December 2023 and is Chairman and Chief Executive Officer of our Advisor. Previously, Mr. Lichtenstein was appointed Chairman Emeritus on August 31, 2021 and previouslyhad served as one of our directors and Chairman of the Board of Directors from September 2017 through August 31, 2021. Mr. Lichtenstein is Chairman and Chief Executive Officer of our Advisor. Mr. Lichtenstein founded both American Shelter Corporation and Lightstone. From 1988 to the present, Mr. Lichtenstein has served as Chairman of the Board of Directors and Chief Executive Officer of Lightstone, directing all aspects of the acquisition, financing and management of a diverse portfolio of multi-family, lodging, retail and industrial properties located in 20 states and Puerto Rico. From June 2004 to the present, Mr. Lichtenstein has served as the Chairman of the Board of Directors and Chief Executive Officer of Lightstone I and Chief Executive Officer of Lightstone Value Plus REIT LLC, its advisor. From April 2008 to the present, Mr. Lichtenstein has served as the Chairman of the Board of Directors and Chief Executive Offer of Lightstone II and Lightstone Value Plus REIT II LLC, its advisor. From September 2014 to the present, Mr. Lichtenstein has served as Chairman of the Board of Directors and Chief Executive Officer of Lightstone III, and as Chief Executive Officer of Lightstone Value Plus REIT III LLC, its advisor. From September 2014 to the present, Mr. Lichtenstein has served as Chairman of the Board of Directors and Chief Executive Officer of Lightstone IV, and as Chief Executive Officer of Lightstone Real Estate Income LLC, its advisor. From October 2014 to the present, Mr. Lichtenstein has served as Chairman of the Board of Directors and Chief Executive Officer of Lightstone Enterprises Limited (“Lightstone Enterprises”). From July 2015 to the present, Mr. Lichtenstein has served as a member of the Board of Directors of the New York City Economic Development Corporation, New York City’s primary economic development vehicle. Mr. Lichtenstein is on the Board of Governors of the Real Estate Board of New York, a Trustee of the Citizens Budget Commission, and is a Member of The Economic Club of New York and the Real Estate Roundtable, and Co-Chair of the Real Estate Capital Policy Advisory Committee. He is also a member of the Brookings Institution’s Economic Studies Council and a trustee of The Touro College and University System and sits on the Board Supervisory Committee for The New York Medical College. Mr. Lichtenstein is a founder of the Friendship House, an organization that provides housing for families of sick children and adults in the Greater New York City area. Mr. Lichtenstein is also a member of the International Council of Shopping Centers and the National Association of Real Estate Investment Trusts, Inc., or NAREIT, an industry trade group, as well as a member of the Board of Directors of Touro College and New York Medical College.

25


Jeffrey P. Mayer, 66,67, has served as one of our independent directors since November 2007 and is chairman of our audit committee. Mr. Mayer previously served as a consultant serving the real estate industry and is the owner of Mayer Financial Consulting, LLC and is the firm’s sole employee. This firm was started in 2011 to provide consulting services to individuals and businesses primarily dealing with financial investments and real estate. From 2000 until 2007, Mr. Mayer was the Chief Financial Officer of ClubCorp, Inc., a holding company that owns and operates premier golf and business clubs and destination golf resorts. He previously served as Chief Financial Officer of Bristol Hotels & Resorts in Dallas, a position he held from 1996 until the company’s acquisition by Bass PLC in early 2000. Prior to joining Bristol, he was Corporate Controller at Host Marriott Corporation (formerly Marriott Corporation) and, prior to that, held various senior financial positions at Marriott Corporation. He also serves as treasurer and board member of the Georgia Chapter of The American Foundation for Suicide Prevention. In addition, he serves or has previously served as the Audit Committee chairman for three other organizations including both profit and not-for-profit entities. He was a board member of the Dallas Children’s Advocacy Center and chairman of its audit committee. A graduate of the College of William & Mary, he began his career as an accountant with Arthur Andersen LLP.

Our boardBoard of directorsDirectors has concluded that Mr. Mayer is qualified to serve as one of our directors and as Chairman of our Audit Committee for reasons including his more than 30 years of accounting and finance experience in the commercial real estate industry. In particular, Mr. Mayer has served as Chief Financial Officer for two commercial real estate companies and has significant management experience relating to preparing and reviewing financial statements and coordinating with external auditors. Mr. Mayer continues to provide consulting services to the commercial real estate industry and is in tune with current industry trends and issues.

Cynthia Pharr Lee, 74,75, has served as one of our independent directors since November 2007. Ms. Lee serves as Chairman of Dala Communications and she was CEO of its predecessor firm, C. Pharr & Company, which provides strategic brand, marketing and public relations services to many real estate, construction, design and other B2B clients. Ms. Pharr Lee also serves as an independent board member of AAA Auto Club of Southern California. From 2016 through 2020, Ms. Pharr Lee served as a member of the board of directors of Darling Ingredients Inc. (DAR-NYSE) and its audit and compensation committees. From 1994 through February 2014, Ms. Pharr Lee served as a member of the board of directors of CEC Entertainment, Inc. (CEC-NYSE) and its audit and compensation committees. A co-founder of Texas Women Ventures Fund, Ms. Pharr Lee serves on the Fund’s Investment Advisory Committee. Ms. Pharr Lee is a former president of Executive Women of Dallas and former national chairman of the Counselor’s Academy of the Public Relations Society of America. From May 1989 through February 1993, Ms. Lee was President and Chief Executive Officer of Tracy Locke/Pharr Public Relations, a division of Omnicom (NYSE). Ms. Lee has earned designation as a Board Leadership Fellow of the National Association of Corporate Directors (NACD) and has also earned the CERT Certificate in Cybersecurity Oversight through a program sponsored by NACD and Carnegie Mellon University. She received her Bachelor of Science degree in English (summa cum laude) and her Master of Arts degree in English from Mississippi State University.

Our boardBoard of directorsDirectors has concluded that Ms. Lee is qualified to serve as one of our directors for reasons including her more than 30 years of management experience in the public relations and marketing communications industry, with significant experience working with commercial real estate and construction firms. Ms. Lee has also served on the boards of directors and audit committees of New York Stock Exchange listed companies, which allows her to provide valuable knowledge and insight into management issues. In addition, Ms. Lee’s background complements that of our other board members and brings a unique perspective to our board.Board of Directors.

Steven Spinola, 73,74, has served as one of our independent directors since September 2017. Mr. Spinola served as President of the Real Estate Board of New York (“REBNY”) from 1986 and since July 2015 as its President Emeritus. Mr. Spinola is a recipient of the Harry B. Helmsley Distinguished New Yorker Award for a lifetime of achievement in the profession. Before becoming REBNY’s President, Mr. Spinola served as President of the New York City Public Development Corporation (now known as the New York City Economic Development Corporation) from 1983 to 1986. Mr. Spinola currently serves as an independent director on the Board of Directors of Lightstone IV. Mr. Spinola holds a Bachelor of Arts degree from the City College of New York with a concentration in political science and government. He attended the Harvard Business School/Kennedy School of Government Summer Program for Senior Managers in Government.

Our boardBoard of directorsDirectors has concluded that Mr. Spinola is qualified to serve as one of our directors for reasons including his extensive experience in the real estate industry.


26Executive Officers

 

Executive Officers

In addition, the following individuals serve as our executive officers:

Mitchell Hochberg for biographical information about Mr. Hochberg, see “Item 10 - Directors.”

Seth Molod, 59,60, was appointed our Chief Financial Officer and Treasurer August 27, 2018. Mr. Molod also serves as Chief Financial Officer and Treasurer of Lightstone I, Lightstone II, Lightstone III and Lightstone IV. Mr. Molod also serves as the Executive Vice President and Chief Financial Officer of our SponsorLightstone and as the Chief Financial Officer of our Advisor and the advisors of Lightstone I, Lightstone II, Lightstone III and Lightstone IV. Prior to joining The Lightstone Group in August of 2018, Mr. Molod served as an Audit Partner, Chair of Real Estate Services and on the Executive Committee of Berdon LLP, a full service accounting, tax, financial and management advisory firm (“Berdon”). Mr. Molod joined Berdon in 1989. He has extensive experience advising some of the nation’s most prominent real estate owners, developers, managers, and investors in both commercial and residential projects. Mr. Molod has worked with many privately held real estate companies as well as institutional investors, REITs, and other public companies. Mr. Molod is a licensed certified public accountant in New Jersey and New York and a member of the American Institute of Certified Public Accountants. Mr. Molod holds a Bachelor of Business Administration degree in Accounting from Muhlenberg College.

Section 16(a) Beneficial Ownership Reporting Compliance

Section 16(a) of the Securities Exchange Act of 1934, as amended, requires each director, officer, and individual beneficially owning more than 10% of a registered security of the Company to file with the SEC, within specified time frames, initial statements of beneficial ownership (Form 3) and statements of changes in beneficial ownership (Forms 4 and 5) of common stock of the Company. These specified time frames require the reporting of changes in ownership within two business days of the transaction giving rise to the reporting obligation. Reporting persons are required to furnish us with copies of all Section 16(a) forms filed with the SEC. Based solely on a review of the copies of such forms furnished to the Company during and with respect to the fiscal year ended December 31, 20222023 or written representations that no additional forms were required, to the best of our knowledge, all required Section 16(a) filings were timely and correctly made by reporting persons during 2021.2022.

Code of Ethics

Our boardBoard of directorsDirectors has adopted a Code of Business Conduct Policy that is applicable to all members of our boardBoard of directors,Directors, our executive officers and employees of our Advisor and its affiliates. We have posted the policy on the website maintained for us at www.lightstonecapitalmarkets.com. If, in the future, we amend, modify or waive a provision in the Code of Business Conduct Policy, we may, rather than filing a Current Report on Form 8-K, satisfy the disclosure requirement by promptly posting such information on the website maintained for us as necessary.

Audit Committee Financial Expert

The Audit Committee consists of independent directors Jeffrey P. Mayer, the chairman, Andreas K. Bremer, Diane S. Detering-Paddison, Jeffrey F. Joseph, Steven Spinola and Cynthia Pharr Lee. Our boardBoard of directorsDirectors has determined that Mr. Mayer is an “audit committee financial expert,” as defined by the rules of the SEC. The biography of Mr. Mayer, including his relevant qualifications, is previously described in this Item 10.

27


ItemITEM 11. Executive Compensation.EXECUTIVE COMPENSATION.

Executive Compensation

We do not directly compensate our named executive officers, nor do we reimburse the Advisor for compensation paid to our named executive officers, for services rendered to us. We pay certain management fees to the Advisor to compensate the Advisor for the services it prov]idesprovides in our day-to-day management. In addition, we reimburse certain expenses of the Advisor, including reimbursement for the costs of salaries and benefits of certain of their employees.

Reimbursement for the costs of salaries and benefits of the Advisor’s employees relate to compensation paid to the Advisor’s employees that provide services to us such as accounting, administrative or legal, for which the Advisor or its affiliates are not entitled to compensation in the form of a separate fee. A description of the fees that we pay to the Advisor and other affiliates is found in Item 13 below. Therefore, we do not have, nor has our boardBoard of directorsDirectors or compensation committee considered, a compensation policy or program for our executive officers, and thus we have not included a Compensation Discussion and Analysis in this Annual Report on Form 10-K.Report.

Directors’ Compensation

For the years ended December 31, 2022 and 2021, we paid each of our directors who are Independent Directors as defined in our charter an annual retainer of $60,000. In addition, we paid the chairperson of the audit committee and our lead independent director an annual retainer of $10,000 and the chairpersons of our nominating and compensation committees annual retainers of $5,000 each. These retainers were payable quarterly in arrears. In addition, we paid each of our directors who are Independent Directors as defined in our charter (a) $1,500 for each board of directors or permanent committee meeting attended, (c) $1,000 for each special committee meeting attended, and (c) $500 for each written consent considered by the director.

All directors receive reimbursement of reasonable out-of-pocket expenses incurred in connection with attendance at meetings of our board of directors. If a director is also an affiliate director, we do not pay compensation for services rendered as a director.

Effective January 1, 2023, we pay each of our directors who are Independent Directors as defined in our charter an annual retainer of $66,000. In addition, we pay the chairperson of the audit committee and our lead independent director an annual retainer of $11,000 and the chairpersons of our nominating and compensation committees annual retainers of $5,500 each. These retainers are payable quarterly in arrears. In addition, we pay each of our directors who are Independent Directors as defined in our charter (a) $1,500 for each boardBoard of directorsDirectors or permanent committee meeting attended, (c) $1,000 for each special committee meeting attended, and (c) $500 for each written consent considered by the director.

All directors receive reimbursement of reasonable out-of-pocket expenses incurred in connection with attendance at meetings of our Board of Directors. If a director is also an affiliate director, we do not pay compensation for services rendered as a director.

Director Compensation Table

The following table sets forth certain information with respect to our director compensation during the fiscal year ended December 31, 2022:2023:

Name Fees Earned(1)  Fees
Earned
(1)
 
Andreas K. Bremer $98,000  $111,250 
Diane S. Detering-Paddison $78,000  $89,250 
Jeffrey F. Joseph $78,000 $89,250 
Steven Spinola $78,000 $89,250 
Jeffrey P. Mayer $88,000  $100,250 
Cynthia Pharr Lee $83,000  $94,750 

 
(1)(1)Includes fees earned for services rendered in 2021,2023, regardless of when paid.

Compensation Committee Interlocks and Insider Participation

No member of our compensation committee served as an officer or employee of the Company or any of our subsidiaries during the fiscal year ended December 31, 20222023 or formerly served as an officer of the Company or any of our subsidiaries. In addition, during the fiscal year ended December 31, 2022,2023, none of our executive officers served as a director or member of a compensation committee (or other boardBoard of Directors committee performing equivalent functions or, in the absence of any such committee, the entire boardBoard of directors)Directors) of any entity that has one or more executive officers or directors serving as a member of our boardBoard of directorsDirectors or compensation committee.

28


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

 

Item 12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters.

Security Ownership of Certain Beneficial Owners

The following table sets forth information as of March 15, 20232024 regarding the beneficial ownership of our common stock by each person known by us to own 5% or more of the outstanding shares of common stock, each of our directors, each of our executive officers, and our directors and executive officers as a group:

Name of Beneficial Owner(2) 

Amount and Nature

of Beneficial

Ownership(1)

  

Percentage

of
Class

 
David Lichtenstein  -   - 
Andreas K. Bremer  -   - 
Diane S. Detering-Paddison  -   - 
Jeffrey P. Mayer  -   - 
Cynthia Pharr Lee  -   - 
Steven Spinola  -   - 
Jeffrey F. Joseph  -   - 
Mitchell Hochberg  -   - 
Seth Molod  -   - 
All directors and executive officers as a group (nine persons)  -   - 

 
(1)(1)Beneficial ownership is determined in accordance with the rules of the SEC and generally includes voting or investment power with respect to securities and shares issuable pursuant to options, warrants and similar rights held by the respective person or group that may be exercised within 60 days following March 15, 2023.2024. Except as otherwise indicated by footnote, and subject to community property laws where applicable, the persons named in the table above have sole voting and investment power with respect to all shares of common stock shown as beneficially owned by them.
(2)(2)The address of our directors and officers is c/o Lightstone Value Plus REIT V, Inc., 1985 Cedar Bridge Avenue, Suite 1, Lakewood, New Jersey 08701.

ItemITEM 13. Certain Relationships and Related Transactions and Director Independence.CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS AND DIRECTOR INDEPENDENCE.

Policies and Procedures for Transactions with Related Persons

We do not currently have written formal policies and procedures for the review, approval or ratification of transactions with related persons, as defined by Item 404 of Regulation S-K of the Exchange Act. Under that definition, transactions with related persons are transactions in which we were or are a participant and the amount involved exceeds $120,000 and in which any related person had or will have a direct or indirect material interest. Related parties include any executive officers, directors, director nominees, beneficial owners of more than 5% of our voting securities, immediate family members of any of the foregoing persons, and any firm, corporation or other entity in which any of the foregoing persons is employed and in which such person has 10% or greater beneficial ownership interest.

However, in order to reduce or eliminate certain potential conflicts of interest, our charter contains a number of restrictions relating to (1) transactions we enter into with our Advisor and its affiliates, (2) certain future offerings, and (3) allocation of investment opportunities among affiliated entities. As a general rule, any related party transactions must be approved by a majority of the directors (including a majority of independent directors) not otherwise interested in the transaction. In determining whether to approve or authorize a particular related party transaction, these persons will consider whether the transaction between us and the related party is fair and reasonable to us.

29


Related Party Transactions

Advisor and Affiliates

Our business is externally managed by LSG Developmentthe Advisor, LLC (the “Advisor”), an affiliate of the Lightstone Group LLC (“Lightstone”) which provides advisory services to us and we have no employees. Lightstone is majority owned by David Lichtenstein, a member of the chairman emeritusBoard of our board of directors, David Lichtenstein.Directors. Pursuant to the terms of an advisory agreement and subject to the oversight of our boardBoard of directors,Directors, the Advisor is responsible for managing our day-to-day affairs and for services related to the management of our assets.

We have agreements with the Advisor and its affiliates to pay certain fees and reimburse certain expenses in connection with services performed and costs incurred by these entities and other related parties. We are dependent on the Advisor and its affiliates for certainperforming a full range of services that are essential to us, including investment decisions, asset disposition decisions,management, property management, property management oversight (for those of our properties which are managed by an unrelated third party property manager) and leasing services,acquisition, disposition and financing activities, and other general administrative responsibilities. Inresponsibilities; such as tax, accounting, legal, IT and investor relations services. If the event that these companies wereAdvisor and its affiliates are unable to provide these services to us, with their respective services, we would be required to provide the services ourselves or obtain suchthe services from other sources.parties.

The advisory agreement has a one-year term and is renewable annually upon the mutual consent of our Advisor and our independent directors.

The following discussion describes the fees and expenses payable to the Advisor and its affiliates under various agreements.

FeesAmount

Acquisition -

We pay the Advisor acquisition and advisory fees of 1.5% of the amount paid in respect of the purchase, development, construction, or improvement of each asset we acquire, including any debt attributable to those assets.

In addition, we pay acquisition and advisory fees of 1.5% of the funds advanced in respect of a loan investment.

We pay the Advisor an acquisition expense reimbursement in the amount of (i) 0.25% of the funds paid for purchasing an asset, including any debt attributable to the asset, plus 0.25% of the funds budgeted for development, construction, or improvement in the case of assets that we acquire and intend to develop, construct, or improve or (ii) 0.25% of the funds advanced in respect of a loan investment.

We pay third parties, or reimbursesreimburse the Advisor or its affiliates, for any investment-related expenses due to third parties in the case of a completed investment, including, but not limited to, legal fees and expenses, travel and communication expenses, costs of appraisals, accounting fees and expenses, third-party brokerage or finder’s fees, title insurance, premium expenses, and other closing costs.

The Advisor and its affiliates are also responsible for paying all of the investment-related expenses that we pay or the Advisor or its affiliates incur that are due to third parties or related to the additional services provided by the Advisor as described above with respect to investments we do not make, other than certain non-refundable payments made in connection with any acquisition.

Debt Financing -

We pay the Advisor a debt financing fee of 1.0% of the amount available under any loan or line of credit made available to us and pay directly all third-party costs associated with obtaining the debt financing. Generally, these fees are capitalized as a direct reduction to the applicable financing and amortized over its term.

Property Management -

We pay our property manager and affiliatemanagers, which may be affiliates of the Advisor or unrelated third party property managers, fees for the management, leasing, and construction supervision of our properties which is 4.0% of gross revenues of the properties managed by our property manager. We pay our property managerAdvisor an oversight fee equal to 0.5% of the gross revenues of the property managed for any property for which we contract directly with a third-party property manager. In no event will our property manager or its affiliates receive both a property management fee and an oversight fee with respect to any particular property. In the event we own a property through a joint venture that does not pay our property manager directly for its services, we will pay our property manager a management fee or oversight fee, as applicable, based only on our economic interest in the property.
   
Construction Management -

We pay our Advisor or property manager a construction management fee in an amount not to exceed 5% of all hard construction costs incurred in connection with, but not limited to capital repairs and improvements, major building reconstruction and tenant improvements, if such affiliate supervises construction performed by or on behalf of us or our affiliates. We were not charged any construction management fees for the years ended December 31, 20222023 and 2021.

2022.
Asset Management -

We pay the Advisor a monthly asset management fee of one-twelfth of 0.7% of the value of each asset. The value of our assets is the value asgenerally determined in connection with the establishmentat least annual determination and publication of anour estimated net asset value (“NAV”)NAV per shareShare unless the asset was acquired after ourthe publication of aour most recent estimated NAV per shareShare (in which case the value of the asset will be based on the contractual purchase price of the asset).

   
Administrative Services Reimbursement

The Advisor is responsible for paying all of the expenses it incurs associated with persons employed by the Advisor to the extent that they provide services to us for which the Advisor receives an acquisition, asset management, or debt financing fee, including wages and benefits of the applicable personnel. Instead of reimbursing the Advisor for specific expenses paid or incurred in connection with providing services to us, we pay the Advisor an administrative services fee, which is an allocation of a portion of the actual costs that the Advisor paid or incurred providing these services to us (the “Administrative Services Reimbursement”). The Administrative Services Reimbursement is intended to reimburse the Advisor for all its costs associated with providing services to us.

The Administrative Services Reimbursement is limited to the actual costs incurred or an annuala twelve-month period cap (the “Cap”) as set forth in the agreement. For both the twelve-month periodsyears ended June 10, 2021December 31, 2023 and June 10, 2022, the Administrative Services Reimbursement was limited to the Cap, which was $1.33$1.5 million and $1.39$1.4 million, respectively. For the period from June 11, 2022 through June 30, 2022, the previous annual cap was pro-rated. For the twelve months ended June 30, 2023, the Cap is $1.5 million.

The Administrative Services Reimbursement is payable in four equal quarterly installments within 45 days of the end of each calendar quarter. In addition, under the various advisory management agreements, we reimburse the Advisor for certain due diligence services provided in connection with asset acquisitions and dispositions and debt financings separately from the Administrative Services Reimbursement.

Notwithstanding the fees and cost reimbursements payable to the Advisor pursuant to our advisory management agreement, under our charter we may not reimburse the Advisor for any amount by which our operating expenses (including the asset management fee) at the end of the four preceding fiscal quarters exceeds the greater of: (i) 2% of our average invested assets, or (ii) 25% of our net income determined without reduction for any additions to reserves for depreciation, bad debts, or other similar non-cash reserves and excluding any gain from the sale of our assets for that period unless a majority of our independent directors determines that such excess expenses are justified based on unusual and non-recurring factors. For the four fiscal quarters ended December 31, 20222023 and 2021,2022, our total operating expenses (including the asset management fee) did not exceed the limit on total operating expenses.


The following table represents the fees incurred associated with the payments to our Advisor for the periods indicated (amounts in thousands):indicated:

 For the Years Ended
December 31,
  For the
Years Ended
December 31,
 
 2022  2021  2023  2022 
Acquisition fees and acquisition expense reimbursement(1) $-  $2,196  $953  $- 
Debt financing fees(2)  -   938   170   - 
Property management fees (property operating expenses)  514   465   537   514 
Administrative services reimbursement (general and administrative costs)  1,445   1,358   1,535   1,445 
Asset management fees (general and administrative costs)  3,489   3,006   3,584   3,489 
Total $5,448  $7,963  $6,779  $5,448 

 
(1)(1)Capitalized to the corresponding asset and amortized over its estimated useful life.
(2)(2)Capitalized upon the execution of the loan, presented in the consolidated balance sheets as a direct deduction from the carrying value of the corresponding loan and amortized over the initial term of the corresponding loan.

As of December 31, 2022, we had no amounts payable to the Advisor and its affiliates. As of December 31, 2021, we had a payable to the Advisor and its affiliates of approximately $3,000.Independence

Independence

Although our shares are not listed for trading on any national securities exchange and therefore our boardBoard of directorsDirectors is not subject to the independence requirements of the NYSE or any other national securities exchange, our boardBoard of Directors has evaluated whether our directors are “independent” as defined by the NYSE. The NYSE standards provide that to qualify as an independent director, in addition to satisfying certain bright-line criteria, the boardBoard of directorsDirectors must affirmatively determine that a director has no material relationship with us (either directly or as a partner, stockholder or officer of an organization that has a relationship with us).

Consistent with these considerations, after review of all relevant transactions or relationships between each director, or any of his or her family members, and the Company, our senior management and our independent registered public accounting firm, the boardBoard of Directors has determined that the majority of the members of our board,Board of Directors, and each member of our audit committee, compensation committee and nominating committee, is “independent” as defined by the NYSE.


ItemITEM 14. Principal Accounting Fees and Services.PRINCIPAL ACCOUNTING FEES AND SERVICES.

Independent Registered Public Accounting Firm

Our independent public accounting firm is EisnerAmper LLP, New York, New York, Auditor Firm ID: 274.

32

 

Audit and Non-Audit Fees

The following table presents the aggregate fees billed to us for the years indicated by our principal accounting firm (amounts in thousands):firm:

 For the Year Ended
December 31,
  For the
Year Ended
December 31,
 
 2022  2021  2023  2022 
Audit Fees(a) $370  $356  $378  $370 
Tax Fees(b)  65   65   62   65 
Total Fees $435  $421  $440  $435 

 
a)a)Fees for audit services consisted of the audit of our annual consolidated financial statements, interim reviews of our quarterly consolidated financial statements and services normally provided in connection with statutory and regulatory filings.
b)b)Fees for tax services.compliance services including, but not limited to, the preparation of federal, state and local income tax returns.

Our audit committee considers the provision of these services to be compatible with maintaining the independence of our independent registered accounting firms.

Audit Committee’s Pre-Approval Policies and Procedures

Our audit committee must approve any fee for services to be performed by our independent registered public accounting firm in advance of the service being performed. For proposed projects using the services of our independent registered public accounting firm that are expected to cost under $100,000, our audit committee will be provided information to review and must approve each project prior to commencement of any work. For proposed projects using the services of our independent registered public accounting firm that are expected to cost $100,000 and over, our audit committee will be provided with a detailed explanation of what is being included, and asked to approve a maximum amount for specifically identified services in each of the following categories: (1) audit fees; (2) audit-related fees; (3) tax fees; and (4) all other fees for any services allowed to be performed by the independent registered public accounting firm. If additional amounts are needed, our audit committee must approve the increased amounts prior to the previously approved maximum being reached and before the work may continue. Approval by our audit committee may be made at its regularly scheduled meetings or otherwise, including by telephonic or other electronic communications. We will report the status of the various types of approved services and fees, and cumulative amounts paid and owed, to our audit committee on a regular basis. Our audit committee has considered the independent registered public accounting firm’s non-audit services provided to us and has determined that such services are compatible with maintaining its independence.

Our audit committee approved all of the services provided by, and fees paid to, EisnerAmper LLP during the years ended December 31, 20222023 and 2021.

2022.

33


PART IV

ItemITEM 15. Exhibits, Financial Statement Schedules.EXHBITS, FINANCIAL STATEMENT SCHEDULES.

(a)List of Documents Filed.

1.Financial Statements

The list of the financial statements filed as part of this Annual Report on Form 10-K is set forth on page F-1 herein.

2.Financial Statement Schedules

None.

3.Exhibits

The list of exhibits filed as part of this Annual Report on Form 10-K is submitted in the Exhibit Index following the financial statements in response to Item 601 of Regulation S-K.

(b)Exhibits.

The exhibits filed in response to Item 601 of Regulation S-K are listed in the Exhibit Index attached hereto.

(c)Financial Statement Schedules.

All financial statement schedules have been omitted because the required information of such schedules is not present, is not present in amounts sufficient to require a schedule, is not required or is included in the financial statements and related notes.

ITEM 16.Item 16. FormFORM 10-K SummarySUMMARY

 

None.

34


SIGNATURES

Pursuant to the requirements of Section 13 or 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.

Lightstone Value Plus REIT V, Inc.
  
Dated: March 28, 202326, 2024By:/s/ MITCHELL HOCHBERG

Mitchell Hochberg

Chief Executive Officer and

Chairman of the Board of Directors

(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.

March 28, 202326, 2024/s/ MITCHELL HOCHBERG

Mitchell Hochberg

Chief Executive Officer and

Chairman of the Board of Directors

(Principal Executive Officer)

  
March 28, 202326, 2024

/s/ SETH MOLOD

Seth Molod

Chief Financial Officer

(Principal Financial Officer)

  
March 28, 202326, 2024

/s/ JEFFREY F. JOSEPH

DAVID LICHTENSTEIN

Jeffrey F. JosephDavid Lichtenstein

Director

  
March 28, 202326, 2024

/s/ ANDREAS K. BREMERJEFFREY F. JOSEPH

Andreas K. BremerJeffrey F. Joseph

Director

  
March 28, 202326, 2024

/s/ STEVEN SPINOLAANDREAS K. BREMER

Steven SpinolaAndreas K. Bremer

Director

  
March 28, 202326, 2024/s/ JEFFREY P. MAYERSTEVEN SPINOLA

Jeffrey P. MayerSteven Spinola

Director

  
March 28, 202326, 2024/s/ JEFFREY P. MAYER
Jeffrey P. Mayer
Director
March 26, 2024/s/ CYNTHIA PHARR LEE

Cynthia Pharr Lee

Director

  
March 28, 202326, 2024

/s/ DIANE S. DETERING-PADDISON

Diane S. Detering-Paddison

Director


INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

 Page
Financial Statements 
Report of Independent Registered Public Accounting Firm F-2
Consolidated Balance Sheets as of December 31, 20222023 and 20212022 F-4
Consolidated Statements of Operations and Comprehensive Income for the Years Ended December 31, 20222023 and 20212022 F-5
Consolidated Statements of Stockholders’ Equity for the Years Ended December 31, 20222023 and 20212022 F-6
Consolidated Statements of Cash Flows for the Years Ended December 31, 20222023 and 20212022 F-7
Notes to Consolidated Financial Statements F-8

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Stockholders of

Lightstone Value Plus REIT V, Inc.

Opinion on the Financial Statements

We have audited the accompanying consolidated balance sheets of Lightstone Value Plus REIT V, Inc. (the “Company”) as of December 31, 20222023 and 2021,2022, and the related consolidated statements of operations and comprehensive income, stockholders’ equity, and cash flows for each of the years then ended, and the related notes (collectively referred to as the “financial statements”). In our opinion, the financial statements present fairly, in all material respects, the consolidated financial position of the Company as of December 31, 20222023 and 2021,2022, and the consolidated results of their operations and their cash flows for each of the years then ended, 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.

Critical Audit Matter

The critical audit matter communicated below is a matter arising from the current period audit of the financial statements that was communicated or required to be communicated to the audit committee and that: (1) relates to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of the critical audit matter does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the accounts or disclosures to which it relates.


Investment Property – Indicators of Impairment

As of December 31, 2022,2023, the Company had investment property, net of accumulated depreciation, of approximately $359.5$375.7 million. As more fully described in Note 2 to the financial statements, the Company monitors events and changes in circumstances representing triggering events that could indicate that the carrying amounts of the investment property may not be recoverable. Examples of the types of events and circumstances that would cause management to assess the Company’s investment property for potential impairment include, but are not limited to: a significant decrease in the market price of an asset; a significant adverse change in the manner in which the asset is being used; major vacancies and the resulting loss of revenues; natural disasters; a change in the projected holding period; legitimate purchase offers; and changes in the global and local markets or economic conditions. When such events or changes in circumstances are present, the Company assesses potential impairment by comparing estimated future undiscounted operating cash flows expected to be generated over the life of the asset and from its eventual disposition to the carrying amount of the asset. These projected cash flows reflect in-place and projected leasing activity, market revenue and expense growth rates, market capitalization rates, discount rates, and changes in economic and other relevant conditions. In evaluating the Company’s investment property for impairment, management may use appraisals and make estimates and assumptions, including, but not limited to,to: the projected date of disposition of the properties, the estimated future cash flows of the properties during the Company’s ownership, and the projected sales price of each of the properties.

F-2

 

We identified the evaluation of indicators of impairment as a critical audit matter due to significant judgment made by management in identifying indicators of impairment. This in turn led to a high degree of auditor judgment, subjectivity, and audit effort in performing procedures to evaluate the reasonableness of management’s significant estimates and assumptions related to the impairment evaluation including identifying events and circumstances that exist that would indicate the carrying amounts of the investment property may not be recoverable.

Addressing the matter involved performing procedures and evaluating audit evidence in connection with forming our overall opinion on the financial statements. We obtained an understanding and evaluated the design of controls over the Company’s impairment evaluation. Our procedures included, among others, assessing the methodologies applied and identifying the existence of any triggering events, including comparing budget to actual operating income, comparing actual operating income to projected future operating income, and comparing actual, budgeted and projected occupancy percentages, and considering if the determination was reasonable considering the past and current performance of the property and if consistent with evidence obtained in other areas of the audit. We tested the completeness and accuracy of the underlying data used by management in its evaluation. We held discussions with management about the current status of certain properties to understand how management’s significant estimates and assumptions are developed considering potential future market conditions.

/s/ EisnerAmper LLP

We have served as the Company’s auditor since 2017.

EISNERAMPER LLP

New York, New York

March 28, 2023

26, 2024

F-3


Lightstone Value Plus REIT V, Inc.

Consolidated Balance Sheets

(dollars in thousands, except per share amounts)

                
 December 31,
2022
  December 31,
2021
  December 31,
2023
  December 31,
2022
 
Assets                
        
Investment property:                
Land and improvements $84,439  $83,599  $85,139  $84,439 
Building and improvements  324,335   316,370   342,732   324,335 
Furniture, fixtures and equipment  9,975   8,952   11,333   9,975 
Gross investment property  418,749   408,921   439,204   418,749 
Less accumulated depreciation  (59,274)  (45,915)  (63,544)  (59,274)
Net investment property  359,475   363,006   375,660   359,475 
                
Cash and cash equivalents  59,625   24,360   47,125   59,625 
Marketable securities, available for sale  3,455   3,645   3,675   3,455 
Restricted cash  5,126   20,879   19,421   5,126 
Note receivable, net  3,771   13,919   4,898   3,771 
Prepaid expenses and other assets  3,256   5,690   4,350   3,256 
Total Assets $434,708  $431,499  $455,129  $434,708 
                
Liabilities and Stockholders’ Equity        
Liabilities and Stockholders' Equity        
        
Notes payable, net $290,289  $277,598  $287,029  $290,289 
Accounts payable and accrued and other liabilities  8,515   8,031   7,516   8,515 
Total liabilities  298,804   285,629   294,545   298,804 
                
Commitments and Contingencies                
                
Stockholders’ Equity:        
        
Company’s stockholders’ equity:        
Stockholders' Equity:        
Company's stockholders' equity:        
Preferred stock, $.0001 par value per share; 50.0 million shares authorized, none issued and outstanding  -   -   -   - 
Convertible stock, $.0001 par value per share; 1,000 shares authorized, issued and outstanding  -   -   -   - 
Common stock, $.0001 par value per share; 350.0 million shares authorized, 20.0 and 20.1 million shares issued and outstanding, respectively  2   2 
Common stock, $.0001 par value per share; 350.0 million shares authorized, 19.6 million and 20.0 million shares issued and outstanding, respectively  2   2 
Additional paid-in-capital  169,996   171,079   163,846   169,996 
Accumulated other comprehensive (loss)/income  (220)  13 
Accumulated other comprehensive loss  (107)  (220)
Accumulated deficit  (33,874)  (25,224)  (3,157)  (33,874)
Total Stockholders’ Equity  135,904   145,870 
        
Total Liabilities and Stockholders’ Equity $434,708  $431,499 
Total Stockholders' Equity  160,584   135,904 
Total Liabilities and Stockholders' Equity $455,129  $434,708 

See Notes to Consolidated Financial Statements.

F-4


Lightstone Value Plus REIT V, Inc.

Consolidated Statements of Operations and Comprehensive Income

(dollars and shares in thousands, except per share amounts)

         
  For the Years Ended
December 31,
 
  2022  2021 
Rental revenues $46,970  $43,134 
         
Expenses        
Property operating expenses  15,253   14,498 
Real estate taxes  6,815   5,865 
General and administrative  7,618   6,982 
Depreciation and amortization  17,534   14,858 
Total expenses  47,220   42,203 
         
Interest expense, net  (13,738)  (10,640)
Interest income  1,868   2,025 
Gain on sale of investment property  -   82,819 
Gain on disposition of unconsolidated joint venture  -   1,457 
Income tax benefit  776   - 
Mark to market adjustment on derivative financial instruments  1,762   - 
Other income, net  932   902 
Net (loss)/income  (8,650)  77,494 
Net income attributable to noncontrolling interests  -   (199)
Net(loss)/income attributable to the Company’s shares $(8,650) $77,295 
Weighted average shares outstanding:        
Basic and diluted  20,077   20,169 
Basic and diluted (loss)/income per share $(0.43) $3.83 
Comprehensive (loss)/income:        
Net (loss)/income $(8,650) $77,494 
Other comprehensive loss:        
Holding loss on marketable securities, available for sale  (233)  (113)
Reclassification adjustment for gain on sale of marketable securities included in net income  -   (14)
Total other comprehensive loss  (233)  (127)
Comprehensive (loss)/income  (8,883)  77,367 
Comprehensive income attributable to noncontrolling interest  -   (199)
Comprehensive(loss)/income attributable to the Company’s shares $(8,883) $77,168 
         
  For the
Years Ended
December 31,
 
  2023  2022 
Rental revenues $49,568  $46,970 
         
Expenses        
Property operating expenses  15,971   15,253 
Real estate taxes  6,806   6,815 
General and administrative  7,701   7,618 
Depreciation and amortization  13,371   17,534 
Total expenses  43,849   47,220 
         
Interest expense, net  (14,232)  (13,738)
Interest income  2,911   1,868 
Gain on sale of investment property  41,109   - 
Mark to market adjustment on derivative financial instruments  (2,930)  1,762 
Other income, net  309   1,708 
Net income/(loss) $32,886  $(8,650)
Weighted average shares outstanding:        
Basic and diluted  19,827   20,077 
Basic and diluted income/(loss) per share $1.66  $(0.43)
Comprehensive income/(loss):        
Net income/(loss) $32,886  $(8,650)
Other comprehensive income/(loss):        
Holding gain/(loss) on marketable securities, available for sale  100   (233)
Reclassification adjustment for loss on sale of marketable securities included in net income  13   - 
Total other comprehensive income/(loss)  113   (233)
Comprehensive income/(loss) $32,999  $(8,883)

See Notes to Consolidated Financial Statements.

F-5


Lightstone Value Plus REIT V, Inc.

Consolidated Statements of Stockholders’ Equity

For the Years Ended December 31, 20222023 and 20212022

(dollars and shares in thousands)

 

                                                                    
 Convertible Stock  Common Stock  Additional
Paid-In
  Accumulated  Accumulated
Other
Comprehensive
  Noncontrolling  Total  Convertible Stock Common Stock Additional
Paid-In
  Accumulated Accumulated Other Comprehensive Total 
 Shares  Amount  Shares  Amount  Capital  Deficit  Income/(Loss)  Interests  Equity 
BALANCE, December 31, 2020  1  $-   20,193  $2  $189,216  $(102,519) $140  $(2,199) $84,640 
                                    
Net income  -   -   -   -   -   77,295   -   199   77,494 
Distributions paid to noncontrolling interests  -   -   -   -   -   -   -   (610)  (610)
Acquisition of noncontrolling interests in subsidiaries                  (17,524)          2,610   (14,914)
Tender, redemption and cancellation of common stock  -   -   (65)  -   (613)  -   -   -   (613)
Other comprehensive income:                                    
Holding loss on marketable securities, available for sale  -   -   -   -   -   -   (113)  -   (113)
Reclassification adjustment for gain on sale of marketable securities included in net income  -   -   -   -   -   -   (14)  -   (14)
                                     Shares Amount Shares Amount  Capital  Deficit Income/(Loss) Equity 
BALANCE, December 31, 2021  1  $-   20,128  $2  $171,079  $(25,224) $13  $-  $145,870   1  $-   20,128  $2  $171,079  $(25,224) $13  $145,870 
                                                                    
Net loss  -   -   -   -   -   (8,650)  -       (8,650)  -   -   -   -   -   (8,650)  -   (8,650)
Redemption and cancellation of common stock  -   -   (84)  -   (1,083)  -   -   -   (1,083)  -   -   (84)  -   (1,083)  -   -   (1,083)
Other comprehensive income:                                                                    
Holding loss on marketable securities, available for sale  -   -   -   -   -   -   (233)  -   (233)  -   -   -   -   -   -   (233)  (233)
                                                                    
BALANCE, December 31, 2022  1  $-   20,044  $2  $169,996  $(33,874) $(220) $-  $135,904   1  $-   20,044  $2  $169,996  $(33,874) $(220) $135,904 
                                
Net income  -   -   -   -   -   32,886   -   32,886 
Redemption and cancellation of common stock  -   -   (490)  -   (6,150)  -   -   (6,150)
Distributions declared  -   -   -   -   -   (2,169)  -   (2,169)
Other comprehensive income:                                
Holding gain on marketable securities, available for sale  -   -   -   -   -   -   100   100 
Reclassification adjustment for loss on sale of marketable securities included in net income  -   -   -   -   -   -   13   13 
                                
BALANCE, December 31, 2023  1  $-   19,554  $2  $163,846  $(3,157) $(107) $160,584 

See Notes to Consolidated Financial Statements.

F-6


Lightstone Value Plus REIT V, Inc.

Consolidated Statements of Cash Flows

For the Years Ended December 31, 20222023 and 20212022

(dollars in thousands)

         
  

For the
Year Ended

December 31,

 
  2023  2022 
CASH FLOWS FROM OPERATING ACTIVITIES:        
Net income/(loss) $32,886  $(8,650)
Adjustments to reconcile net income/(loss) to net cash provided by operating activities:        
Depreciation and amortization  13,371   17,534 
Amortization of deferred financing costs  1,343   1,426 
Gain on sale of investment property  (41,109)  - 
Mark to market adjustment on derivative financial instruments  2,930   (1,762)
Non-cash interest income  (9)  (477)
Other non-cash adjustments, net  (43)  (111)
Changes in operating assets and liabilities:        
(Increase)/decrease in prepaid expenses and other assets  (2,778)  89 
(Decrease)/increase in accounts payable and accrued and other liabilities  (1,000)  408 
Cash provided by operating activities  5,591   8,457 
         
CASH FLOWS FROM INVESTING ACTIVITIES:        
Purchase of investment property  (60,327)  (9,752)
Purchase of marketable securities  (974)  (1,135)
Proceeds from sale of marketable securities  855   1,092 
Proceeds from repayment of note receivable  -   10,625 
Funding of note receivable, net  (1,119)  - 
Proceeds from sale of investment property, net of closing costs  70,569   - 
Cash provided by investing activities  9,004   830 
         
CASH FLOWS FROM FINANCING ACTIVITIES:        
Proceeds from notes payable  34,640   13,061 
Payments on notes payable  (37,998)  (1,740)
Payment of loan fees and expenses  (1,123)  (13)
Redemption and cancellation of common stock  (6,150)  (1,083)
Distributions paid  (2,169)  - 
Cash (used in)/provided by financing activities  (12,800)  10,225 
         
Net change in cash, cash equivalents and restricted cash  1,795   19,512 
Cash, cash equivalents and restricted cash, beginning of year  64,751   45,239 
Cash, cash equivalents and restricted cash, end of year $66,546  $64,751 
         
Supplemental cash flow information for the years indicated is as follows:        
Cash paid for interest, net of amounts capitalized $17,173  $13,353 
Cash paid/refunded for income taxes, net $763  $641 
Holding gain/loss on marketable securities, available for sale $113  $233 
Capital expenditures for investment property in accounts payable and accrued and other liabilities $163  $161 


         
  For the Year Ended
December 31,
 
  2022  2021 
CASH FLOWS FROM OPERATING ACTIVITIES:        
Net (loss)/income $(8,650) $77,494 
Adjustments to reconcile net (loss)/income to net cash provided by operating activities:        
Depreciation and amortization  17,534   14,858 
Amortization of deferred financing costs  1,426   1,016 
Gain on sale of unconsolidated joint venture  -   (1,457)
Gain on sale of investment property  -   (82,819)
Mark to market adjustment on derivative financial instruments  (1,762)  - 
Non-cash interest income  (477)  (1,170)
Other non-cash adjustments, net  (111)  13 
Changes in operating assets and liabilities:        
Increase in prepaid expenses and other assets  89   2,800 
Increase/(decrease) in accounts payable and accrued and other liabilities  408   (556)
Net cash provided by operating activities  8,457   10,179 
         
CASH FLOWS FROM INVESTING ACTIVITIES:        
Purchase of investment property  (9,752)  (134,857)
Purchase of marketable securities  (1,135)  (1,267)
Proceeds from sale of marketable securities  1,092   1,162 
Proceeds from repayment of note receivable  10,625   - 
Proceeds from sale of unconsolidated joint venture  -   1,457 
Acquisition of noncontrolling interests in subsidiaries  -   (14,914)
Proceeds from sale of investment property, net of closing costs  -   90,252 
Net cash provided by/(used in) investing activities  830   (58,167)
         
CASH FLOWS FROM FINANCING ACTIVITIES:        
Proceeds from notes payable  13,061   97,433 
Payments on notes payable  (1,740)  (31,440)
Payment of loan fees and expenses  (13)  (2,994)
Tender, redemption and cancellation of common stock  (1,083)  (613)
Distributions paid to noncontrolling interests  -   (610)
Net cash provided by financing activities  10,225   61,776 
         
Net change in cash, cash equivalents and restricted cash  19,512   13,788 
Cash, cash equivalents and restricted cash, beginning of year  45,239   31,451 
Cash, cash equivalents and restricted cash, end of year $64,751  $45,239 
         
Supplemental cash flow information for the years indicated is as follows:        
         
Cash paid for interest, net of amounts capitalized $13,353  $9,565 
Holding loss/gain on marketable securities, available for sale $233  $127 
Capital expenditures for real estate in accrued liabilities and accounts payable $161  $85 
Debt assumed by buyer in connection with disposition of investment property $-  $35,700 

See Notes to Consolidated Financial Statements.

F-7


Lightstone Value Plus REITReal Estate Investment Trust V, Inc.

Notes to Consolidated Financial Statements

(Dollar and share amounts in thousands, except per share/unitshare data and where indicated in millions)

 

1. Business and Organization

Business

Lightstone Value Plus REIT V, Inc. (“Lightstone REIT V,” which was formerly known as Lightstone Value Plus Real Estate Investment Trust V, Inc. before August 31, 2021 (which may also be referred to as the “Company,” “we,” “us,” or “our”), was organized as a Maryland corporation on January 9, 2007 and has elected to be taxed, and currently qualifies, as a real estate investment trust (“REIT”) for U.S. federal income tax purposes.

The Company was formed primarily to acquire and operate commercial real estate and real estate-related assets on an opportunistic and value-add basis. In particular, the Company has focused generally on acquiring commercial properties with significant possibilities for capital appreciation, such as those requiring development, redevelopment, or repositioning, those located in markets and submarkets with high growth potential, and those available from sellers who are distressed or face time-sensitive deadlines. The Company has acquired a wide variety of commercial properties, including office, industrial, retail, hospitality, multifamily and student housing. The Company has purchased existing, income-producing properties, and newly-constructed properties. The Company has also invested in other real estate-related investments such as mortgage and mezzanine loans. Substantially all of the Company’s business is conducted through Lightstone REIT V OP LP, a limited partnership organized in Delaware (the “Operating Partnership”). As of December 31, 2023, the Company’s wholly-owned subsidiary, BHO II, Inc., a Delaware corporation, owned a 0.1% partnership interest in the Operating Partnership as its sole general partner. As of December 31, 2023, the Company’s wholly-owned subsidiary, BHO Business Trust II, a Maryland business trust, was the sole limited partner of the Operating Partnership and owned the remaining 99.9% interest in the Operating Partnership.

All of the Company’s current investments are located in the U.S. The Company currently intends to hold theits various real properties in which it has invested until such time as its board of directors (the “Board of Directors”) determines that a sale or other disposition appears to be advantageous to achieve the Company’s investment objectives or until it appears that the objectives will not be met. The Company currently has one operating segment. As of December 31, 2022,2023, the Company had eight wholly owned real estate investments (multifamily properties)multifamily properties containing an aggregate of 2,520 apartment units and one real estate-related investment, (mezzanine loan)which is a senior mortgage loan (note receivable).

Substantially all of the Company’s business is conducted through Lightstone REIT V OP LP, a limited partnership organized in Delaware (the “Operating Partnership”). As of December 31, 2022, the Company’s wholly-owned subsidiary, BHO II, Inc., a Delaware corporation, owned a 0.1% partnership interest in the Operating Partnership as its sole general partner. As of December 31, 2022, the Company’s wholly-owned subsidiary, BHO Business Trust II, a Maryland business trust, was the sole limited partner of the Operating Partnership and owned the remaining 99.9% interest in the Operating Partnership.

The Company’sOur business is externally managed by LSG Development Advisor LLC (the “Advisor”), an affiliate of the Lightstone Group LLC (“Lightstone”), which provides advisory services to the Company and the Company has no employees.us. Lightstone is majority owned by the chairman emeritusDavid Lichtenstein, a member of the Company’s boardBoard of directors, David Lichtenstein.Directors. Pursuant to the terms of an advisory agreement and subject to the oversight of the Company’s boardour Board of directors,Directors, the Advisor is responsible for managing the Company’sour day-to-day affairs and for services related to the management of our assets.

The Company has no employees. The Company is dependent on the Company’s assets.Advisor and its affiliates for performing a full range of services that are essential to it, including asset management, property management, property management oversight (for those of its properties which are managed by an unrelated third party property manager) and acquisition, disposition and financing activities, and other general administrative responsibilities; such as tax, accounting, legal, information technology and investor relations services. If the Advisor and its affiliates are unable to provide these services to the Company, it would be required to provide the services itself or obtain the services from other parties.

Organization

In connection with the Company’s initial capitalization, the Company issued 22,500 shares of its common stock and 1,000 shares of its convertible stock to the Company’s previousformer advisor on January 19, 2007. The 1,000 shares of convertible stock were transferred to an affiliate of Lightstone on February 10, 2017 and remain outstanding. As of December 31, 2022,2023, the Company had 20.019.6 million shares of common stock outstanding.


Lightstone Real Estate Investment Trust V, Inc.

Notes to Consolidated Financial Statements

(Dollar and share amounts in thousands, except per share data and where indicated in millions)

The Company’s common stock is not currently listed on a national securities exchange. The timing of a liquidity event for the Company’s stockholders will depend upon then prevailing market conditions and the Company’s boardBoard of directors’Directors’ assessment of the Company’s investment objectives and liquidity options for the Company’s stockholders. Currently,Although the Company’s boardBoard of directorsDirectors has currently targeted June 30, 2028 for the commencement of a liquidity event. However,event, the Company can provide no assurances as to the actual timing of the commencement of a liquidity event for its stockholders or the ultimate liquidation of the Company. Furthermore, the Company will seek stockholder approval prior to liquidating its entire portfolio.

F-8

Lightstone Value Plus REIT V, Inc.
Notes to Consolidated Financial Statements
(Dollar amounts in thousands, except per share/unit data and where indicated in millions)

 

2. Summary of Significant Accounting Policies

Use of Estimates in the Preparation of Financial Statements

The preparation of financial statements in conformity with generally accepted accounting principles in the U.S. (“GAAP”) requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. The most significant assumptions and estimates relate to the valuation of real estate including impairment and depreciable lives. Application of these assumptions requires the exercise of judgment as to future uncertainties and, as a result, actual results could differ from these estimates.

Principles of Consolidation and Basis of Presentation

The Company’s consolidated financial statements include the Company’s accounts and the accounts of other subsidiaries over which it has control. All inter-company transactions, balances, and profits have been eliminated in consolidation.

Accounting for Acquisitions of Investment Property

The cost of the real estate assets acquired in an asset acquisition is allocated to the acquired tangible assets, consisting of land, building and tenant improvements, and identified intangible assets and liabilities, consisting of the value of above-market and below-market leases for acquired in-place leases and the value of tenant relationships, based in each case on their relative fair values. Fees incurred related to asset acquisitions are capitalized as part of the cost of the investment.

Upon the acquisition of real estate property that meets the definition of a business, the Company recognizes the assets acquired, the liabilities assumed and any noncontrolling interest as of the acquisition date, measured at their fair values. The acquisition date is the date on which the Company obtains control of the real estate property. The assets acquired and liabilities assumed may consist of land, inclusive of associated rights, buildings, assumed debt, identified intangible assets and liabilities, and asset retirement obligations. Identified intangible assets generally consist of above-market leases, in-place leases, in-place tenant improvements, in-place leasing commissions, and tenant relationships. Identified intangible liabilities generally consist of below-market leases. Goodwill is recognized as of the acquisition date and measured as the aggregate fair value of the consideration transferred and any noncontrolling interests in the acquiree over the fair value of the identifiable net assets acquired. Likewise, a bargain purchase gain is recognized in current earnings when the aggregate fair value of the consideration transferred and any noncontrolling interests in the acquiree is less than the fair value of the identifiable net assets acquired. Acquisition-related costs are expensed in the period incurred. Initial valuations are subject to change until the Company’s information is finalized, which is no later than 12 months from the acquisition date.


Lightstone Real Estate Investment Trust V, Inc.

Notes to Consolidated Financial Statements

(Dollar and share amounts in thousands, except per share data and where indicated in millions)

The fair value of the tangible assets acquired, consisting of land and buildings, is determined by valuing the property as if it were vacant, and the “as-if-vacant” value is then allocated to land and buildings. Land values are derived from appraisals, and building values are calculated as replacement cost less depreciation or management’s estimates of the fair value of these assets using discounted cash flow analyses or similar methods believed to be used by market participants. The value of buildings are generally depreciated over estimated useful lives ranging up to 39 years using the straight-line method.

The Company determines the fair value of assumed debt by calculating the net present value of the scheduled mortgage payments using interest rates for debt with similar terms and remaining maturities that management believes the Company could obtain at the date of the debt assumption. Any difference between the fair value and stated value of the assumed debt is recorded as a discount or premium and amortized over the remaining life of the loan using the effective interest method.

F-9

Lightstone Value Plus REIT V, Inc.
Notes to Consolidated Financial Statements
(Dollar amounts in thousands, except per share/unit data and where indicated in millions)

 

Cash and Cash Equivalents

The Company considers investments in highly liquid money market funds or investments with original maturities of three months or less to be cash equivalents.

Restricted Cash

As required by the Company’s lenders, restricted cash is held in escrow accounts for anticipated capital expenditures, real estate taxes, and other reserves for certain of the Company’s consolidated properties. Capital reserves are typically utilized for non-operating expenses such as tenant improvements, leasing commissions, and major capital expenditures. Alternatively, a lender may require its own formula for an escrow of capital reserves. Restricted cash may also include certain funds temporarily placed in escrow with qualified intermediaries to facilitate potential like-kind exchange transactions in accordance with Section 1031 of the Internal Revenue Code.Code, as amended (the “Code”).

The following is a summary of the Company’s cash, cash equivalents, and restricted cash total as presented in its consolidated statements of cash flows:

Schedule of cash, cash equivalents and restricted cash                
 December 31,  December 31, 
 2022  2021  2023  2022 
Cash and cash equivalents $59,625  $24,360  $47,125  $59,625 
Restricted cash  5,126   20,879   19,421   5,126 
Total cash, cash equivalents and restricted cash $64,751  $45,239  $66,546  $64,751 

Marketable Securities

Marketable securities currently consist of debt securities that are designated as available-for-sale.

The Company may be exposed to credit losses through its available-for-sale debt securities. Unrealized losses or impairments resulting from the amortized cost basis of any available-for-sale debt security exceeding its fair value are evaluated for identification of credit and are recorded atnon-credit related factors. Any difference between the fair value. Unrealized holding gains or losses forvalue of the debt securitiessecurity and the amortized cost basis not attributable to credit related factors are reported as a component of accumulatedin other comprehensive income/(loss). income. A credit-related impairment is recognized as an allowance on the balance sheet with a corresponding adjustment to earnings. When evaluating the investments for impairment at each reporting period, the Company reviews factors such as the extent of the unrealized loss, current and future economic market conditions and the economic and financial condition of the issuer and any changes thereto.

Realized gains or losses resulting from the sale of these securities are determined based on the specific identification of the securities sold.


Lightstone Real Estate Investment Trust V, Inc.

Notes to Consolidated Financial Statements

An impairment charge is recognized when the decline(Dollar and share amounts in the fair value of a security below the amortized cost basis is determined to be other-than-temporary. The Company considers various factorsthousands, except per share data and where indicated in determining whether to recognize an impairment charge, including the duration and severity of any decline in fair value below the Company’s amortized cost basis, any adverse changes in the financial condition of the issuers’ and its intent and ability to hold the investment for a period of time sufficient to allow for any anticipated recovery in market value.millions)

Investment Impairment

For all of the Company’s real estate and real estate related investments, the Company monitors events and changes in circumstances indicating that the carrying amounts of the real estate assets may not be recoverable. We evaluate the recoverability of our investments in real estate assets at the lowest identifiable level, which is primarily at the individual property level. Examples of the types of events and circumstances that would cause management to assess the Company’s assets for potential impairment include, but are not limited to: a significant decrease in the market price of an asset; a significant adverse change in the manner in which the asset is being used; major vacancies and the resulting loss of revenues; natural disasters; a change in the projected holding period; legitimate purchase offers; and changes in the global and local markets or economic conditions. To the extent that the Company’s portfolio is concentrated in limited geographic locations, downturns specifically related to such regions may result in tenants defaulting on their lease obligations at those properties within a short time period, which may result in asset impairments. When such events or changes in circumstances are present, the Company assesses potential impairment by comparing estimated future undiscounted operating cash flows expected to be generated over the life of the asset and from its eventual disposition to the carrying amount of the asset. These projected cash flows are prepared internally by the Advisor and reflect in-place and projected leasing activity, market revenue and expense growth rates, market capitalization rates, discount rates, and changes in economic and other relevant conditions. The Company’s management reviews these projected cash flows to assure that the valuation is prepared using reasonable inputs and assumptions that are consistent with market data or with assumptions that would be used by a third-party market participant and assume the highest and best use of the investment. The Company considers trends, strategic decisions regarding future development plans, and other factors in its assessment of whether impairment conditions exist. In the event that the carrying amount exceeds the estimated future undiscounted operating cash flows, the Company recognizes an impairment loss to adjust the carrying amount of the asset to estimated fair value. While the Company believes its estimates of future cash flows are reasonable, different assumptions regarding factors such as market rents, economic conditions, and occupancy rates could significantly affect these estimates.

F-10

Lightstone Value Plus REIT V, Inc.
Notes to Consolidated Financial Statements
(Dollar amounts in thousands, except per share/unit data and where indicated in millions)

 

In evaluating the Company’s investments for impairment, management may use appraisals and make estimates and assumptions, including, but not limited to, the projected date of disposition of the properties, the estimated future cash flows of the properties during the Company’s ownership, and the projected sales price of each of the properties. A future change in these estimates and assumptions could result in understating or overstating the carrying value of the Company’s investments, which could be material to its financial statements. In addition, the Company may incur impairment charges on assets classified as held for sale in the future if the carrying amount of the asset upon classification as held for sale exceeds the estimated fair value, less costs to sell.

Revenue Recognition

The Company recognizes rental income generated from leases of its operating properties on a straight-line basis over the terms of the respective leases, including the effect of rent holidays, if any. Leases associated with the Company’s multifamily residential properties are generally short-term in nature, and thus have no straight-line rent.

Interest Rate Cap Contracts

The Company utilizes derivative financial instruments to reduce interest rate risk. The Company does not hold or issue derivative financial instruments for trading purposes. The Company recognizes all derivatives as either assets or liabilities in the consolidated balance sheets and measures those instruments at fair value. Changes in fair value of those instruments are recorded in the consolidated statements of operations.


Lightstone Real Estate Investment Trust V, Inc.

Notes to Consolidated Financial Statements

(Dollar and share amounts in thousands, except per share data and where indicated in millions)

Deferred Financing Costs

Deferred financing costs are recorded at cost and consist of loan fees and other costs incurred in issuing debt. Amortization of deferred financing costs is computed using a method that approximates the effective interest method over the term of the related debt and is included in interest expense in the consolidated statements of operations. Unamortized deferred financing costs are included as a direct deduction from the related debt in the consolidated balance sheets.

Tax Status and Income Taxes

The Company has elected to be taxed as a REIT commencing with the taxable year ended December 31, 2008. If the Company qualifies asAs a REIT, it generally will not be subject to U.S. federal income tax on its taxable income or capital gain that it distributes to its stockholders. To maintain its REIT qualification, the Company must meet a number of organizational and operational requirements, including a requirement that it annually distribute to its stockholders at least 90% of its REIT taxable income (which does not equal net income, as calculated in accordance with GAAP), determined without regard to the deduction for dividends paid and excluding any net capital gain. If the Company fails to remain qualified for taxation as a REIT in any subsequent year and does not qualify for certain statutory relief provisions, its income for that year will be taxed at the regular corporate rate, and it may be precluded from qualifying for treatment as a REIT for the four-year period following its failure to qualify as a REIT. Such an event could materially adversely affect the Company’s net income and net cash available for distribution to stockholders. Additionally, even if the Company continues to qualify as a REIT, it may still be subject to some U.S. federal, state and local taxes on its income and property and to U.S. federal income taxes and excise taxes on its undistributed income, if any.

To maintain its qualification as a REIT, the Company may engage in certain activities through a wholly-owned taxable REIT subsidiaries (“TRSs”).subsidiary. As such, the Company may be subject to U.S. federal and state income and franchise taxes from these activities.

AsThe Company’s income tax expense and benefits are included in other income, net on its consolidated statements of operations. During the year ended December 31, 2022 and 2021, the Company had no material uncertain income tax positions.

During 2015,2023, the Company recorded an aggregate provision for income tax expense of $2.7$0.8 million representing estimated foreignprimarily consisting of state income tax due as a result of the sale of two foreign investments, Alte Jakobstraße and Holstenplatz.tax. During the first quarter ofyear ended December 31, 2022, the Company recorded an income tax benefit of $0.8$0.9 million, representing awhich includes an $0.8 million partial refund of thepreviously paid foreign income tax paid.

F-11

Lightstone Value Plus REIT V, Inc.
Notes to Consolidated Financial Statements
(Dollar amounts
which was received in thousands, except per share/unit data and where indicated in millions)
the first quarter of 2022.

 

As of December 31, 2023 and 2022, the Company had no material uncertain income tax positions.

Concentration of Credit Risk

At December 31, 20222023 and 2021,2022, the Company had cash deposited in certain financial institutions in excess of federally insured levels. The Company regularly monitors the financial stability of these financial institutions and believes that it is not exposed to any significant credit risk in cash and cash equivalents or restricted cash.

Noncontrolling Interest

Effective as of December 30, 2021, the Company wholly-owns all of its real estate investments and does not have any remaining noncontrolling interests. Prior to December 30, 2021, noncontrolling interests represented the noncontrolling ownership interest’s proportionate share of the equity in the Company’s consolidated real estate investments. Income and losses were allocated to noncontrolling interest holders based generally on their ownership percentage but in certain instances, if a property reached a defined return threshold, then it may have resulted in distributions to noncontrolling interests which were different from the standard pro-rata allocation percentage. Additionally, in certain instances, the joint venture agreements may have provided for liquidating distributions based on achieving certain return metrics.

Acquisitions of Noncontrolling Members’ Ownership Interests in Consolidated Real Estate Investments

On March 17, 2021, the Company acquired the noncontrolling member’s 7.5% ownership interest in a 280-unit multifamily property located in Margate, Florida (the “Lakes of Margate”) for $1.1 million and as a result, owned 100% of the Lakes of Margate, which was subsequently sold (see Note 6).

On December 20, 2021, the Company acquired the noncontrolling member’s 15.0% membership interest in the River Club Apartments and the Townhomes at River Club (collectively, the “River Club Properties”), two student housing complexes with a total of 1,134 beds located in Athens, Georgia, for $10.2 million and as a result, owned 100% of the River Club Properties, which were subsequently sold (see Note 6).

On December 30, 2021, the Company acquired the noncontrolling member’s 10.0% ownership interest in the Parkside Apartments for $3.6 million and recorded the $3.7 million difference between the contractual purchase price and the carrying value of the noncontrolling member’s interest to additional paid in capital. As a result, the Company now owns 100% of Parkside Apartments (see Note 6).

Earnings per Share

The Company had no potentially dilutive securities outstanding during the periods presented. Accordingly, net (loss) income per share is calculated by dividing net (loss) income by the weighted-average number of shares of common stock outstanding during the applicable period.


Lightstone Real Estate Investment Trust V, Inc.

Notes to Consolidated Financial Statements

(Dollar and share amounts in thousands, except per share data and where indicated in millions)

Current Environment

The Company’s operating results and financial condition are substantially impacted by the overall health of local, U.S. national and global economies and may be influenced by market and other challenges. Additionally, the Company’s its business and financial performance may be adversely affected by current and future economic and other conditions; including, but not limited to, availability or terms of financings, financial markets volatility and banking failures, political upheaval or uncertainty, natural and man-made disasters, terrorism and acts of war, unfavorable changes in laws and regulations, outbreaks of contagious diseases, cybercrime, loss of key relationships, inflation and recession.

The Company’s overall performance depends in part on worldwide economic and geopolitical conditions and their impacts on consumer behavior. Worsening economic conditions, increases in costs due to inflation, higher interest rates, certain labor and supply chain challenges and developments related to the COVID-19 pandemic, and other changes in economic conditions may adversely affect the Company’s results of operations and financial performance.

F-12

Lightstone Value Plus REIT V, Inc.
Notes to Consolidated Financial Statements
(Dollar amounts in thousands, except per share/unit data and where indicated in millions)
performance.

 

Reclassifications

Certain prior period amounts have been reclassified to conform to the current year presentation.

3. New Accounting Pronouncements

In June 2016, the Financial Accounting Standards Board, or FASB, issued new guidancean accounting standards update, “Financial Instruments-Credit Losses-Measurement of Credit Losses on Financial Instruments,” which replaces the incurred losschanges how entities measure credit losses for most financial assets and certain other instruments that are not measured at fair value through net income. The updated standard introduces an impairment methodology currently in use with a methodologymodel that reflectsis based on expected credit losses, rather than incurred losses, to estimate credit losses for financial instruments measured at amortized cost. For other receivables and requires considerationheld-to-maturity debt instruments, entities are required to use a new forward looking expected loss model that generally will result in an earlier recognition of a broader range of reasonable and supportable information to informallowances for losses. Financial instruments with similar risk characteristics may be grouped together when estimating expected credit loss estimates.losses. The new guidance isupdate was effective for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years. The adoptionCompany adopted the new standard, as of this standardJanuary 1, 2023, and it did not have a material impact on the consolidated financial statements.

In November 2023, the FASB issued an accounting standards update, “Segment Reporting-Improvements to Reportable Segment Disclosures,” which is intended to improve reportable segment disclosure requirements, primarily through enhanced disclosures about significant expenses. The amendments will require entities to disclose significant segment expenses that are regularly provided to the chief operating decision maker (“CODM”) and included within segment profit and loss, as well as the title and position of the CODM. The amendments are effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. The Company is currently evaluating the guidance and the impact it may have on the consolidated financial statements.

In December 2023, the FASB issued an accounting standards update, “Income Taxes-Improvements to Income Tax Disclosures,” which includes amendments that further enhance income tax disclosures, primarily through standardization and disaggregation of rate reconciliation categories and income taxes paid by jurisdiction. This update is effective for annual periods beginning after December 15, 2024. The Company is currently evaluating the guidance and the impact it may have on the consolidated financial statements.

The Company has reviewed and determined that other recently issued accounting pronouncements will not have a material effectimpact on the Company’s consolidated financialits financial position, results of operations orand cash flows,. or do not apply to its current operations.


Lightstone Real Estate Investment Trust V, Inc.

Notes to Consolidated Financial Statements

(Dollar and share amounts in thousands, except per share data and where indicated in millions)

4. Marketable Securities and Fair Value Measurements

Marketable Securities, Derivative Financial Instruments and Fair Value Measurements

The following is a summary of the Company’s available for sale securities:

Schedule of available-for-sale securities reconciliation            
  As of December 31, 2022 
Debt securities: Adjusted Cost  Gross Unrealized Gains  Gross Unrealized Losses  Fair Value 
Corporate and Government Bonds $3,675  $-  $(220) $3,455 

 

Schedule of available-for-sale securities reconciliation                
 As of December 31, 2023 
 As of December 31, 2021  Adjusted
Cost
  Gross
Unrealized Gains
  Gross
Unrealized Losses
  Fair Value 
Debt securities: Adjusted Cost Gross Unrealized Gains Gross Unrealized Losses Fair Value                 
Corporate and Government Bonds $3,632  $49  $(36) $3,645  $3,783  $37  $(145) $3,675 

  As of December 31, 2022 
  Adjusted
Cost
  Gross
Unrealized Gains
  Gross
Unrealized Losses
  Fair Value 
Debt securities:                
Corporate and Government Bonds $3,675  $-  $(220) $3,455 

When evaluating the investments for other-than-temporary impairment,As of December 31, 2023, the Company reviews factors suchhas not recognized an allowance for expected credit losses related to available-for-sale debt securities as the length of time and extentCompany has not identified any unrealized losses for these investments attributable to which fair value has been below cost basis, the financial condition of the issuer and any changes thereto, and thecredit factors. The Company’s intentunrealized loss on investments in debt securities was primarily caused by rising interest rates. The Company does not currently intend to sell or whetherthese investments and it is not more likely than not itthat the Company will be required to sell the investmentthese investments before recovery of the investment’stheir amortized cost basis. As of December 31, 2022, the Company did not recognize any impairment charges.

The following table summarizes the estimated fair value of the Company’s investments in marketable debt securities with stated contractual maturity dates, accounted for as available-for-sale securities and classified by the contractual maturity date of the securities:

Summary of the estimated fair value of our investments in marketable debt securities with stated contractual maturity dates    
  As of
December 31,
2022
 
Due in 1 year $791 
Due in 1 year through 5 years  2,590 
Due in 5 years through 10 years  74 
Due after 10 years  - 
Total $3,455 

F-13

 

Summary of the estimated fair value of our investments in marketable debt securities with stated contractual maturity dates    
  As of
December 31,
2023
 
Due in 1 year $741 
Due in 1 year through 5 years  2,934 
Due in 5 years through 10 years  - 
Due after 10 years  - 
Total $3,675 

 

Lightstone Value Plus REIT V, Inc.
Notes to Consolidated Financial Statements
(Dollar amounts in thousands, except per share/unit data and where indicated in millions)

Derivative Financial Instruments

The Company has entered into two interest rate cap contracts with unrelated financial institutions in order to reduce the effect of interest rate fluctuations or riskassociated with certain of certain real estate investment’s interest expense on its variable rate debt. The Company is exposed to credit risk in the event of non-performance by the counterparty to these financial instruments. Management believes the risk of loss due to non-performance to be minimal.


Lightstone Real Estate Investment Trust V, Inc.

Notes to Consolidated Financial Statements

(Dollar and share amounts in thousands, except per share data and where indicated in millions)

The Company is accountingaccounts for theits interest rate cap contracts as economic hedges marking these contractsthem to market,their fair value taking into account present interest rates compared to the contracted fixed rate over the life of the contract and recording the unrealized gain or loss on the interest rate cap contracts in the consolidated statements of operations.

For the year ended December 31, 2022 and 2021, the Company recorded unrealized gains of $1.8 million and $25, respectively, in the consolidated statements of operations representing the changecontract. The changes in the fair value of these economic hedges during such periods.represent unrealized gains or losses which are classified as mark to market adjustment on derivative financial instruments on the consolidated statements of operations.

TheAs of December 31, 2023, the Company had two interest rate cap contracts havecontracts. The first interest rate cap contract, which was entered into at a cost of $1.4 million on July 17, 2023 with an effective date of July 15, 2023, has a notional amountsamount of $52.2 million, matures on July 15, 2024 and effectively caps SOFR at 2.50% during its term. The second interest rate cap contract, which was entered into at a cost of $0.9 million on September 11, 2023 with an effective date of October 11, 2023, has a notional amount of $49.0 million, respectively, maturematures on July 15, 2023April 11, 2024 and October 11, 2023, respectively, and effectively capcaps LIBORSOFR at 2.50% and 2.00%, respectively. during its term.

The aggregate fair value of the Company’s interest rate cap contracts was $1.81.3 million and $251.8 million as of December 31, 20222023 and 2021,2022, respectively, and is included in prepaid expenses and other assets on the consolidated balance sheets.

During the yearyears ended December 31, 2023 and 2022, the Company recorded a negative mark to market adjustment of $2.9 million and a positive mark to market adjustment of $1.8 million, respectively. These mark to market adjustments represent the change in the fair values of the Company’s interest rate cap contracts during such periods.

During the years ended December 31, 2023 and 2022, the Company earned $2.9 million and $0.4 million, respectively, from theits interest rate cap contracts. Earnings from interest rate cap contracts which are recorded in interest expense, net on the consolidated statements of operations. See Note 9 for additional information.

Fair Value Measurements

Fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. Valuation techniques used to measure fair value must maximize the use of observable inputs and minimize the use of unobservable inputs.

The standard describes a fair value hierarchy based on three levels of inputs, of which the first two are considered observable and the last unobservable, that may be used to measure fair value:

Level 1 – Quoted prices in active markets for identical assets or liabilities.
Level 2 – Inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
Level 3 – Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.

 

The fair value of the Company’s investments in debt securities are measured using quoted prices for these investments; however, the markets for these assets are not active. The fair values of the Company’s interest rate cap contracts are measured using other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities. As of December 31, 20222023 and 2021,2022, all of the Company’s debt securities and interest rate cap contracts were classified as Level 2 assets and there were no transfers between the level classifications during the years ended December 31, 20222023 and 2021.

2022.

F-14


Lightstone Value Plus REITReal Estate Investment Trust V, Inc.

Notes to Consolidated Financial Statements

(Dollar and share amounts in thousands, except per share/unitshare data and where indicated in millions)

 

5. Financial Instruments not Reported at Fair Value

The Company determined the following disclosure of estimated fair values using available market information and appropriate valuation methodologies. However, considerable judgment is necessary to interpret market data and develop the related estimates of fair value. The use of different market assumptions or only estimation methodologies may have a material effect on the estimated fair value amounts.

As of December 31, 20222023 and 2021,2022, management estimated that the carrying value of the Company’s cash and cash equivalents, restricted cash, note receivable, prepaid expenses and other assets (exclusive of interest rate cap contracts - see Note 4) and accounts payable and accrued and other liabilities were at amounts that reasonably approximated their fair value based on their highly-liquid nature and/or short-term maturities.

The fair valuevalues of the Company’s notes payable isare categorized as a Level 2 in the fair value hierarchy. The fair value wasvalues were estimated using a discounted cash flow analysis valuation on the estimated borrowing rates currently available for loans with similar terms and maturities. The fair valuevalues of the notes payable waswere determined by discounting the future contractual interest and principal payments by a market rate. Disclosure about fair valuevalues of financial instruments is based on pertinent information available to management as of December 31, 20222023 and 2021.2022.

Carrying amounts of the Company’s notes payable and the related estimated fair value are as follows:

Schedule of Notes payable and the related estimated fair value                        
 As of
December 31,
2022
  As of
December 31,
2021
  As of
December 31,
2023
  As of
December 31,
2022
 
 Carrying Amount  Estimated Fair Value  Carrying Amount  Estimated Fair Value  Carrying
Amount
  Estimated
Fair Value
  Carrying
Amount
  Estimated
Fair Value
 
Notes payable $293,695  $288,222  $282,375  $287,194  $289,794  $280,833  $293,695  $288,222 

6. Real Estate Properties

The following table presents certain information about the Company’s eight wholly owned and consolidated real estate properties as of December 31, 2022:2023:

Schedule of assets and liabilities held for sale      
Property Name Description Location 
Property NameDescriptionLocationDate Acquired

Ownership
Interest

Arbors Harbor TownMultifamilyMemphis, TennesseeDecember 20, 2011100%
Parkside ApartmentsMultifamilySugar Land, TexasAugust 8, 2013100%
Flats at FishersMultifamilyFishers, IndianaNovember 30, 2017100%

Axis at Westmont

MultifamilyWestmont, IllinoisNovember 27, 2018100%
Valley Ranch ApartmentsMultifamilyAnn Arbor, MichiganFebruary 14, 2019100%
Autumn Breeze ApartmentsMultifamilyNoblesville, IndianaMarch 17, 2020100%
BayVue ApartmentsMultifamilyTampa, FloridaJuly 7, 2021100%
Citadel ApartmentsMultifamilyHouston, TexasOctober 6, 2021
Camellia ApartmentsMultifamilySt. Augustine, Florida100%December 19, 2023

Lightstone Value Plus REITReal Estate Investment Trust V, Inc.

Notes to Consolidated Financial Statements

(Dollar and share amounts in thousands, except per share/unitshare data and where indicated in millions)

 

Acquisition Activitiesof Camellia Apartments

Year EndedOn December 31, 2021

Acquisition of BayVue Apartments

On July 7, 2021,19, 2023, the Company completed the acquisition ofacquired a 368-unit210-unit multifamily property located in Tampa,St. Augustine, Florida (the “BayVue“Camellia Apartments”), from an unrelated third party, for a contractual purchase price of $59.553.3 million, excluding closing and other acquisition related costs. The acquisition was funded with $44.333.9 million of initial proceeds from a mortgage financing (see Note 98 for additional information) and $15.219.4 million of cash on hand, including escrowedthe funds released bythat had been temporarily placed in escrow with a qualified intermediary.intermediary in connection with the Company’s sale of Flats at Fishers.

In connection with the acquisition, the Advisor received an aggregate of approximately $1.1 million in acquisition fees, acquisition expense reimbursements and debt financing fees.

The Company determined this acquisition was an asset acquisition and allocated the total purchase price, including closing and other acquisition related costs, to the assets acquired based on their relative fair value. Approximately $12.77.3 million was allocated to land and improvements, $43.545.0 million was allocated to building and improvements, $1.31.0 million was allocated to furniture and fixtures and $3.01.2 million was allocated to in-place lease intangibles.

AcquisitionDisposition of Citadel Apartmentsthe Flats at Fishers

On October 6, 2021,November 1, 2023, the Company acquired a 293-unit multifamily property located in Houston, Texas (the “Citadel Apartments”), from an unrelated third party forcompleted the disposition of the Flats at a contractual purchasesales price of $66.071.0 million. In connection with the disposition of the Flats at Fishers, its non-recourse mortgage loan (the “Flats at Fishers Mortgage”) of $27.7 million excludingwas defeased at a total cost of $27.1 million and its non-recourse subordinated mortgage loan (the “Flats at Fisher Supplemental Mortgage”) of $8.9 million was repaid in full. The Company’s net proceeds from the disposition of the Flats at Fishers were $33.8 million after the aforementioned defeasance of the Flats at Fishers Mortgage and repayment of the Flats at Fisher Supplemental Mortgage, pro rations and closing and other acquisition related transaction costs. The acquisition was fundednet proceeds were placed in an escrow with a qualified intermediary to potentially facilitate a Section 1031 exchange transaction pursuant to the requirements of the Code and as described above, $38.019.4 million of initial proceeds from mortgage financings (see Note 9 for additional information) andthese funds were used in connection with the Company’s acquisition of the Camellia Apartments. In connection with the disposition of Flats at Fishers, the Company recognized a gain on sale of investment property of $28.041.1 million during the fourth quarter of cash on hand.2023.

The Company determined this acquisition was an asset acquisition and allocated the total purchase price, including closing and other acquisition related costs, to the assets acquired based on their relative fair value. Approximately $13.6 million was allocated to land and improvements, $48.3 million was allocated to building and improvements, $2.6 million was allocated to furniture and fixtures and $3.5 million was allocated to in-place lease intangibles.

Acquisition of Noncontrolling Interest in Parkside Apartments

On December 30, 2021, the Company acquired the noncontrolling member’s 10.0% ownership interest in a 240-unit multifamily located in Sugar Land, Texas (the “Parkside Apartments”) for $3.6 million and recorded the $3.7 million difference between the contractual purchase price and the carrying valuedisposition of the noncontrolling member’s interestFlats at Fishers did not qualify to additional paid in capital. As a result, the Company now owns 100% of Parkside Apartments.

Disposition Activities

The following dispositionsbe reported as discontinued operations since it did not represent a strategic shift that had a major effect on the Company’s operations and financial results and therefore did not qualify to be reported as discontinued operations and theirresults. Accordingly, the operating results of the Flats at Fishers are reflected in the Company’s results from continuing operations in the consolidated statements of operations for all periods presented through their respective datesits date of disposition:

Disposition of Lakes of Margate

On March 17, 2021, the Company completed the disposition of the Lakes of Margate for a contractual sales price of $50.8 million to an unrelated third party (the “Lakes of Margate Buyer”). At closing, the Lakes of Margate Buyer paid $15.1 million and assumed the existing mortgage loan secured by the Lakes of Margate Loan with an outstanding principal balance of $35.7 million (see Note 9). Additionally, on March 17, 2021, the Company paid $1.1 million for the 7.5% membership interest held in the Lakes of Margate by the minority owner and recorded the $2.1 million difference between the contractual purchase price and the carrying value of the noncontrolling member’s interest to additional paid in capital. As a result, at the time of the completion of the sale of the Lakes at Margate it was wholly owned by the Company. In connection with the disposition of the Lakes of Margate, the Company recognized a gain on sale of investment property of $27.8 million during the first quarter of 2021.

disposition.

F-16


Lightstone Value Plus REITReal Estate Investment Trust V, Inc.

Notes to Consolidated Financial Statements

(Dollar and share amounts in thousands, except per share/unitshare data and where indicated in millions)

 

Disposition of the River Club Properties

On December 22, 2021, the Company completed the disposition of River Club Properties for a contractual sales price of $77.3 million to an unrelated third party. In connection with the transaction, the Company repaid in full the existing outstanding mortgage indebtedness of $30.4 million secured by the River Club Properties. Additionally, on December 20, 2021, the Company paid $10.2 million for the 15.0% membership interest held in the River Club Properties by the minority owner and recorded the $11.7 million difference between the contractual purchase price and the carrying value of the noncontrolling member’s interest to additional paid in capital. As a result, at the time of the completion of the sale of the River Club Properties it was wholly owned by the Company. In connection with the disposition of the River Club Properties, the Company recognized a gain on the sale of investment property of $55.0 million during the fourth quarter of 2021.

7. NoteNotes Receivable

 

On February 28, 2019, the Company, as the lender, and an unrelated third party (the “Mezzanine Loan“Loan Borrower”), as the borrower, entered into a loan promissory note (the “Mezzanine Loan”), pursuant to which the Company funded an aggregate $12.0 million of mezzanine financing.

The Mezzanine Loan bore interest at a rate of LIBOR plus 11.0% per annum with a floor of 13.493% (17.885% as of December 31, 2022) and had a maturity date of March 1, 2023, and wasfinancing collateralized by the ownership interests of the Mezzanine Loan Borrower in a condominium project (the “Park House”) located at 500 West 22nd Street in the West Chelsea neighborhood of New York City.

The Mezzanine Loan bore interest at a rate of LIBOR plus 11.0% per annum with a floor of 13.493% and had a maturity date of March 1, 2023. Additionally, the Mezzanine Loan provided for monthly interest-only payments at a rate of 8%8% with the additional interest above the 8% threshold added to the outstanding principal balance and due at maturity.

The Mezzanine Loan Borrower has developed and constructed Park House, which contains ten10 residential units and ground floor retail space. The Park House was substantially completed in July 2022, and during the year ended December 31, 2022, the Mezzanine Loan Borrower repaid $10.6 million of the Mezzanine Loan with proceeds from the sale of condominium units.

As of December 31, 2022, the remaining outstanding principal balance of the Mezzanine Loan was $3.8 million, including $2.4 million of additional interest due at maturity. The Mezzanine Loan ismaturity, which was classified as note receivable, net on the consolidated balance sheets. During the years ended December 31, 2022 and 2021, the Company recorded approximately $1.3 million and $1.7 million, respectively, of interest income related to the note receivable.sheet.

During the first quarter of 2023, the Company and Mezzanine Loan Borrower refinanced the Mezzanine Loan resulting in a $5.0 million senior mortgage loan (the “Senior Mortgage Loan”) secured by threethe Loan Borrower’s ownership interest in Park House, consisting of Park House’sthe remaining unsold condominium units and the equity interests of the Mezzanine Loan Borrower in Park House.ground floor retail space. The Senior Mortgage Loan bears interest at a rate of SOFR plus 5.50% per annum, with a floor of 10.010.0%% (10.85% as of December 31, 2023) and has a term of twelve-monthsone-year with one six-month extension option.option, subject to the satisfaction of certain conditions. As of December 31, 2023, the carrying amount of the Senior Mortgage Loan was $4.9 million, consisting of outstanding principal of $5.0 million less interest reserves of $0.1 million, which is classified as notes receivable, net on the consolidated balance sheet.

8. Investment in Unconsolidated Joint Venture

The Company previously participated inDuring February 2024, the residual interests of a mezzanine financing made to an unrelated third-party entity, which it accounted for in accordance with the equity method of accounting. The third-party entity owned an apartment complex located in Denver, Colorado (“Prospect Park”) which was sold to a third-party buyer in December 2017Loan Borrower and the carrying valueCompany agreed to exercise the six-month extension option and extend the maturity of the Company’s unconsolidated investment was subsequently reducedSenior Mortgage Loan to zero duringSeptember 1, 2024. Additionally, the first quarter of 2018. On May 10, 2021, the Company received an additionalLoan Borrower made a payment of $1.52.1 million, in full settlement related to its prior participation inwith proceeds from the residual interests of Prospect Park and recognized a gain on sale of unconsolidated joint venturea condominium unit, on the Senior Mortgage Loan consisting of $1.52.0 million duringof principal and an additional $0.1 million of interest reserves. As a result of the second quarterpayment, the remaining outstanding principal of 2021.the Senior Mortgage Loan has been reduced to $3.0

million.

F-17


Lightstone Value Plus REITReal Estate Investment Trust V, Inc.

Notes to Consolidated Financial Statements

(Dollar and share amounts in thousands, except per share/unitshare data and where indicated in millions)

 

9.8. Notes Payable

The following table sets forth information as of the date indicated for the Company’s notes payable:

Schedule of information on notes payable                    
Property Interest Rate  Weighted Average
Interest Rate as of
December 31,
2022
  Maturity Date Amount Due at Maturity  As of
December 31,
2022
  As of
December 31,
2021
 
Arbors Harbor Town 4.53%  4.53%  January 1, 2026 $29,000  $29,000  $29,000 
                     
Arbors Harbor Town Supplemental 3.52%  3.52%  January 1, 2026  5,379   5,732   5,842 
                     
Parkside Apartments 4.45%  4.45%  June 1, 2025  15,782   16,644   16,974 
                     
Axis at Westmont 4.39%  4.39%  February 1, 2026  34,343   36,483   37,100 
                     
Valley Ranch Apartments 4.16%  4.16%  March 1, 2026  43,414   43,414   43,414 
                     
Flats at Fishers 3.78%  3.78%  July 1, 2026  26,090   28,072   28,592 
                     
Flats at Fishers Supplemental 3.85%  3.85%  July 1, 2026  8,366   8,987   9,150 
                     
Autumn Breeze Apartments 3.39%  3.39%  April 1, 2030  25,518   29,920   29,920 
                     
BayVue Apartments LIBOR + 3.00%
(floor 3.10%)
  4.81%  July 9, 2024  46,443   46,443   44,383 
                     
Citadel Apartments Senior LIBOR + 1.50%
(floor 1.60%)
  3.42%  October 11, 2024  39,200   39,200   30,400 
                     
Citadel Apartments Junior LIBOR + 8.75%
(floor 8.85%)
  10.87%  October 11, 2024  9,800   9,800   7,600 
                     
Total notes payable    4.33%    $283,335   293,695   282,375 
                     
Less: Deferred financing costs              (3,406)  (4,777)
                     
Total notes payable, net             $290,289  $277,598 

F-18

 

Schedule of information on notes payable                    
Property Interest Rate  Weighted Average
Interest Rate for the
Year Ended
December 31,
2023
  Maturity Date Amount Due
at Maturity
  As of
December 31,
2023
  As of
December 31,
2022
 
Arbors Harbor Town 4.53%  4.53%  January 1, 2026 $29,000  $29,000  $29,000 
Arbors Harbor Town Supplemental 3.52%  3.52%  January 1, 2026  5,379   5,618   5,732 
Parkside Apartments 4.45%  4.45%  September 1, 2025  15,782   16,298   16,644 
Axis at Westmont 4.39%  4.39%  February 1, 2026  34,343   35,836   36,483 
Valley Ranch Apartments 4.16%  4.16%  March 1, 2026  43,414   43,414   43,414 
Flats at Fishers 3.78%     Repaid in full  -   -   28,072 
Flats at Fishers Supplemental 3.85%     Repaid in full  -   -   8,987 
Autumn Breeze Apartments 3.39%  3.39%  April 1, 2030  25,518   29,544   29,920 
BayVue Apartments SOFR + 3.11% (floor 3.21%)  8.23%  July 9, 2024  47,173   47,173   46,443 
Citadel Apartments Senior SOFR + 1.61% (floor 1.71%)  6.77%  October 11, 2024  39,200   39,200   39,200 
Citadel Apartments Junior SOFR + 8.86% (floor 8.96%)  14.08%  October 11, 2024  9,800   9,800   9,800 
Camellia Apartments 6.05%  6.05%  January 1, 2030  33,911   33,911   - 
Total notes payable    5.02%    $283,520   289,794   293,695 
Less: Deferred financing costs              (2,765)  (3,406)
Total notes payable, net             $287,029  $290,289 

Lightstone Value Plus REITReal Estate Investment Trust V, Inc.

Notes to Consolidated Financial Statements

(Dollar and share amounts in thousands, except per share/unitshare data and where indicated in millions)

 

Camellia Apartments Mortgage

On December 19, 2023, the Company entered into a $33.9 million non-recourse mortgage (the “Camellia Apartments Mortgage”) which matures on January 1, 2030. The Camellia Apartments Mortgage bears interest at 6.05% and requires monthly interest-only payments through its maturity date, at which time the principal is due in full. The Camellia Mortgage is collateralized by the Camellia Apartments.

Citadel Apartments Mortgages

On October 6, 2021, the Company entered into a non-recourse mortgage loan facility for up to $39.2 million (the “Citadel Apartments Senior Mortgage”). The Citadel Apartments Senior Mortgage requires monthly interest-only payments through its maturity date and bears interest at LIBOR plus 1.50% subject to a 1.60% floor. Simultaneously, on October 6, 2021, the Company also entered into a non-recourse mortgage loan facility for up to $9.8 million (the “Citadel Apartments Junior Mortgage” and together with the Citadel Apartments Senior Mortgage, the “Citadel Apartments Mortgages”). The Citadel Apartments Junior Mortgage requires monthly interest-only payments through its maturity date and bears interest at LIBOR plus 8.75%, subject to a 8.85% floor. Additionally, the Citadel Apartments Mortgages provideprovided for a replacement benchmark rate in connection with the phase-out of LIBOR which is expectedand effective on July 15, 2023, the Citadel Apartments Senior Mortgage’s interest rate converted from LIBOR plus 1.50%, with a floor of 1.60%, to be for periods after June 30, 2023.SOFR plus 1.61%, with a floor of 1.71%, and the Citadel Apartments Junior Mortgage’s interest rate converted from LIBOR plus 8.75%, with a floor of 8.85%, to SOFR plus 8.86%, with a floor of 8.96%.

The Citadel Apartments Mortgages, which initially mature on October 11, 2024, withhave two one-year extension options, subject to the satisfaction of certain conditions, and are both collateralized by the Citadel Apartments, whileApartments. However, the Citadel Apartments Junior Mortgage is subordinate to the Citadel Apartments Senior Mortgage. As of December 31, 2022, the aggregate outstanding principal balanceAlthough the Citadel ApartmentApartments Mortgages were $49.0.are currently scheduled to mature on October 11, 2024, the Company currently intends to exercise the first of its two one-year extension options to extend the maturity of the Citadel Apartments Mortgages to October 11, 2025.

Pursuant to the terms of the Citadel Apartments Mortgages, the Company is required to enter into one or more interest rate cap agreementscontracts in the aggregate notional amount of $49.0 million for as long as the Citadel Apartments Mortgages remain outstanding. In connection with the Citadel Apartments Mortgages, the Company haspreviously entered into an interest rate cap agreementcontract with a notional amount of $49.0$49.0 million pursuant to which the LIBOR rate isand the replacement SOFR rates were capped at 2.00% through October 11, 2023. On September 11, 2023, the Company entered into a replacement interest rate cap contract with an unrelated financial institution at a cost of $0.9 million. The new interest rate cap contract has an effective date of October 11, 2023, a notional amount of $49.0 million, matures on April 11, 2024 and effectively caps SOFR at 2.00%. The Company currently intends to purchase another interest rate cap contract at substantially similar terms upon the expiration of the interest rate cap contract on April 11, 2024 pursuant to the terms of the Citadel Apartment Mortgages.

BayVue Apartments Mortgage

On July 7, 2021, the Company entered into a non-recourse mortgage loan facility for up to $52.2 million (the “BayVue Apartments Mortgage”) scheduled to, which initially maturematures on July 9, 2024, with and has two one-year extension options, subject to the satisfaction of certain conditions. The BayVue Apartments Mortgage requires monthly interest-only payments through its maturity date and bears interest at LIBOR plus 3.00% subject to a 3.10% floor. Additionally, the BayVue Apartments Mortgage providesprovided for a replacement benchmark rate in connection with the phase-out of LIBOR which is expectedand effective on July 15, 2023, the interest rate converted from LIBOR plus 3.00%, with a floor of 3.10%, to be for periods after June 30, 2023. The BayVue Apartments Mortgage is collateralized by the BayVue Apartments.SOFR plus 3.11%, with a floor of 3.21%. As of December 31, 2022,2023, the outstanding principal balance and remaining availability under the BayVue Apartments Mortgage was $46.447.2 million and $5.85.0 million, respectively. The remaining availability may be drawn for certain capital improvements to the property pursuant to the loan agreement. Although the BayVue Apartments Mortgage is currently scheduled to mature on July 9, 2024, the Company currently intends to exercise the first of its two one-year extension options to extend the maturity of the BayVue Apartments Mortgage to July 9, 2025.


Lightstone Real Estate Investment Trust V, Inc.

Notes to Consolidated Financial Statements

(Dollar and share amounts in thousands, except per share data and where indicated in millions)

Pursuant to the terms of the BayVue Apartments Mortgage, the Company is required to enter into one or more interest rate cap agreementscontracts in the aggregate notional amount of $52.2$52.2 million for as long as the BayVue Apartments Mortgage remains outstanding. In connection with the BayVue Apartments Mortgage, the Company haspreviously entered into an interest rate cap agreementcontract with a notional amount of $52.2$52.2 million pursuant to which the LIBOR rate iswas capped at 2.50% through July 15, 2023. On July 17, 2023, the Company entered into a replacement interest rate cap contract with an unrelated financial institution at a cost of $1.4 million. The new interest rate cap contract, which had an effective date of July 15, 2023, has a notional amount of $52.2 million, matures on July 15, 2024 and effectively caps SOFR at 2.50%. The Company currently intends to purchase another interest rate cap contract at substantially similar terms upon the expiration of the interest rate cap contract on July 15, 2024 pursuant to the terms of the BayVue Apartment Mortgage.

Autumn Breeze Apartments Mortgage

On March 31, 2020, the Company entered into a ten-year $29.9 million non-recourse mortgage loan (the “Autumn Breeze Apartments Loan”Mortgage”) scheduled to mature on April 1, 2030. The Autumn Breeze Apartments LoanMortgage bears interest at 3.39%3.39% and requires monthly interest-only payments through June 30, 2023 and monthly principal and interest payments of approximately $0.1 million thereafter, through its stated maturity. The Autumn Breeze Apartments LoanMortgage is collateralized by a 280-unit multifamily property located in Noblesville, Indiana (the “Autumn Breeze Apartments”).

F-19

Lightstone Value Plus REIT V, Inc.
Notes to Consolidated Financial Statements
(Dollar amounts in thousands, except per share/unit data and where indicated in millions)

 

Flats as Fishers Mortgage and Flats at Fishers Supplemental Mortgage

On June 13, 2019, the Company entered into the Flats at Fishers Mortgage, a seven-year $28.8 million non-recourse mortgage loan (the “Flats at Fishers Mortgage”) scheduled to mature on July 1, 2026. The Flats at Fishers Mortgage bearswith interest at 3.783.78%% and requires monthly interest-only payments through the first two years of the term and thereafter, monthly payments of principal and interest based upon a 30-year amortization. The Flats at Fishers Mortgage is collateralized by the Flats at Fishers.

On August 16, 2021, the Company entered into a non-recourse subordinated mortgage loan for $9.2 million (the “Flats at Fisher Supplemental Mortgage”) scheduled to mature on July 1, 2026. Thethe Flats at Fisher Supplemental Mortgage, requiresa $9.2 million non-recourse subordinated mortgage loan with interest at 3.85% and monthly payments of interest and principal of $43$43 through its maturity datedate.

On November 1, 2023, in connection with the disposition of the Flats at Fishers (see Note 6 for additional information), the Flats at Fishers Mortgage of $27.7 million was defeased at a total cost of $27.1 million and bears interest at 3.85%. Thethe Flats at Fisher Supplemental Mortgage is collateralized with a subordinated interestof $8.9 million was repaid in the Flats at Fisher.full.

Valley Ranch Apartments Mortgage

On February 14, 2019, the Company entered into a seven-year $43.4 million non-recourse mortgage loan (the “Valley Ranch Apartments Mortgage”) scheduled to mature on March 1, 2026. The Valley Ranch Apartments Mortgage bears interest at 4.164.16%% and requires monthly interest-only payments through its stated maturity. The Valley Ranch Apartments Mortgage is collateralized by a 384-unit multifamily property located in Ann Arbor, Michigan (the “Valley Ranch Apartments”).

Arbor Harbors Town Mortgage

On December 28, 2018, the Company entered into a seven-year $29.0 million non-recourse mortgage loan (the “Arbors Harbor Town Mortgage”) scheduled to mature on January 1, 2026. The Arbors Harbor Town Mortgage bears interest at 4.534.53%% and requires monthly interest payments through its stated maturity with the entire unpaid balance due upon maturity. The Arbors Harbor Town Mortgage is collateralized by a 345-unit multifamily located in Memphis, Tennessee (the “Arbors Harbor Town”).


Lightstone Real Estate Investment Trust V, Inc.

Notes to Consolidated Financial Statements

(Dollar and share amounts in thousands, except per share data and where indicated in millions)

On September 30, 2021, the Company entered into a non-recourse subordinated mortgage loan for $5.9 million (the “Arbors Harbor Town Supplemental Mortgage”) scheduled to mature on January 1, 2026. The Arbors Harbor Town Supplemental Mortgage requires monthly payments of interest and principal of $26 through its maturity date and bears interest at 3.523.52%%. The Arbors Harbor Town Supplemental Mortgage is collateralized with a subordinated interest in the Arbors Harbor Town.

Axis at Westmont Mortgage

On November 27, 2018, the Company assumed an existing non-recourse mortgage loan (the “Axis at Westmont Mortgage”) in the amount of $37.6 million. The Axis at Westmont Mortgage is collateralized by a 400-unit multifamily property located in Westmont, Illinois (the “Axis at Westmont”), bears interest at a fixed annual rate of 4.394.39%% and required monthly interest only payments until March 1, 2021 and monthly principal and interest payments of $0.2 million thereafter. Any unpaid principal and interest is due on the maturity date, February 1, 2026. The Company has the right to prepay the entire outstanding amount of the loan provided that if prepayment is made prior to November 1, 2025, a prepayment premium is required.

Parkside Apartments Mortgage

On June 1, 2018, the Company entered into a seven-year $18.0 million non-recourse mortgage loan (the “Parkside Apartments Mortgage”) scheduled to mature onJune 1, 2025. The Parkside Apartments Mortgage bears interest at 4.454.45%% and requires monthly interest and principal payments pursuant to a 30-year amortization schedule through its stated maturity with the entire unpaid balance due upon maturity. The Parkside Apartments Mortgage is collateralized by Parkside.

F-20

Lightstone Value Plus REIT V, Inc.
Notes to Consolidated Financial Statements
(Dollar amounts in thousands, except per share/unit data and where indicated in millions)

 

The following table provides information with respect to the contractual maturities and scheduled principal repayments of the Company’s indebtedness as of December 31, 2022.2023.

Schedule of contractual obligations for principal payments                                                        
 2023 2024 2025 2026 2027 Thereafter Total  2024 2025 2026 2027 2028 Thereafter Total 
Principal maturities $2,191  $97,905  $18,138  $147,729  $654  $27,078  $293,695  $97,901  $17,372  $112,877  $654  $676  $60,314  $289,794 
Less: deferred financing costs                          (3,406)                          (2,765)
Total notes payable, net                         $290,289                          $287,029 

As of December 31, 2022,2023, the Company was in compliance with all of its financial debt covenants.

10.9. Commitments and Contingencies

Legal Proceedings

From time to time in the ordinary course of business, the Company may become subject to legal proceedings, claims or disputes.

As of the date hereof, the Company is not a party to any material pending legal proceedings of which the outcome is probable or reasonably possible to have a material adverse effect on its results of operations or financial condition, which would require accrual or disclosure of the contingency and possible range of loss. Additionally, the Company has not recorded any loss contingencies related to legal proceedings in which the potential loss is deemed to be remote.


Lightstone Real Estate Investment Trust V, Inc.

Notes to Consolidated Financial Statements

(Dollar and share amounts in thousands, except per share data and where indicated in millions)

11.10. Stockholders’ Equity

Capitalization

As of December 31, 2022,2023, the Company’s authorized capital was 350,000,000 shares of common stock, 50,000,000 shares of preferred stock, and 1,000 shares of convertible stock. All shares of such stock have a par value of $.0001 per share.

As of December 31, 2022,2023, the Company had issued 20.019.6 million shares of its common stock, including 2.2 million shares previously issued through its distribution reinvestment plan, which was terminated on April 3, 2012. As of December 31, 2022,2023, the Company had 1,000 shares of convertible stock held by an affiliate of Lightstone.

The shares of convertible stock will be converted into shares of common stock automatically if (1) the Company has made total distributions on then outstanding shares of its common stock equal to the issue price of those shares plus a 10% cumulative, non-compounded, annual return on the issue price of those outstanding shares, or (2) the Company lists its common stock for trading on a national securities exchange if the sum of the prior distributions on then outstanding shares of the common stock plus the aggregate market value of the common stock (based on the 30-day average closing price) meets the same 10% performance threshold. In general, the convertible stock will convert into shares of common stock with a value equal to the lesser of (A) 20% of the excess of the Company’s enterprise value plus the aggregate value of distributions paid to date on then outstanding shares of its common stock over the aggregate issue price of those outstanding shares plus a 10% cumulative, non-compounded, annual return on the issue price of those outstanding shares, or (B) 15% of the excess of the Company’s enterprise value plus the aggregate value of distributions paid to date on then outstanding shares of the common stock over the aggregate issue price of those outstanding shares plus a 6% cumulative, non-compounded, annual return on the issue price of those outstanding shares. At the date of issuance of the shares of convertible stock, management determined the fair value under GAAP was less than the nominal value paid for the shares; therefore, the difference is not material.

F-21

Lightstone Value Plus REIT V, Inc.
Notes to Consolidated Financial Statements
(Dollar amounts in thousands, except per share/unit data and where indicated in millions)

 

The timing of the conversion of any or all of the convertible stock may be deferred by the Company’s boardBoard of directorsDirectors if it determines that full conversion may jeopardize its qualification as a REIT. Any such deferral will in no event otherwise alter the terms of the convertible stock, and such stock shall be converted at the earliest date after the Company’s boardBoard of directorsDirectors determines that such conversion will not jeopardize its qualification as a REIT. The Company’s boardBoard of directorsDirectors is authorized to amend the Company’s charter, without the approval of the stockholders, to increase the aggregate number of authorized shares of capital stock or the number of shares of any class or series that the Company has the authority to issue.

Share Redemption ProgramSRP

The Company’s boardBoard of directorsDirectors has adopted a share redemption program (the “SRP”) that permits stockholders to sell their shares back to the Company, subject to the significant conditions and limitations of the program. The Company’s board of directorsDirectors can amend the provisions of the SRP at any time without the approval of its stockholders.

Effective March 25, 2021, the Company’s Board of Directors reopened the SRP, which had been suspended since December 13, 2019, solely for redemptions submitted in connection with a stockholder’s death and set the price for all such purchases to the Company’s current NAV per Share, as determined by its board of directors and reported by the Company from time to time.

On November 10, 2022, the Company’s boardBoard of directorsDirectors adopted a Seventh Amended and Restated Share Redemption Program (the “Amended SRP”), which became effective on January 1, 2023. Under the terms of the Amended SRP, any stockholder may request redemption of their shares,, subject to the significant conditions and limitations of the program. Redemption requests will no longer be limited to requests upon the death of a qualifying stockholder, as had been the case under the SRP through December 31, 2022.program. Additionally, under the terms of the Amended SRP, the Company will redeem shares at 85% of the most recently published NAV per Share in effect as of the date the request for redemption is approved.


Lightstone Real Estate Investment Trust V, Inc.

Notes to Consolidated Financial Statements

(Dollar and share amounts in thousands, except per share data and where indicated in millions)

Pursuant to the terms of the Amended SRP, any shares approved for redemption are redeemed on a periodic basis as determined by the Company’s boardBoard of directors,Directors, generally expected to be at the end of each quarterly period. However, the Company will not redeem, during any calendar year, more than 5% of the number of shares outstanding on last day of the previous calendar year (the “5% Limitation”). The cash available for redemption of shares will be set by the Company’s boardBoard of directorsDirectors not less often than annually (the “Funding Limitation” and, together with the 55%% Limitation, the “Redemption Limitations”). The Company’s boardBoard of directorsDirectors has set the amount of cash available for redemption of shares for both of the yearyears ended December 31, 2024 and 2023 at $8.0 million, which is generally to be allocated $2.0 million for each quarterly period. The Company may change the amount of the Redemption Limitations upon 10 business days’ notice to its stockholders and will provide notice of any change to the Redemption Limitations by including such information in (a) a Current Report on Form 8-K or in its annual or quarterly reports, all publicly filed with the United States Securities and Exchange Commission or (b) a separate mailing to its stockholders.

Redemption requests will be honored pro rata among all requests received subject to the Redemption Limitations and will not be honored on a first come, first served basis.

The Company’s boardBoard of directorsDirectors reserves the right in its sole discretion at any time and from time to time, subject to any notice requirements described in our SRP, to (1) reject any request for redemption of shares, (2) change the purchase price for redemption of shares, (3) limit the funds to be used for redemption of shares under the SRP or otherwise change the Redemption Limitations, or (4) amend, suspend (in whole or in part) or terminate the SRP.

During the year ended December 31, 2023, the Company redeemed 489,912 shares of common stock, pursuant to the SRP at an average price per share of $12.55. During the year ended December 31, 2022, the Company redeemed 83,876 shares of common stock, pursuant to the SRP at an average price per share of $12.91 per share. During the year ended December 31, 2021 the Company redeemed 65,029 shares of common stock, pursuant to the SRP at an average price per share of $9.42 per share.

F-22

Lightstone Value Plus REIT V, Inc.
Notes to Consolidated Financial Statements
(Dollar amounts in thousands, except per share/unit data and where indicated in millions)
.

 

Distributions

The Company did not declare or pay any distributions to its stockholders during the yearsyear ended December 31, 2022 and 2021.2022.

On September 29, 2023, the Board of Directors declared a special distribution of $0.11 per common share payable to shareholders of record on September 30, 2023 (the “2023 Special Distribution”). The 2023 Special Distribution, which totaled $2.2 million, was subsequently paid on or about October 16, 2023.

12.11. Related Party Transactions

Advisor and Affiliates

The Company’s business is externally managed by LSG Developmentthe Advisor, LLC (the “Advisor”), an affiliate of the Lightstone Group LLC (“Lightstone”) which provides advisory services to the Company and the Company has no employees. Lightstone is majority owned by the chairman emeritusDavid Lichtenstein, a member of the Company’s boardBoard of directors, David Lichtenstein.Directors. Pursuant to the terms of an advisory agreement and subject to the oversight of the Company’s boardBoard of directors,Directors, the Advisor is responsible for managing the Company’s day-to-day affairs and for services related to the management of the Company’s assets.

The Company has agreements with the Advisor and its affiliates to pay certain fees and reimburse certain expenses in connection with services performed and costs incurred by these entities and other related parties. The Company is dependent on the Advisor and its affiliates for certainperforming a full range of services that are essential to us,it, including investment decisions, asset disposition decisions,management, property management, property management oversight (for those of its properties which are managed by an unrelated third party property manager) and leasing services,acquisition, disposition and financing activities, and other general administrative responsibilities. Inresponsibilities; such as tax, accounting, legal, IT and investor relations services. If the event that these companies wereAdvisor and its affiliates are unable to provide these services to it, the Companywith their respective services, it would be required to provide the services itself or obtain suchthe services from other sources.parties.


Lightstone Real Estate Investment Trust V, Inc.

Notes to Consolidated Financial Statements

(Dollar and share amounts in thousands, except per share data and where indicated in millions)

The advisory agreement has a one-year term and is renewable annually upon the mutual consent of the Advisor and the Company’s independent directors.

The following discussion describes the fees and expenses payable to the Advisor and affiliates under various agreements.

FeesAmount

Acquisition -

The Company pays the Advisor acquisition and advisory fees of 1.51.5%% of the amount paid in respect of the purchase, development, construction, or improvement of each asset the Company acquires, including any debt attributable to those assets.

In addition, the Company pays acquisition and advisory fees of 1.51.5%% of the funds advanced in respect of a loan investment.

The Company pays the Advisor an acquisition expense reimbursement in the amount of (i) 0.250.25%% of the funds paid for purchasing an asset, including any debt attributable to the asset, plus 0.250.25%% of the funds budgeted for development, construction, or improvement in the case of assets that the Company acquires and intends to develop, construct, or improve or (ii) 0.250.25%% of the funds advanced in respect of a loan investment.

The Company pays third parties, or reimburses the Advisor or its affiliates, for any investment-related expenses due to third parties in the case of a completed investment, including, but not limited to, legal fees and expenses, travel and communication expenses, costs of appraisals, accounting fees and expenses, third-party brokerage or finder’s fees, title insurance, premium expenses, and other closing costs.

The Advisor and its affiliates are also responsible for paying all of the investment-related expenses that the Company pays or the Advisor or its affiliates incur that are due to third parties or related to the additional services provided by the Advisor as described above with respect to investments the Company pays does not make, other than certain non-refundable payments made in connection with any acquisition.


Lightstone Value Plus REIT V, Inc.
Notes to Consolidated Financial Statements
(Dollar amounts in thousands, except per share/unit data and where indicated in millions)

Debt Financing -

The Company pays the Advisor a debt financing fee of 1.01.0%% of the amount available under any loan or line of credit made available to usit and pay directly all third-party costs associated with obtaining the debt financing. Generally, these fees are capitalized as a direct reduction to the applicable financing and amortized over its term.

Property Management -

The Company pays its property manager, anwhich may be affiliate of the Advisor or unrelated third party property managers, fees for the management, leasing, and construction supervision of the Company’s properties which is 4.04.0%% of gross revenues of the properties managed by the Company’s property manager. The Company pays its property managerAdvisor an oversight fee equal to 0.50.5%% of the gross revenues of the property managed for any property for which the Company contracts directly with a third-party property manager. In no event will the Company’s property manager or its affiliates receive both a property management fee and an oversight fee with respect to any particular property. In the event the Company owns a property through a joint venture that does not pay the Company’s property manager directly for its services, the Company will pay its property manager a management fee or oversight fee, as applicable, based only on the Company’s economic interest in the property.

Lightstone Real Estate Investment Trust V, Inc.

Notes to Consolidated Financial Statements

(Dollar and share amounts in thousands, except per share data and where indicated in millions)

Construction Management -

The Company pays its Advisor or property manager a construction management fee in an amount not to exceed 55%% of all hard construction costs incurred in connection with, but not limited to capital repairs and improvements, major building reconstruction and tenant improvements, if such affiliate supervises construction performed by or on behalf of the Company or its affiliates. The Company was not charged any construction management fees for the years ended December 31, 20222023 and 2021.2022.

Asset Management -

The Company pays the Advisor a monthly asset management fee of one-twelfth of 0.70.7%% of the value of each asset. The value of the Company’s assets is the value asgenerally determined in connection with the establishmentat least annual determination and publication of anthe Company’s estimated net asset value (“NAV”)NAV per shareShare unless the asset was acquired after the Company’s publication of athe Company’s most recent estimated NAV per shareShare (in which case the value of the asset will be based on the contractual purchase price of the asset).

Administrative Services Reimbursement -

The Advisor is responsible for paying all of the expenses it incurs associated with persons employed by the Advisor to the extent that they provide services to the Company for which the Advisor receives an acquisition, asset management, or debt financing fee, including wages and benefits of the applicable personnel. Instead of reimbursing the Advisor for specific expenses paid or incurred in connection with providing services to the Company, the Company pays the Advisor an administrative services fee, which is an allocation of a portion of the actual costs that the Advisor paid or incurred providing these services to the Company (the “Administrative Services Reimbursement”). The Administrative Services Reimbursement is intended to reimburse the Advisor for all its costs associated with providing services to the Company.

The Administrative Services Reimbursement is limited to the actual costs incurred or an annuala 12-month period cap (the “Cap”) as set forth in the agreement. For both the twelve-month periodsyears ended June 10, 2021December 31, 2023 and June 10, 2022, the Administrative Services Reimbursement was limited to the Cap, which was $1.331.5 million and $1.391.4 million, respectively. For the period from June 11, 2022 through June 30, 2022, the previous annual cap was pro-rated. For the twelve months ended June 30, 2023, the Cap is $1.5 million.


Lightstone Value Plus REIT V, Inc.
Notes to Consolidated Financial Statements
(Dollar amounts in thousands, except per share/unit data and where indicated in millions)

 

The Administrative Services Reimbursement is payable in four equal quarterly installments within 45 days of the end of each calendar quarter. In addition, under the various advisory management agreements, the Company is to reimburse the Advisor for certain due diligence services provided in connection with asset acquisitions and dispositions and debt financings separately from the Administrative Services Reimbursement.

Notwithstanding the fees and cost reimbursements payable to the Advisor pursuant to the Company’s advisory management agreement, under the Company’s charter the Company may not reimburse the Advisor for any amount by which the Company’s operating expenses (including the asset management fee) at the end of the four preceding fiscal quarters exceeds the greater of: (i) 22%% of the Company’s average invested assets, or (ii) 2525%% of the Company’s net income determined without reduction for any additions to reserves for depreciation, bad debts, or other similar non-cash reserves and excluding any gain from the sale of the Company’s assets for that period unless a majority of the Company’s independent directors determines that such excess expenses are justified based on unusual and non-recurring factors. For the four fiscal quarters ended December 31, 20222023 and 2021,2022, the Company’s total operating expenses (including the asset management fee) did not exceed the limit on total operating expenses.


Lightstone Real Estate Investment Trust V, Inc.

Notes to Consolidated Financial Statements

(Dollar and share amounts in thousands, except per share data and where indicated in millions)

 

The following table represents the fees incurred associated with the payments to the Advisor for the periods indicated:

Schedule of related party transactions                
 For the Years Ended
December 31,
  For the
Years Ended
December 31,
 
 2022  2021  2023  2022 
Acquisition fees and acquisition expense reimbursement(1) $-  $2,196  $953  $- 
Debt financing fees(2)  -   938   170   - 
Property management fees (property operating expenses)  514   465   537   514 
Administrative services reimbursement (general and administrative costs)  1,445   1,358   1,535   1,445 
Asset management fees (general and administrative costs)  3,489   3,006   3,584   3,489 
Total $5,448  $7,963  $6,779  $5,448 

 
(1)Capitalized to the corresponding asset and amortized over its estimated useful life.
(2)Capitalized upon the execution of the loan, presented in the consolidated balance sheets as a direct deduction from the carrying value of the corresponding loan and amortized over the initial term of the corresponding loan.

As of December 31, 2022, the Company had no amounts payable to the Advisor and its affiliates. As of December 31, 2021, the Company had a payable to the Advisor and its affiliates of approximately $3.

****

F-25


EXHIBIT INDEX

Exhibit No. Description
3.1 

Third Articles of Amendment and Restatement (incorporated by reference to Exhibit 3.1 to Form 10-Q on November 14, 2012)

3.2 Articles of Amendment to Third Articles of Amendment and Restatement (incorporated by reference to Exhibit 3.1 to Form 8-K filed on July 24, 2017)
3.3 Second Amendment to Third Articles of Amendment and Restatement (incorporated by reference to Exhibit 3.1 to Form 8-K filed on September 3, 2021)
3.4 Third Amended and Restated Bylaws (incorporated by reference to Exhibit 3.1 to Form 8-K filed on July 24, 2017)
3.5 Amendment to Third Amended and Restated Bylaws (incorporated by reference to Exhibit 3.2 to Form 8-K filed on September 3, 2021)
4.1 Statement regarding restrictions on transferability of shares of common stock (to appear on stock certificate or to be sent upon request and without charge to stockholders issued shares without certificates) (incorporated by reference to Exhibit 4.1 to Form 10-K filed on March 28, 2013)
4.2 Description of Registrant’s Securities (incorporated by reference to Exhibit 4.2 to Form 10-K filed on March 25, 2021)
10.1*10.1 Advisory Agreement between the Registrant, Lightstone Value Plus REIT V OP, LLC, and LSG Development, LLC (incorporated by reference to Exhibit 10.10 to Form 10-K filed on March 27, 2023)
10.2 

Property Management and Leasing Agreement among the Registrant, Behringer Harvard Opportunity OP II LP, and LSG-BH II Property Manager LLC (incorporated by reference to Exhibit 10.10 to Form 10-K filed on March 16, 2017)

21.1* List of Subsidiaries
31.1* Rule 13a-14(a)/15d-14(a) Certification
31.2* Rule 13a-14(a)/15d-14(a) Certification
32.1* Section 1350 Certification**
32.2* Section 1350 Certification**
99.1101* Seventh Amended and Restated Share Redemption Program (incorporated by reference to Exhibit 99.1 to Form 8-K filed on November 21, 2022)
101*The following financial statements from the Registrant’s Annual Report on Form 10-K for the year ended December 31, 2022,2023, filed on March 28, 2023,26, 2024, formatted in XBRL: (i) Consolidated Balance Sheets, (ii) Consolidated Statements of Operations and Comprehensive Income, (iii) Consolidated Statements of Equity, (iv) Consolidated Statements of Cash Flows and (v) the Notes to Consolidated Financial Statements.

 

 
**Filed or furnished herewith.
****In accordance with Item 601(b)(32) of Regulation S-K, this Exhibit is not deemed “filed” for purposes of Section 18 of the Exchange Act or otherwise subject to the liabilities of that section. Such certifications will not be deemed incorporated by reference into any filing under the Securities Act or the Exchange Act, except to the extent that the registrant specifically incorporates it by reference.

 

36F-28