UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended ~~March 31,~~June 30, 2018

Commission File Number: 000-55929

NORTHSTAR/RXR NEW YORK METRO REAL ESTATE, INC.

(Exact Name of Registrant as Specified in its Charter)



Maryland	46-5183321
(State or Other Jurisdiction of	(IRS Employer
Incorporation or Organization)	Identification No.)

590 Madison Avenue, 34th Floor, New York, NY 10022

(Address of Principal Executive Offices, Including Zip Code)

(212) 547-2600

(Registrant’s Telephone Number, Including Area Code)

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 ý No o

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted 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 ý No o

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



Large accelerated filer o	Accelerated filer o	Non-accelerated filer o (Do not check if a smaller reporting company)	Smaller reporting company ý Emerging growth company ý

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.ý

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No ý

Indicate the number of shares outstanding of each of the registrant’s classes of common stock, as of the latest practicable date:

The Company had ~~2,094,950~~2,075,591 shares of Class A common stock, $0.01 par value per share, ~~2,301,202~~2,284,363 shares of Class T common stock, $0.01 par value per share, and ~~179,560~~172,887 shares of Class I common stock, $0.01 par value per share, outstanding as of ~~May 10,~~August 9, 2018.

NORTHSTAR/RXR NEW YORK METRO REAL ESTATE, INC.

FORM 10-Q

TABLE OF CONTENTS



Index		Page

Part I.	Financial Information	5
Item 1.	Financial Statements	5
	Consolidated Balance Sheets as of ~~March 31,~~June 30, 2018 (unaudited) and December 31, 2017	5
	Consolidated Statements of Operations (unaudited) for the three and six months ended ~~March 31,~~June 30, 2018 and 2017	6
	Consolidated Statements of Equity (unaudited) for the ~~three~~six months ended ~~March 31,~~June 30, 2018 and 2017	7
	Consolidated Statement of Cash Flows (unaudited) for the ~~three~~six months ended ~~March 31,~~June 30, 2018 and 2017	8
	Notes to Consolidated Financial Statements (unaudited)	9
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	26
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	4142
Item 4.	Controls and Procedures	4142
Part II.	Other Information	4344
Item 1.	Legal Proceedings	4344
Item 1A.	Risk Factors	4344
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	4344
Item 4.	Mine Safety Disclosures	45
Item 5.	~~Other Information~~	45
~~Item~~ 6.	Exhibits	4946
Signatures		5047

Table of Contents

FORWARD-LOOKING STATEMENTS

This Quarterly Report on Form 10-Q contains certain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended, or Securities Act, and Section 21E of the Securities Exchange Act of 1934, as amended, or Exchange Act. Forward-looking statements are generally identifiable by use of forward-looking terminology such as “may,” “will,” “should,” “potential,” “intend,” “expect,” “seek,” “anticipate,” “estimate,” “believe,” “could,” “project,” “predict,” “continue,” “future” or other similar words or expressions. Forward-looking statements are not guarantees of performance and are based on certain assumptions, discuss future expectations, describe plans and strategies, contain projections of results of operations or of financial condition or state other forward-looking information. Such statements include, but are not limited to, those relating to our ability to pay distributions to our stockholders, our reliance on our advisor entities and our sponsors, the operating performance of our investments, our financing needs, the effects of our current strategies and investment activities and our ability to effectively deploy capital. Our ability to predict results or the actual effect of plans or strategies is inherently uncertain, particularly given the economic environment. Although we believe that the expectations reflected in such forward-looking statements are based on reasonable assumptions, our actual results and performance could differ materially from those set forth in the forward-looking statements and you should not unduly rely on these statements. These forward-looking statements involve risks, uncertainties and other factors that may cause our actual results in future periods to differ materially from those forward-looking statements. These factors include, but are not limited to:

adverse economic conditions and the impact on the commercial real estate industry;

our ability to ~~deploy capital quickly and successfully and~~ achieve a diversified portfolio consistent with our target asset classes;

our dependence on the resources and personnel of our advisor entities, our co-sponsors and their affiliates, including our advisor entities’ ability to source and close on attractive investment opportunities on our behalf;


��	our dependence on the resources and personnel of our advisor entities, our co-sponsors and their affiliates, including our advisor entities’ ability to source and close on attractive investment opportunities on our behalf;

the performance of our advisor entities, our co-sponsors and their affiliates;

our liquidity and access to capital;

our use of leverage;

our ability to make distributions to our stockholders;

the lack of a public trading market for our shares;

the effect of economic conditions on the valuation of our investments;

the effect of paying distributions to our stockholders from sources other than cash flow provided by operations;

the impact of our co-sponsor’s disposition of our dealer manager;

~~the impact of our co-sponsor’s merger with NorthStar Realty Finance Corp. and Colony Capital, Inc.;~~

our advisor entities and their affiliates’ ability to attract and retain qualified personnel to support our operations and potential changes to key personnel providing management services to us;

our reliance on our advisor entities and their affiliates and sub-advisors/co-venturers in providing management services to us, the payment of substantial fees to our advisor entities, the allocation of investments by our advisor entities and their affiliates among us and the other sponsored or managed companies and strategic vehicles of our co-sponsors and its affiliates, and various potential conflicts of interest in our relationship with our co-sponsors;

the impact of market and other conditions influencing the availability of equity versus debt investments and performance of our investments relative to our expectations and the impact on our actual return on invested equity, as well as the cash provided by these investments;

changes in our business or investment strategy;

changes in the value of our portfolio;

the impact of fluctuations in interest rates;

the impact of economic conditions on the tenants of the real property that we own as well as on borrowers of the debt we originate and acquire and the mortgage loans underlying the mortgage-backed securities in which we may invest;

our ability to realize current and expected returns over the life of our investments;

~~Table of Contents~~

any failure in our advisor entities and their affiliates’ due diligence to identify relevant facts during our underwriting process or otherwise;

Table of Contents

illiquidity of debt investments, equity investments or properties in our portfolio;

our ability to finance our assets on terms that are acceptable to us, if at all;

environmental compliance costs and liabilities;

risks associated with our joint ventures and unconsolidated entities, including our lack of sole decision making authority and the financial condition of our joint venture partners;

increased rates of loss or default and decreased recovery on our investments;

the degree and nature of our competition;

the effectiveness of our advisor and sub-advisor’s risk and portfolio management strategies;

the potential failure to maintain effective internal controls and disclosure controls and procedures;

regulatory requirements with respect to our business generally, as well as the related cost of compliance;

legislative and regulatory changes, including changes to laws governing the taxation of real estate investment trusts, or REITs, and changes to laws affecting non-traded REITs and alternative investments generally;

our ability to maintain our qualification as a REIT for federal income tax purposes and limitations imposed on our business by our status as a REIT;

the loss of our exemption from registration under the Investment Company Act of 1940, as amended;

general volatility in capital markets and economies and the New York metropolitan economy specifically;

the adequacy of our cash reserves and working capital;

our ability to raise capital in light of certain regulatory changes, including amended Rules 2340 and 2310 of the Financial Industry Regulatory Authority, Inc. (“FINRA”); and

other risks associated with investing in our targeted investments, including changes in our industry, interest rates, the securities markets, the general economy or the capital markets and real estate markets specifically.

The foregoing list of factors is not exhaustive. All forward-looking statements included in this Quarterly Report on Form 10-Q are based on information available to us on the date hereof and we are under no duty to update any of the forward-looking statements after the date of this report to conform these statements to actual results.

Factors that could have a material adverse effect on our operations and future prospects are set forth in our filings with the U.S. Securities and Exchange Commission, or the SEC, included in Part I, Item 1A. of our Annual Report on Form 10-K for the fiscal year ended December 31, 2017 and in Part II, Item 1A of this Quarterly Report on Form 10-Q under the heading “Risk Factors.” The risk factors set forth in our filings with the SEC could cause our actual results to differ significantly from those contained in any forward-looking statement contained in this report.

Table of Contents

PART I. Financial Information

Item 1. Financial Statements

NORTHSTAR/RXR NEW YORK METRO REAL ESTATE, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS


	March 31, 2018 (Unaudited)		December 31, 2017		June 30, 2018 (Unaudited)		December 31, 2017
Assets
Cash and cash equivalents	$	5,874,976	$	10,883,296	$	6,134,901	$	10,883,296
Investment in unconsolidated venture, at fair value	5,392,333		5,388,487		5,388,650		5,388,487
Real estate debt investments, net	34,844,444		34,827,778		34,861,111		34,827,778
Interest receivable	244,745		240,630		244,177		240,630
Receivables, net	—		31,674		—		31,674
Total assets⁽¹⁾	$	46,356,498	$	51,371,865	$	46,628,839	$	51,371,865

Liabilities
Due to related party	$	227,591	$	386,792	$	168,013	$	386,792
Distribution payable	89,170		84,795		103,241		84,795
Accounts payable and accrued expenses	10,696		—
Total liabilities⁽¹⁾	327,457		471,587		271,254		471,587

Equity
NorthStar/RXR New York Metro Real Estate, Inc. Stockholders’ Equity
Preferred stock, $0.01 par value, 50,000,000 shares authorized, no shares issued and outstanding as of March 31, 2018 and December 31, 2017	—		—
Class A common stock, $0.01 par value, 120,000,000 shares authorized, 2,093,013 and 2,046,869 shares issued and outstanding as of March 31, 2018 and December 31, 2017, respectively	20,931		20,469
Class T common stock, $0.01 par value, 240,000,000 shares authorized, 2,298,183 and 2,213,824 shares issued and outstanding as of March 31, 2018 and December 31, 2017, respectively	22,981		22,138
Class I common stock, $0.01 par value, 40,000,000 shares authorized, 179,383 and 139,651 shares issued and outstanding as of March 31, 2018 and December 31, 2017, respectively	1,794		1,397
Preferred stock, $0.01 par value, 50,000,000 shares authorized, no shares issued and outstanding as of June 30, 2018 and December 31, 2017					—		—
Class A common stock, $0.01 par value, 120,000,000 shares authorized, 2,092,698 and 2,046,869 shares issued and outstanding as of June 30, 2018 and December 31, 2017, respectively					20,927		20,469
Class T common stock, $0.01 par value, 240,000,000 shares authorized, 2,295,384 and 2,213,824 shares issued and outstanding as of June 30, 2018 and December 31, 2017, respectively					22,953		22,138
Class I common stock, $0.01 par value, 40,000,000 shares authorized, 179,560 and 139,651 shares issued and outstanding as of June 30, 2018 and December 31, 2017, respectively					1,796		1,397
Additional paid-in capital	37,971,770		36,297,515		37,976,159		36,297,515
Retained earnings	1,249,787		1,028,440		1,586,726		1,028,440
Total NorthStar/RXR New York Metro Real Estate, Inc. stockholders’ equity	39,267,263		37,369,959		39,608,561		37,369,959
Non-controlling interests	6,761,778		13,530,319		6,749,024		13,530,319
Total equity	46,029,041		50,900,278		46,357,585		50,900,278
Total liabilities and equity	$	46,356,498	$	51,371,865	$	46,628,839	$	51,371,865

(1)

Represents the consolidated assets and liabilities of NorthStar/RXR Operating Partnership, LP (the “Operating Partnership”). The Operating Partnership is a consolidated variable interest entity (“VIE”), of which the Company is the sole general partner and owns approximately 99.99%. As of ~~March 31,~~June 30, 2018, the Operating Partnership includes ~~$34.8~~$34.9 million of assets of certain VIEs that are consolidated by the Operating Partnership. Refer to Note 2, “Summary of Significant Accounting Policies.”

Refer to accompanying notes to consolidated financial statements.

Table of Contents

NORTHSTAR/RXR NEW YORK METRO REAL ESTATE, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)


	Three Months Ended March 31,						Three Months Ended June 30,						Six Months Ended June 30,
	2018			2017			2018			2017			2018			2017
Revenues
Interest income	$	975,580		$	—		$	999,825		$	239,496		$	1,975,405		$	239,496
Other income	21,230			4,300			14,531			23,435			35,761			27,735
Total revenues	996,810			4,300			1,014,356			262,931			2,011,166			267,231
Expenses
General and administrative expenses	205,979			78,426			126,221			76,996			332,200			155,422
Asset management and other fees - related party	88,411			30,368			98,827			42,389			187,238			72,757
Transaction costs	10,696			—			—			105,620			10,696			105,620
Total expenses	305,086			108,794			225,048			225,005			530,134			333,799
Income (loss) before equity in earnings (losses) of unconsolidated venture	691,724			(104,494		)	789,308			37,926			1,481,032			(66,568		)
Equity in earnings (losses) of unconsolidated venture	45,156			405,161			44,755			44,666			89,911			449,827
Net income (loss)	736,880			300,667			834,063			82,592			1,570,943			383,259
Net (income) loss attributable to non-controlling interests	(259,562		)	—			(183,780		)	(82,437		)	(443,342		)	(82,437		)
Net income (loss) attributable to NorthStar/RXR New York Metro Real Estate, Inc. common stockholders	$	477,318		$	300,667		$	650,283		$	155		$	1,127,601		$	300,822
Net income (loss) per share, basic/diluted⁽¹⁾	$	0.11		$	0.19		$	0.14		$	0.00		$	0.25		$	0.15
Weighted average number of shares outstanding, basic/diluted⁽¹⁾	4,510,718			1,546,292			4,571,454			2,614,699			4,541,254			2,013,549
Dividends declared per share of common stock⁽¹⁾	$	0.07		$	0.02		$	0.07		$	0.02		$	0.14		$	0.04


~~(1)~~	Per share amounts for the three months ended March 31, 2017 are adjusted to reflect the retroactive impact of the stock distributions issued in May 2017. Refer to Note 7, “Stockholders’ Equity.”

Refer to accompanying notes to consolidated financial statements.

Table of Contents

NORTHSTAR/RXR NEW YORK METRO REAL ESTATE, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF EQUITY

Common Stock
Additional
Paid-in Capital Retained Earnings (Accumulated Deficit) Total Company’s
Stockholders’ Equity Non-controlling
Interests Total
Equity
Class A Class T Class I

Shares
Amount Shares Amount Shares Amount

Balance as of December 31, 2016 765,723
$ 7,657
296,314
$ 2,963
73,524
$ 735
$ 9,937,027
$ 462,308
$ 10,410,690
$ 946
$ 10,411,636
Net proceeds from issuance of common stock 236,519
2,365
284,798
2,849
9,450
95
4,634,829
—
4,640,138
—
4,640,138
Amortization of equity-based compensation —
—
—
—
—
—
28,437
—
28,437
—
28,437
Stock distributions issued 38,293
383
14,816
148
3,676
37
(568 ) —
—
—
—
Distributions declared —
—
—
—
—
—
—
(25,016 ) (25,016 ) —
(25,016 )
Proceeds from distribution reinvestment plan 686
7
39
—
29
—
7,351
—
7,358
—
7,358
Net income (loss) —
—
—
—
—
—
—
300,667
300,667
—
300,667
Balance as of March 31, 2017 (Unaudited) 1,041,221
$ 10,412
595,967
$ 5,960
86,679
$ 867
$ 14,607,076
$ 737,959
$ 15,362,274
$ 946
$ 15,363,220

Common Stock Additional
Paid-in Capital Retained Earnings (Accumulated Deficit) Total Company’s
Stockholders’ Equity Non-controlling
Interests Total
Equity
Class A Class T Class I
Shares Amount Shares Amount Shares Amount
Balance as of December 31, 2017 2,046,869
$ 20,469
2,213,824
$ 22,138
139,651
$ 1,397
$ 36,297,515
$ 1,028,440
$ 37,369,959
$ 13,530,319
$ 50,900,278
Net proceeds from issuance of common stock 40,492
405
75,736
757
39,285
393
1,497,039
—
1,498,594
—
1,498,594
Amortization of equity-based compensation —
—
—
—
—
—
37,917
—
37,917
—
37,917
Non-controlling interests - contributions —
—
—
—
—
—
—
—
—
250,000
250,000
Non-controlling interests - distributions —
—
—
—
—
—
—
—
—
(306,516 ) (306,516 )
Acquisition of non-controlling interests —
—
—
—
—
—
—
—
—
(6,971,587 ) (6,971,587 )
Distributions declared —
—
—
—
—
—
—
(255,971 ) (255,971 ) —
(255,971 )
Proceeds from distribution reinvestment plan 5,652
57
8,623
86
447
4
139,299
—
139,446
—
139,446
Net income (loss) —
—
—
—
—
—
—
477,318
477,318
259,562
736,880
Balance as of March 31, 2018 (Unaudited) 2,093,013
$ 20,931
2,298,183
$ 22,981
179,383
$ 1,794
$ 37,971,770
$ 1,249,787
$ 39,267,263
$ 6,761,778
$ 46,029,041



	Common Stock													Additional Paid-in Capital			Retained Earnings (Accumulated Deficit)			Total Company’s Stockholders’ Equity			Non-controlling Interests			Total Equity
	Class A					Class T					Class I
	Shares		Amount			Shares		Amount			Shares	Amount
Balance as of December 31, 2016	765,723		$	7,657		296,314		$	2,963		73,524	$	735	$	9,937,027		$	462,308		$	10,410,690		$	946		$	10,411,636
Net proceeds from issuance of common stock	665,033		6,650			1,127,708		11,278			14,944	149		16,270,126			—			16,288,203			—			16,288,203
Issuance and amortization of equity-based compensation	7,500		75			—		—			—	—		57,170			—			57,245			—			57,245
Stock distributions declared and issued	171,634		1,716			145,568		1,456			12,348	124		(568		)	(2,728		)	—			—			—
Non-controlling interests - contributions	—		—			—		—			—	—		—			—			—			5,513,107			5,513,107
Non-controlling interests - distributions	—		—			—		—			—	—		—			—			—			(48,377		)	(48,377		)
Distributions declared	—		—			—		—			—	—		—			(63,434		)	(63,434		)	—			(63,434		)
Proceeds from distribution reinvestment plan	1,862		19			163		2			86	1		20,534			—			20,556			—			20,556
Net income (loss)	—		—			—		—			—	—		—			300,822			300,822			82,437			383,259
Balance as of June 30, 2017 (Unaudited)	1,611,752		$	16,117		1,569,753		$	15,699		100,902	$	1,009	$	26,284,289		$	696,968		$	27,014,082		$	5,548,113		$	32,562,195

	Common Stock													Additional Paid-in Capital			Retained Earnings (Accumulated Deficit)			Total Company’s Stockholders’ Equity			Non-controlling Interests			Total Equity
	Class A					Class T					Class I
	Shares		Amount			Shares		Amount			Shares	Amount
Balance as of December 31, 2017	2,046,869		$	20,469		2,213,824		$	22,138		139,651	$	1,397	$	36,297,515		$	1,028,440		$	37,369,959		$	13,530,319		$	50,900,278
Net proceeds from issuance of common stock	40,492		405			75,736		757			39,285	393		1,497,039			—			1,498,594			—			1,498,594
Amortization of equity-based compensation	—		—			—		—			—	—		66,354			—			66,354			—			66,354
Non-controlling interests - contributions	—		—			—		—			—	—		—			—			—			250,000			250,000
Non-controlling interests - distributions	—		—			—		—			—	—		—			—			—			(503,050		)	(503,050		)
Acquisition of non-controlling interests	—		—			—		—			—	—		—			—			—			(6,971,587		)	(6,971,587		)
Shares redeemed for cash	(2,253	)	(23		)	(5,818	)	(58		)	—	—		(72,594		)	—			(72,675		)	—			(72,675		)
Distributions declared	—		—			—		—			—	—		—			(569,315		)	(569,315		)	—			(569,315		)
Proceeds from distribution reinvestment plan	7,590		76			11,642		116			624	6		187,845			—			188,043			—			188,043
Net income (loss)	—		—			—		—			—	—		—			1,127,601			1,127,601			443,342			1,570,943
Balance as of June 30, 2018 (Unaudited)	2,092,698		$	20,927		2,295,384		$	22,953		179,560	$	1,796	$	37,976,159		$	1,586,726		$	39,608,561		$	6,749,024		$	46,357,585

Refer to accompanying notes to consolidated financial statements.

Table of Contents

NORTHSTAR/RXR NEW YORK METRO REAL ESTATE, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF CASH FLOWS

(Unaudited)

Three Months Ended March 31,
2018 2017
Cash flows from operating activities:
Net income (loss) $ 736,880
$ 300,667
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
Amortization of origination fee on real estate debt investment (16,666 ) —
Amortization of equity-based compensation 37,917
28,437
Equity in (earnings) losses of unconsolidated venture (45,156 ) (405,161 )
Dividends from unconsolidated venture 41,310
48,438
Changes in assets and liabilities:
Interest Receivable (4,115 ) (1,822 )
Due to related party 29,782
(13,267 )
Accounts payable and accrued expenses 10,696
—
Net cash provided by (used in) operating activities 790,648
(42,708 )
Cash flows from financing activities:
Net proceeds from issuance of common stock 1,341,285
5,623,706
Distributions paid on common stock (251,596 ) (20,355 )
Proceeds from distribution reinvestment plan 139,446
7,358
Contributions from non-controlling interests 250,000
—
Distributions to non-controlling interests (306,516 ) —
Acquisition of non-controlling interests (6,971,587 ) —
Net cash provided by (used in) financing activities (5,798,968 ) 5,610,709
Net increase (decrease) in cash and cash equivalents (5,008,320 ) 5,568,001
Cash and cash equivalents - beginning of period 10,883,296
4,595,392
Cash and cash equivalents - end of period $ 5,874,976
$ 10,163,393

Supplemental disclosure of non-cash investing and financing activities:
Accrued cost of capital (refer to Note 5) $ 188,983
$ 133,802
Distributions payable 89,170
9,338



	Six Months Ended June 30,
	2018			2017
Cash flows from operating activities:
Net income (loss)	$	1,570,943		$	383,259
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
Amortization of origination fee on real estate debt investment	(33,333		)	—
Amortization of equity-based compensation	66,354			57,245
Equity in earnings of unconsolidated venture	(89,911		)	(449,827		)
Dividends from unconsolidated venture	89,748			96,767
Changes in assets and liabilities:
Interest Receivable	(3,547		)	(128,638		)
Receivables, net	—			(35,579		)
Other assets	—			(34,932		)
Due to related party	1,349			10,023
Net cash provided by (used in) operating activities	1,601,603			(101,682		)
Cash flows from investing activities:
Investments in real estate debt	—			(10,000,000		)
Net cash provided by (used in) investing activities	—			(10,000,000		)
Cash flows from financing activities:
Net proceeds from issuance of common stock	1,310,140			17,224,375
Shares redeemed for cash	(72,675		)	—
Distributions paid on common stock	(550,869		)	(53,052		)
Proceeds from distribution reinvestment plan	188,043			20,556
Contributions from non-controlling interests	250,000			513,107
Distributions to non-controlling interests	(503,050		)	(48,377		)
Acquisition of non-controlling interests	(6,971,587		)	—
Net cash provided by (used in) financing activities	(6,349,998		)	17,656,609
Net increase (decrease) in cash and cash equivalents	(4,748,395		)	7,554,927
Cash and cash equivalents - beginning of period	10,883,296			4,595,392
Cash and cash equivalents - end of period	$	6,134,901		$	12,150,319

Supplemental disclosure of non-cash investing and financing activities:
Accrued cost of capital (refer to Note 5)	$	220,128		$	31,035
Subscriptions receivable, gross	—			45,000
Distributions payable	103,241			15,059
Contributions from non-controlling interests	—			5,000,000

Refer to accompanying notes to consolidated financial statements.

Table of Contents

NORTHSTAR/RXR NEW YORK METRO REAL ESTATE, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)


1.	Business and Organization

NorthStar/RXR New York Metro Real Estate, Inc. (the “Company”) was formed to acquire a high-quality commercial real estate (“CRE”) portfolio concentrated in the New York metropolitan area, and in particular New York City, with a focus on office, mixed-use properties and a lesser emphasis on multifamily properties. The Company intends to complement this strategy by originating and acquiring: (i) CRE debt, including subordinate loans and participations in such loans and preferred equity interests; and (ii) joint ventures and partnership interests in CRE related investments. The Company was formed on March 21, 2014 as a Maryland corporation and elected to be taxed as a real estate investment trust (“REIT”) under the Internal Revenue Code of 1986, as amended (the “Internal Revenue Code”), commencing with the taxable year ended December 31, 2016.

The Company is externally managed and has no employees. Prior to January 11, 2017, the Company was managed by an affiliate of NorthStar Asset Management Group Inc. ~~(NYSE: NSAM)~~ (“NSAM”). Effective January 10, 2017, NSAM completed its ~~previously announced~~ merger with Colony Capital, Inc. ~~(“Colony”)~~, NorthStar Realty Finance Corp. (“NorthStar Realty”), and Colony NorthStar, Inc. (“Colony NorthStar”), a wholly-owned subsidiary of NSAM, which the Company refers to as the mergers, with Colony NorthStar surviving the mergers and succeeding NSAM as one of the Company’s co-sponsors. As a result of the mergers, Colony NorthStar became an internally-managed equity REIT, with a diversified real estate and investment management platform and is publicly-traded on the ~~NYSE under the~~New York Stock Exchange (“NYSE”). Effective June 25, 2018, Colony NorthStar changed its name to Colony Capital, Inc. (“Colony Capital”) and its ticker symbol ~~“CLNS.~~on the NYSE from “CLNS” to “CLNY.” CNI NS/RXR Advisors, LLC ~~as successor to NSAM J-NS/RXR Ltd~~ (the “Advisor”), is ~~now~~ a subsidiary of Colony ~~NorthStar.~~Capital. The Advisor manages the Company’s day-to-day operations pursuant to an advisory agreement.

The Company is sub-advised by RXR NTR Sub-Advisor LLC (“Sub-advisor”), a Delaware limited liability company and a subsidiary of the Company’s other co-sponsor, RXR Realty LLC (“RXR”). The Company’s Advisor and Sub-advisor are collectively referred to as the Advisor Entities. The Company, its Advisor and its Sub-advisor entered into a sub-advisory agreement delegating certain investment responsibilities of the Advisor to the Sub-advisor. Colony ~~NorthStar~~Capital and RXR are each referred to as a Co-sponsor and collectively as the Co-sponsors.

Substantially all business of the Company is conducted through NorthStar/RXR Operating Partnership, LP (the “Operating Partnership”). The Company is the sole general partner and a limited partner of the Operating Partnership. NorthStar/RXR NTR OP Holdings LLC (the “Special Unit Holder”) (a joint venture between Colony ~~NorthStar~~Capital and RXR) has invested $1,000 in the Operating Partnership and has been issued a separate class of limited partnership units (the “Special Units”), which is recorded as non-controlling interest on the consolidated balance sheets. As the Company accepts subscriptions for shares, it transfers substantially all of the net proceeds from the continuous, public offering to the Operating Partnership as a capital contribution.

The Company’s charter authorizes the issuance of up to 400,000,000 shares of common stock with a par value of $0.01 per share and up to 50,000,000 shares of preferred stock with a par value of $0.01 per share. Of the total shares of common stock authorized, 120,000,000 are classified as Class A shares (“Class A Shares”), 240,000,000 are classified as Class T shares (“Class T Shares”), and 40,000,000 are classified as Class I shares (“Class I Shares”). The board of directors of the Company is authorized to amend its charter, without the approval of the stockholders, to increase or decrease the aggregate number of shares of capital stock or the number of shares of any class or series that the Company has authority to issue or to classify and reclassify any unissued shares of common stock into one or more classes or series.

On March 28, 2014, as part of its formation, the Company issued 16,667 shares of common stock to a subsidiary of Colony ~~NorthStar,~~Capital, and 5,556 shares of common stock to a subsidiary of RXR for $0.2 million, all of which were subsequently renamed Class A Shares. On February 9, 2015, the Company’s registration statement on Form S-11 with the U.S. Securities and Exchange Commission (the “SEC”) was declared effective to offer a minimum of $2.0 million and a maximum of $2.0 billion in shares of common stock in a continuous, public offering, of which up to $1.8 billion was offered pursuant to its primary offering (the “Primary Offering”) at a purchase price of $10.1111 per Class A Share and $9.5538 per Class T Share and up to $200.0 million pursuant to its distribution reinvestment plan (the “DRP”) at a purchase price of $9.81 per Class A Share and $9.27 per Class T Share.

On December 23, 2015, the Company commenced operations by satisfying the minimum offering requirement in the Primary Offering as a result of a subsidiary of Colony ~~NorthStar~~Capital and RXR purchasing $1.5 million and $0.5 million in Class A Shares, respectively.

~~Table of Contents~~

~~NORTHSTAR/RXR NEW YORK METRO REAL ESTATE, INC. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)~~

~~(Unaudited)~~

On August 22, 2016, the Company filed a post-effective amendment to its registration statement that reclassified its common stock offered pursuant to its registration statement into Class A Shares, Class T Shares and Class I Shares. The SEC declared the post-effective amendment effective on October 26, 2016. Pursuant to the registration statement, as amended, the Company offered for

Table of Contents

NORTHSTAR/RXR NEW YORK METRO REAL ESTATE, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

sale up to $1.8 billion in shares of common stock at a price of $10.1111 per Class A Share, $9.5538 per Class T Share and $9.10 per Class I Share in the Primary Offering, and up to $200.0 million in shares under the DRP at a price of $9.81 per Class A Share, $9.27 per Class T Share and $9.10 per Class I Share. The Primary Offering and the DRP are herein collectively referred to as the Offering. The Company retained NorthStar Securities, LLC (“NorthStar Securities”), an affiliate of its Advisor and one of its co-sponsors, to serve as the dealer manager (the “Dealer Manager”) and to market the shares offered pursuant to the Primary Offering.

In November 2016, the Company’s board of directors approved an extension of the Offering by one year to February 9, 2018. On February 2, 2018, the Company filed a registration statement on Form S-11 with the SEC for a follow-on public offering of up to $200.0 million in shares of the Company’s common stock, of which $150.0 million are to be offered pursuant to a primary offering and $50.0 million are to be offered pursuant to a distribution reinvestment plan. The follow-on offering has not yet been declared effective by the SEC and there can be no assurance that the Company will commence the follow-on ~~offering or successfully sell the full number of shares registered.~~offering.

On March 15, 2018, the Company’s board of directors determined to terminate the Primary Offering effective March 31, 2018 and the DRP effective April 2, 2018, after the issuance of shares with respect to the distributions declared for the month of March 2018.

From inception through the termination of the Offering, the Company raised total gross proceeds of $40.7 million pursuant to the Offering, including gross proceeds of $327,073 pursuant to the DRP.


2.	Summary of Significant Accounting Policies

Basis of Quarterly Presentation

The accompanying unaudited consolidated financial statements and related notes of the Company have been prepared in accordance with accounting principles generally accepted in the United States (“U.S. GAAP”) for interim financial reporting and the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, certain information and note disclosures normally included in the consolidated financial statements prepared under U.S. GAAP have been condensed or omitted. In the opinion of management, all adjustments considered necessary for a fair presentation of the Company’s financial position, results of operations and cash flows have been included and are of a normal and recurring nature. The operating results presented for interim periods are not necessarily indicative of the results that may be expected for any other interim period or for the entire year. These consolidated financial statements should be read in conjunction with the Company’s consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2017, which was filed with the SEC on March ~~19,~~20, 2018.

Principles of Consolidation

The consolidated financial statements include the accounts of the Company, the Operating Partnership and their consolidated subsidiaries. The Company consolidates variable interest entities (“VIEs”), if any, where the Company is the primary beneficiary and voting interest entities which are generally majority owned or otherwise controlled by the Company. All significant intercompany balances are eliminated in consolidation.

Variable Interest Entities

A VIE is an entity that lacks one or more of the characteristics of a voting interest entity. A VIE is defined as an entity in which equity investors do not have the characteristics of a controlling financial interest or do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support from other parties. The determination of whether an entity is a VIE includes both a qualitative and quantitative analysis. The Company bases its qualitative analysis on its review of the design of the entity, its organizational structure including decision-making ability and relevant financial agreements and the quantitative analysis on the forecasted cash flow of the entity. The Company reassesses its initial evaluation of an entity as a VIE upon the occurrence of certain reconsideration events.

A VIE must be consolidated only by its primary beneficiary, which is defined as the party who, along with its affiliates and agents has both the: (i) power to direct the activities that most significantly impact the VIE’s economic performance; and (ii) obligation to absorb losses of the VIE or the right to receive benefits from the VIE, which could be significant to the VIE. The Company determines whether it is the primary beneficiary of a VIE by considering qualitative and quantitative factors, including, but not

~~Table of Contents~~

~~NORTHSTAR/RXR NEW YORK METRO REAL ESTATE, INC. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)~~

~~(Unaudited)~~

limited to: which activities most significantly impact the VIE’s economic performance and which party controls such activities; the amount and characteristics of its investment; the obligation or likelihood for the Company or other interests to provide financial support; consideration of the VIE’s purpose and design, including the risks the VIE was designed to create and pass through to its variable interest holders and the similarity with and significance to the business activities of the Company and the other interests.

Table of Contents

NORTHSTAR/RXR NEW YORK METRO REAL ESTATE, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

The Company reassesses its determination of whether it is the primary beneficiary of a VIE each reporting period. Significant judgments related to these determinations include estimates about the current and future fair value and performance of investments held by these VIEs and general market conditions.

The Company evaluates its investments, including investments in unconsolidated ventures, to determine whether each investment is a VIE. The Company analyzes new investments, as well as reconsideration events for existing investments, which vary depending on type of investment.

The most significant consolidated VIE is the Operating Partnership, which is a VIE because the non-controlling interests do not have substantive kick-out or participating rights. The Company consolidates this entity because it controls all significant business activities. The Operating Partnership consolidates certain VIEs that have non-controlling interests. Included in real estate debt investment on the Company’s consolidated balance sheets as of ~~March 31,~~June 30, 2018 is ~~$34.8~~$34.9 million related to such consolidated VIEs. The Company consolidates these entities because it determined it is the primary beneficiary.

As of ~~March 31,~~June 30, 2018, the Company identified unconsolidated VIEs related to its investment in an unconsolidated venture. Based on management’s analysis, the Company determined that it is not the primary beneficiary. Accordingly, the VIEs are not consolidated in the Company’s financial statements as of ~~March 31,~~June 30, 2018. The Company did not provide financial support to the unconsolidated VIEs during the ~~three~~six months ended ~~March 31,~~June 30, 2018. As of ~~March 31,~~June 30, 2018, there were no explicit arrangements or implicit variable interests that could require the Company to provide financial support to its unconsolidated VIEs.

The Company’s maximum exposure to loss as of ~~March 31,~~June 30, 2018 would not exceed its investment in the VIEs. Creditors of each of the VIEs have no recourse to the general credit of the Company.

Voting Interest Entities

A voting interest entity is an entity in which the total equity investment at risk is sufficient to enable it to finance its activities independently and the equity holders have the power to direct the activities of the entity that most significantly impact its economic performance, the obligation to absorb the losses of the entity and the right to receive the residual returns of the entity. The usual condition for a controlling financial interest in a voting interest entity is ownership of a majority voting interest. If the Company has a majority voting interest in a voting interest entity, the entity will generally be consolidated. The Company does not consolidate a voting interest entity if there are substantive participating rights by other parties and/or kick-out rights by a single party or a simple majority vote.

The Company performs on-going reassessments of whether entities previously evaluated under the voting interest framework have become VIEs, based on certain events, and therefore subject to the VIE consolidation framework.

Investments in Unconsolidated Ventures

A non-controlling, unconsolidated ownership interest in an entity may be accounted for using the equity method, ~~or cost method, and for either method, the Company may elect the~~ fair value ~~option.~~ option or net asset value ("NAV") practical expedient, if elected, or for equity investments without readily determinable fair values, the measurement alternative to measure at cost adjusted for any impairment and observable price changes, as applicable.

The Company will account for an investment ~~in an unconsolidated entity that does not qualify for~~under the equity method of accounting ~~using~~if it has the ~~cost method if~~ability to exercise significant influence over the ~~Company determines that it~~operating and financial policies of an entity, but does not have ~~significant influence. Under the cost method, equity in earnings is recorded as dividends are received to the extent they are not considered~~ a ~~return of capital, which is recorded as a reduction of cost of the investment.~~

controlling financial interest. Under the equity method, the investment is adjusted each period for capital contributions and distributions and its share of the entity’s net income (loss). Capital contributions, distributions and net income (loss) of such entities are recorded in accordance with the terms of the governing documents. An allocation of net income (loss) may differ from the stated ownership percentage interest in such entity as a result of preferred returns and allocation formulas, if any, as described in such governing documents. Equity method investments are recognized using a cost accumulation model in which the investment is recognized based on the cost to the investor, which includes acquisition fees. The Company records as an expense certain acquisition costs and fees associated with consolidated investments deemed to be business combinations and capitalizes these costs for investments deemed to be acquisitions of an asset, including an equity method investment.

~~The Company may account for an investment in an unconsolidated entity using either the equity or cost methods, but may choose to record the investment at fair value by electing the fair value option.~~

The Company elected the fair value option for its investment

~~Table of Contents~~

~~NORTHSTAR/RXR NEW YORK METRO REAL ESTATE, INC. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)~~

~~(Unaudited)~~

in an unconsolidated venture and records the corresponding results from operations, which includes dividends received and its share of the change in fair value of the underlying investment, as equity in earnings (losses) of unconsolidated venture on the consolidated statements of operations. The Company measures fair value using the ~~net asset value (“NAV”)~~NAV of the underlying investment as a practical expedient as permitted by the guidance on fair value measurement.

Table of Contents

NORTHSTAR/RXR NEW YORK METRO REAL ESTATE, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

Dividends received in excess of cumulative equity in earnings from the unconsolidated venture will be deemed as a return of capital.

Non-controlling Interests

A non-controlling interest in a consolidated subsidiary is defined as the portion of the equity (net assets) in a subsidiary not attributable, directly or indirectly, to the Company. A non-controlling interest is required to be presented as a separate component of equity on the consolidated balance sheets and presented separately as net income (loss) attributable to controlling and non-controlling interests. An allocation to a non-controlling interest may differ from the stated ownership percentage interest in such entity as a result of a preferred return and allocation formula, if any, as described in such governing documents.

Estimates

The preparation of consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that could affect the amounts reported in the consolidated financial statements and accompanying notes. Actual results could materially differ from those estimates and assumptions.

Fair Value Option

The fair value option provides an election that allows a company to irrevocably elect to record certain financial assets and liabilities at fair value on an instrument-by-instrument basis at initial recognition. Any change in fair value for assets and liabilities for which the election is made is recognized in earnings. The Company has elected the fair value option for its investment in an unconsolidated venture.

Cash and Cash Equivalents

The Company considers all highly-liquid investments with an original maturity date of three months or less to be cash equivalents. Cash, including amounts restricted, may at times exceed the Federal Deposit Insurance Corporation deposit insurance limit of $250,000 per institution. The Company mitigates credit risk by placing cash and cash equivalents with major financial institutions. To date, the Company has not experienced any losses on cash and cash equivalents. Interest income earned on cash deposits is reflected as other income in the consolidated statements of operations.

Real Estate Debt Investments

CRE debt investments are generally intended to be held to maturity and, accordingly, are carried at cost, net of unamortized loan fees, premium and discount. CRE debt investments that are deemed to be impaired are carried at amortized cost less a reserve, if deemed appropriate, which would approximate fair value. CRE debt investments where the Company does not have the intent to hold the loan for the foreseeable future or until its expected payoff are classified as held for sale and recorded at the lower of cost or estimated fair value.

Acquisition Expenses

The total of all acquisition expenses for an investment cannot exceed, in the aggregate, 6.0% of the contract purchase price of such investment unless such excess is approved by a majority of the directors, including independent directors. From inception through ~~March 31,~~June 30, 2018, total acquisition expenses did not exceed the allowed limit for any investment. The Company records as an expense certain acquisition costs associated with transactions deemed to be business combinations in which it consolidates the asset and capitalizes these costs for transactions deemed to be acquisitions of an asset, including an equity investment.

~~Table of Contents~~

~~NORTHSTAR/RXR NEW YORK METRO REAL ESTATE, INC. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)~~

~~(Unaudited)~~

Revenue Recognition

Real Estate Debt Investments

Interest income is recognized on an accrual basis and any related premium, discount, origination costs and fees are amortized over the life of the investment using the effective interest method. The amortization is reflected as an adjustment to interest income in the consolidated statements of operations. The amortization of a premium or accretion of a discount is discontinued if such investment is reclassified to held for sale.

Table of Contents

NORTHSTAR/RXR NEW YORK METRO REAL ESTATE, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

Credit Losses and Impairment on Investments

Real Estate Debt Investments

CRE debt investments are considered impaired when, based on current information and events, it is probable that the Company will not be able to collect all principal and interest amounts due according to the contractual terms. The Company assesses the credit quality of the portfolio and adequacy of reserves on a quarterly basis or more frequently as necessary. Significant judgment of the Company is required in this analysis. The Company considers the estimated net recoverable value of the investment 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 quality and financial condition of the borrower and the competitive situation of the area where the underlying collateral is located. Because this determination is based on projections of future economic events, which are inherently subjective, the amount ultimately realized may differ materially from the carrying value as of the balance sheet date. If upon completion of the assessment, the estimated fair value of the underlying collateral is less than the net carrying value of the investment, a reserve is recorded with a corresponding charge to a credit provision. The reserve is maintained at a level that is determined to be adequate by management to absorb probable losses. Income recognition is suspended for an investment at the earlier of the date at which payments become 90-days past due or when, in the opinion of the Company, a full recovery of income and principal becomes doubtful. When the ultimate collectability of the principal of an impaired investment is in doubt, all payments are applied to principal under the cost recovery method. When the ultimate collectability of the principal of an impaired investment is not in doubt, contractual interest is recorded as interest income when received, under the cash basis method until an accrual is resumed when the investment becomes contractually current and performance is demonstrated to be resumed. Interest accrued and not collected will be reversed against interest income. An investment is written off when it is no longer realizable and/or legally discharged. As of ~~March 31,~~June 30, 2018, the Company did not have any impaired CRE debt investments.

Investments in Unconsolidated Ventures

The Company will review its investments in unconsolidated ventures for which the Company did not elect the fair value option on a quarterly basis, or more frequently as necessary, to assess whether there are any indicators that the value may be impaired or that its carrying value may not be recoverable. An investment is considered impaired if the projected net recoverable amount over the expected holding period is less than the carrying value. In conducting this review, the Company will consider U.S. and global macroeconomic factors, including real estate sector conditions, together with investment specific and other factors. To the extent an impairment has occurred and is considered to be other than temporary, the loss will be measured as the excess of the carrying value of the investment over the estimated fair value and recorded in equity in earnings (losses) of unconsolidated ventures in the consolidated statements of operations. As of ~~March 31,~~June 30, 2018, the Company did not have any investments in unconsolidated ventures for which the Company did not elect the fair value option.

Organization and Offering Costs

The Advisor Entities, or their affiliates, were entitled to receive reimbursement for organization and offering costs paid on behalf of the Company in connection with the Offering. The Company was obligated to reimburse the Advisor Entities, as applicable, for organization and offering costs to the extent the aggregate of selling commissions, dealer manager fees, distribution fees and other organization and offering costs did not exceed 15% of gross proceeds from the Offering. Based on gross proceeds of ~~$40.6~~$40.7 million from the Offering, the Company incurred reimbursable organizational and offering costs, excluding selling commissions and dealer manager fees, of 1.0%. The Company recorded organization and offering costs each period based on an allocation of expected total organization and offering costs to be reimbursed. Organization costs were recorded in general and administrative expenses in the consolidated statements of operations and offering costs were recorded as a reduction to equity.

Equity-Based Compensation

The Company accounts for equity-based compensation awards using the fair value method, which requires an estimate of fair value of the award at the time of grant. All fixed equity-based awards to the Company’s independent directors, which have no vesting conditions other than

~~Table of Contents~~

~~NORTHSTAR/RXR NEW YORK METRO REAL ESTATE, INC. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)~~

~~(Unaudited)~~

time of service, are amortized to compensation expense over the awards’ vesting period on a straight-line basis. Equity-based compensation is classified within general and administrative expense in the consolidated statements of operations.

Income Taxes

The Company elected to be taxed as a REIT under the Internal Revenue Code and to operate as such, commencing with its taxable year ended December 31, 2016. The Company had little or no taxable income prior to electing REIT status. To maintain its qualification as a REIT, the Company must meet certain organizational and operational requirements, including a requirement to

Table of Contents

NORTHSTAR/RXR NEW YORK METRO REAL ESTATE, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

distribute at least 90% of the Company’s annual REIT taxable income to its stockholders (which is computed without regard to the dividends-paid deduction or net capital gain and which does not necessarily equal net income as calculated in accordance with U.S. GAAP). As a REIT, the Company generally will not be subject to federal income tax to the extent it distributes qualifying dividends to its stockholders. If the Company fails to qualify as a REIT in any taxable year, it will be subject to federal income tax on its taxable income at regular corporate income tax rates and generally will not be permitted to qualify for treatment as a REIT for federal income tax purposes for the four taxable years following the year during which qualification is lost unless the Internal Revenue Service grants the Company relief under certain statutory provisions. Such an event could materially adversely affect the Company’s net income and net cash available for distribution to stockholders. However, the Company intends to operate in such a manner as to qualify for treatment as a REIT.

Recent Accounting Pronouncements

Equity Method Accounting—In March 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2016-07, Investments - Equity Method and Joint Ventures (Topic 323), Simplifying the Transition to the Equity Method of Accounting, which amends several aspects of the accounting for equity-based payment transactions, including the income tax consequences, classification of awards as either equity or liabilities and classification on the statements of cash flows. The guidance is effective for interim and annual reporting periods in fiscal years beginning after December 15, 2016. The Company adopted the new guidance prospectively on January 1, 2017, and the adoption of this standard did not have a material impact on its consolidated financial statements and related disclosures.

Credit Losses—In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments - Credit Losses, which changes the impairment model for most financial instruments by requiring companies to recognize an allowance for expected losses, rather than incurred losses as required currently by the other-than-temporary impairment model. The guidance will apply to most financial assets measured at amortized cost and certain other instruments, including trade and other receivables, loans, held-to-maturity debt securities, net investments in leases and off-balance-sheet credit exposures (e.g., loan commitments). The new guidance is effective for reporting periods beginning after December 15, 2019 and will be applied as a cumulative adjustment to retained earnings as of the effective date. The Company is currently assessing the potential effect the adoption of this guidance will have on its consolidated financial statements and related disclosures.

Cash Flow Classifications—In August 2016, the FASB issued ASU No. 2016-15, Statement of Cash Flows: Classification of Certain Cash Receipts and Cash Payments, which is intended to reduce diversity in practice in certain classifications on the statement of cash flows. This guidance addresses eight types of cash flows, which includes clarifying how the predominance principle should be applied when cash receipts and cash payments have aspects of more than one class of cash flows, as well as requiring an accounting policy election for classification of distributions received from equity method investees using either the cumulative earnings or nature of distributions approach, among others. Transition will generally be on a retrospective basis. The Company adopted this standard on January 1, ~~2018. The Company has adopted this guidance~~2018, and it did not have a material impact on its consolidated financial statements and related disclosures.

Business Combinations—In January 2017, the FASB issued ASU No. 2017-01, Clarifying the Definition of a Business, which amends the guidance for determining whether a transaction involves the purchase or disposal of a business or an asset. The amendments clarify that when substantially all of the fair value of the gross assets acquired or disposed of is concentrated in a single identifiable asset or a group of similar identifiable assets, the set of transferred assets and activities is not a business. The guidance is effective for fiscal years, and interim periods within those years, beginning December 15, 2017. The amendments in this update will be applied on a prospective basis. The Company expects that acquisitions of real estate or in-substance real estate will not meet the revised definition of a business because substantially all of the fair value is concentrated in a single identifiable asset or group of similar identifiable assets (i.e. land, buildings and related intangible assets). A significant difference between the accounting for an asset acquisition and a business combination is that transaction costs are capitalized for an asset acquisition, rather than expensed for a business combination. The Company adopted the standard on its required effective date of January 1, ~~2018. This guidance~~2018, and it did not have a material impact on its consolidated financial statements and related disclosures.

~~Table of Contents~~

~~NORTHSTAR/RXR NEW YORK METRO REAL ESTATE, INC. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)~~

~~(Unaudited)~~

Derecognition of Partial Sales of Nonfinancial Assets—In February 2017, the FASB issued ASU No. 2017-05, Clarifying the Scope of Asset Derecognition and Accounting for Partial Sales of Nonfinancial Assets, which clarifies the scope and application of recently established guidance on recognition of gains and losses from derecognition of non-financial assets, and defines in-substance non-financial assets. In addition, the guidance clarifies the accounting for partial sales of non-financial assets to be more consistent with the accounting for sale of a business. Specifically, in a partial sale to a non-customer, when a non-controlling interest is received or retained, the latter is considered a non-cash consideration and measured at fair value, which would result in full gain or loss recognized upon sale. The effective date for this guidance is January 1, 2018, with early adoption permitted beginning January 1, 2017. The Company adopted this standard on January 1, 2018 using the modified retrospective approach.

Table of Contents

NORTHSTAR/RXR NEW YORK METRO REAL ESTATE, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

Under the new standard, if the Company sells a partial interest in its real estate assets to noncustomers or contributes real estate assets to unconsolidated ventures, and the Company retains a noncontrolling interest in the asset, such transactions could result in a larger gain on sale. The adoption of this standard could have a material impact to the Company's results of operations in a period if the Company sells a significant partial interest in a real estate asset. There were no such sales for the ~~three~~six months ended ~~March 31,~~June 30, 2018.


3.	Investment in Unconsolidated Venture

The following is a description of the Company’s investment in an unconsolidated venture, which the Company has elected to account for under the fair value option.

1285 Avenue of the Americas Venture

As of ~~March 31,~~June 30, 2018, the Company held a non-controlling interest of approximately 1.0% in 1285 Avenue of the Americas (“1285 AoA”), a 1.8 million square foot Class-A office building located in midtown Manhattan. The remainder of the building is owned by institutional investors and funds affiliated with the Company’s Sub-advisor. The acquisition was part of an approximately $1.65 billion transaction in May 2016 that was sourced by RXR, the Company’s Co-sponsor and affiliate of its Sub-advisor. The purchase was approved by the ~~Company��s~~Company’s board of directors, including all of its independent directors.

The Company’s investment is accounted for ~~as a cost method investment, for which the Company has elected~~using the fair value option. As of ~~March 31,~~June 30, 2018, the carrying value of the Company’s investment in an unconsolidated venture was $5.4 million. For the three months ended ~~March 31,~~June 30, 2018, the Company recognized equity in earnings of the unconsolidated venture of ~~$45,156,~~$44,755, comprising dividends received of ~~$41,310~~$48,438 and a decrease in fair value of the investment of $3,683. For the six months ended June 30, 2018, the Company recognized equity in earnings of the unconsolidated venture of $89,911, comprising dividends received of $89,748 and an increase in fair value of the investment of ~~$3,846.~~$163.


4.	Real Estate Debt Investments

The following table presents the Company’s real estate debt investments as of ~~March 31,~~June 30, 2018:


Asset type:	Count	Principal Amount		Carrying Value		Spread over LIBOR⁽¹⁾		Floating Rate as % of Principal Amount		Count	Principal Amount		Carrying Value		Spread over LIBOR⁽¹⁾		Floating Rate as % of Principal Amount
Mezzanine loans⁽²⁾⁽³⁾	2	$	35,000,000	$	34,844,444	9.39	%	100.0	%	2	$	35,000,000	$	34,861,111	9.39	%	100.0	%


(1)	Represents weighted average spread over LIBOR, based on principal amount.

(2)

Includes a $15.0 million mezzanine loan interest acquired through joint ventures with affiliates of RXR and an unaffiliated third party. The Company’s proportionate interest of the loan is 63.3%, representing $9.5 million of the principal amount. The Company consolidates the loan and records a non-controlling interest for the ownership of RXR and an unaffiliated third party. Refer to Note 2, “Summary of Significant Accounting Policies—Principles of Consolidation,” for further information.

(3)

Includes a $20.0 million mezzanine loan interest, net of unamortized origination fee, originated through a joint venture with an affiliate of RXR. The Company’s proportionate interest of the loan is 95.0%, representing $19.0 million of the principal amount. The Company consolidates the loan and records a non-controlling interest for the ownership of RXR. Refer to Note 2, “Summary of Significant Accounting Policies—Principles of Consolidation,” for further information.

The following table presents the Company’s real estate debt investments as of December 31, 2017:



Asset type:	Count	Principal Amount		Carrying Value		Spread over LIBOR⁽¹⁾		Floating Rate as % of Principal Amount
Mezzanine loans⁽²⁾⁽³⁾	2	$	35,000,000	$	34,827,778	9.39	%	100.0	%


(1)	Represents weighted average spread over LIBOR, based on principal amount.

(2)

~~Table of Contents~~

~~NORTHSTAR/RXR NEW YORK METRO REAL ESTATE, INC. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)~~

~~(Unaudited)~~

(3)

Includes a $20.0 million mezzanine loan interest, net of unamortized origination fee, originated through a joint venture with an affiliate of RXR. As of December 31, 2017, the Company’s proportionate interest of the loan was 60.0%, representing $12.0 million of the principal amount. The Company consolidates the loan and records a non-controlling interest for the ownership of RXR. Refer to Note 2, “Summary of Significant Accounting Policies—Principles of Consolidation,” for further information.

Table of Contents

NORTHSTAR/RXR NEW YORK METRO REAL ESTATE, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

The following is a description of the Company’s real estate debt investments:

In May 2017, the Company, through a subsidiary of the Operating Partnership, completed the acquisition of a $9.5 million interest in a $15.0 million mezzanine loan through a joint venture with RXR Real Estate Value Added Fund - Fund III LP (together with its parallel funds, “VAF III”), an affiliate of RXR who acquired a $0.5 million interest in the loan, and an unaffiliated third party, who originated the loan and retained the remaining $5.0 million interest in the loan. The loan is secured by a pledge of an ownership interest in a retail development project located in Times Square, New York. The loan bears interest at a floating rate of 9.25% over the one-month London Interbank Offered Rate (“LIBOR”), and had an initial maturity in November 2017, with two one-year extension options available to the borrower. In September 2017, the borrower exercised its right to extend the term of the loan until November 2018. In August 2018, the borrower repaid the loan in full. Refer to Note 11, “Subsequent Events” for further discussion.

In August 2017, the Company, through a subsidiary of the Operating Partnership, completed the origination of a $12.0 million pari passu interest in a $20.0 million mezzanine loan, secured by a pledge of an ownership interest in a luxury condominium development project located in the West Village of New York City. The Company completed the investment through a partnership with VAF III, which contributed the remaining $8.0 million of the loan origination. In February 2018, the Company, through a subsidiary of its operating partnership, completed the acquisition of an additional $7.0 million interest from VAF III, and now holds a $19.0 million interest in the loan. VAF III now holds the remaining $1.0 million interest in the loan. The loan bears interest at a floating rate of 9.5% over the one-month LIBOR, with a LIBOR ceiling of 1.5%. The loan had a 1.0% origination fee and has an initial term of three years, with two one-year extension options available to the borrower.


5.	Related Party Arrangements

Advisor Entities

Subject to certain restrictions and limitations, the Advisor Entities are responsible for managing the Company’s affairs on a day-to-day basis and for identifying, acquiring, originating and asset managing investments on behalf of the Company. The Advisor Entities may delegate certain of their obligations to affiliated entities, which may be organized under the laws of the United States or foreign jurisdictions. References to the Advisor Entities include the Advisor Entities and any such affiliated entities. For such services, to the extent permitted by law and regulations, the Advisor Entities receive fees and reimbursements from the Company, of which the Sub-advisor generally receives 50% of all fees and up to 25% of all reimbursements. Pursuant to the advisory agreement, the Advisor may defer or waive fees in its discretion.

The Company entered into advisory and sub-advisory agreements with the Advisor Entities, which each have a one-year term but may be renewed for an unlimited number of successive one-year periods upon the mutual consent of the Advisor Entities and the Company’s board of directors, including a majority of its independent directors. In February 2017, the Company amended and restated its advisory agreement (the “Amended Advisory Agreement”) with the Advisor for a term ending June 30, 2017, which eliminated the acquisition fees and disposition fees payable to the Advisor Entities, and reduced the monthly asset management fee payable to the Advisor Entities from one-twelfth of 1.25% to one-twelfth of 1.0% (as discussed further below). On March 17, 2017, the Company entered into a second amended and restated sub-advisory agreement with its Sub-advisor for a term ending June 30, 2017, which reflected the amendments to the fees in the Amended Advisory Agreement. In June ~~2017,~~2018, the Amended Advisory Agreement and the sub-advisory agreement were renewed for additional one-year terms commencing on June 30, ~~2017,~~2018, with terms identical to those in effect through June 30, ~~2017.~~2018.

The Company pays the Sub-advisor, or its affiliates, development, leasing, property management and construction related service fees that are usual and customary for owners and operators in the geographic area of the property. Below is a description of the fees and reimbursements in effect commencing on February 7, 2017 incurred to the Advisor Entities.

Fees to Advisor Entities

Asset Management Fee

~~Table of Contents~~

~~NORTHSTAR/RXR NEW YORK METRO REAL ESTATE, INC. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)~~

~~(Unaudited)~~

in the case of an investment made through a joint venture). Prior to that date, the Advisor Entities received a monthly asset management fee equal to one-twelfth of 1.25% of the cost of investments.

Table of Contents

NORTHSTAR/RXR NEW YORK METRO REAL ESTATE, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

Incentive Fee

The Advisor Entities, or their affiliates, are entitled to receive distributions equal to 15.0% of net cash flows of the Company, whether from continuing operations, repayment of loans, disposition of assets or otherwise, but only after stockholders have received, in the aggregate, cumulative distributions equal to their invested capital plus a 6.0% cumulative, non-compounded annual pre-tax return on such invested capital.

Acquisition Fee

In February 2017, the Amended Advisory Agreement eliminated the acquisition fees payable to the Advisor Entities. Prior to that date, the Advisor Entities were entitled to receive fees for providing structuring, diligence, underwriting advice and related services in connection with real estate acquisitions equal to 2.25% of each real estate property acquired by the Company, including acquisition costs and any financing attributable to an equity investment (or the proportionate share thereof in the case of an indirect equity investment made through a joint venture or other investment vehicle) and 1.0% of the amount funded or allocated by the Company to acquire or originate CRE debt investments, including acquisition costs and any financing attributable to such investments (or the proportionate share thereof in the case of an indirect investment made through a joint venture or other investment vehicle). From inception through February 2017, the Advisor Entities waived $0.1 million of acquisition fees.

Disposition Fee

In February 2017, the Amended Advisory Agreement eliminated the disposition fees payable to the Advisor Entities. Prior to that date, the Advisor Entities were entitled to receive a disposition fee equal to 2.0% of the contract sales price of each property sold and 1.0% of the contract sales price of each CRE debt investment sold or syndicated for substantial assistance in connection with the sale of investments and based on the services provided, as determined by the Company’s independent directors. From inception through February 2017, no disposition fees were incurred or paid.

Reimbursements to Advisor Entities

Operating Costs

The Advisor Entities are entitled to receive reimbursement for direct and indirect operating costs incurred by the Advisor Entities in connection with administrative services provided to the Company. The Advisor Entities allocate, in good faith, indirect costs to the Company related to the Advisor Entities and their affiliates’ employees, occupancy and other general and administrative costs and expenses in accordance with the terms of, and subject to the limitations contained in, the advisory agreement with the Advisor Entities. The indirect costs include the Company’s allocable share of the Advisor Entities compensation and benefit costs associated with dedicated or partially dedicated personnel who spend all or a portion of their time managing the Company’s affairs, based upon the percentage of time devoted by such personnel to the Company’s affairs. The indirect costs also include rental and occupancy, technology, office supplies, travel and entertainment and other general and administrative costs and expenses also allocated based on the percentage of time devoted by personnel to the Company’s affairs. However, there is no reimbursement for personnel costs related to executive officers (although there may be reimbursement for certain executive officers of the Advisor) and other personnel involved in activities for which the Advisor Entities receive an acquisition fee or a disposition fee. The Advisor Entities allocate these costs to the Company relative to their and their affiliates’ other managed companies in good faith and have reviewed the allocation with the Company’s board of directors, including its independent directors. The Advisor Entities update the board of directors on a quarterly basis of any material changes to the expense allocation and provide a detailed review to the board of directors, at least annually, and as otherwise requested by the board of directors. The Company reimburses the Advisor Entities quarterly for operating costs (including the asset management fee) based on a calculation for the four preceding fiscal quarters not to exceed the greater of: (i) 2.0% of its average invested assets; or (ii) 25.0% of its net income determined without reduction for any additions to reserves for depreciation, loan losses or other similar non-cash reserves and excluding any gain from the sale of assets for that period (the “2%/25% Guidelines”). Notwithstanding the above, the Company may reimburse the Advisor Entities for expenses in excess of this limitation if a majority of the Company’s independent directors determines that such excess expenses are justified based on unusual and non-recurring factors. The Company calculates the expense reimbursement quarterly based upon the trailing twelve-month period.

~~Table of Contents~~

~~NORTHSTAR/RXR NEW YORK METRO REAL ESTATE, INC. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)~~

~~(Unaudited)~~

Organization and Offering Costs

The Advisor Entities were entitled to receive reimbursement for organization and offering costs paid on behalf of the Company in connection with the Offering. The Company was obligated to reimburse the Advisor Entities, as applicable, for organization and offering costs to the extent the aggregate of selling commissions, dealer manager fees, distribution fees and other organization and offering costs did not exceed 15% of gross proceeds from the Offering. Based on gross proceeds of ~~$40.6~~$40.7 million from the

Table of Contents

NORTHSTAR/RXR NEW YORK METRO REAL ESTATE, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

Offering, the Company incurred reimbursable organizational and offering costs, excluding selling commissions and dealer manager fees, of 1.0%. The Advisor Entities have incurred unreimbursed organization and offering costs on behalf of the Company of $5.9 million that are no longer eligible to be allocated to the Company. The Company recorded organization and offering costs each period based on an allocation of expected total organization and offering costs to be reimbursed. The Company’s independent directors determined that all of the organization and offering costs were fair and commercially reasonable. Organization costs were recorded in general and administrative expenses in the consolidated statements of operations and offering costs were recorded as a reduction to equity.

Dealer Manager

Selling Commissions, Dealer Manager Fees and Distribution Fees

Pursuant to a dealer manager agreement, the Company paid the Dealer Manager selling commissions of up to 7.0% of gross proceeds from the sale of Class A Shares and up to 2.0% of the gross proceeds from the sale of Class T Shares issued in the Primary Offering, all of which were reallowed to participating broker-dealers. The Company paid the Dealer Manager a dealer manager fee of up to 3.0% of gross proceeds from the sale of Class A Shares and up to 2.75% of the gross proceeds from the sale of Class T Shares issued in the Primary Offering, a portion of which was typically reallowed to participating broker-dealers and paid to certain employees of the Dealer Manager. No selling commissions or dealer manager fees were paid for the sale of Class I Shares. The Dealer Manager was also able to enter into participating dealer agreements that provide for the Dealer Manager to pay a distribution fee of up to 2.0% over a maximum eight-year period in connection with the sale of Class I Shares in the Primary Offering. The Company will not reimburse the Dealer Manager for its payment of these fees and such fees will be subject to the limitations on underwriting compensation under applicable Financial Industry Regulatory Authority, Inc. (“FINRA”) rules.

In addition, the Company paid the Dealer Manager a distribution fee of up to 1.0% annually of gross proceeds from the sale of Class T Shares issued in the Primary Offering, all of which were reallowed to participating broker-dealers. The Dealer Manager ~~will~~would cease receiving distribution fees with respect to each Class T Share upon the earliest of the following to occur: (i) a listing of the Company’s shares of common stock on a national securities exchange; (ii) such Class T Share is no longer outstanding; (iii) the Dealer Manager’s determination that total underwriting compensation with respect to all Class A Shares, Class T Shares and Class I Shares would be in excess of 10% of the gross proceeds of the Primary Offering; or (iv) the end of the month in which total underwriting compensation, with respect to Class T Shares issued in connection with the Primary Offering held by a stockholder within his or her particular account would be in excess of 10% of the stockholder’s total gross investment amount at the time of purchase of the primary Class T Shares held in such account.

~~As of~~In March ~~31,~~ 2018, although the Company ~~has~~had not paid underwriting compensation in excess of 10% of the gross proceeds of the Primary Offering, the Company determined that total underwriting compensation with respect to all Class A Shares, Class T Shares and Class I Shares was in excess of 10% of the gross proceeds of the Primary Offering. As a result, the Dealer Manager ~~will cease~~ceased receiving distribution fees with respect to each Class T Share.

No selling commissions or dealer manager fees were paid for sales pursuant to the DRP or the Company’s distribution support agreement (“Distribution Support Agreement”).

Table of Contents

NORTHSTAR/RXR NEW YORK METRO REAL ESTATE, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

Summary of Fees and Reimbursements

The following tables present the fees and reimbursements incurred to the Advisor Entities and the Dealer Manager for the ~~three~~six months ended ~~March 31,~~June 30, 2018 and the amount due to related party as of ~~March 31,~~June 30, 2018 and December 31, 2017:


Type of Fee or Reimbursement			Due to Related Party as of December 31, 2017			Three Months Ended March 31, 2018						Due to Related Party as of March 31, 2018 (Unaudited)				Due to Related Party as of December 31, 2017			Six Months Ended June 30, 2018						Due to Related Party as of June 30, 2018 (Unaudited)
Type of Fee or Reimbursement		Financial Statement Location			Incurred				Paid			Due to Related Party as of March 31, 2018 (Unaudited)		Financial Statement Location		Due to Related Party as of December 31, 2017		Incurred				Paid			Due to Related Party as of June 30, 2018 (Unaudited)
Fees to Advisor Entities			Due to Related Party as of December 31, 2017
Asset management		Asset management and other fees-related party	$	27,109		$	88,411			$	82,577	$	32,943		Asset management and other fees-related party	$	27,109		$	187,238			$	181,404	$	32,943
Reimbursements to Advisor Entities	Reimbursements to Advisor Entities													Reimbursements to Advisor Entities
Operating costs⁽¹⁾		General and administrative expenses	136,265			117,634				91,426		162,473			General and administrative expenses	136,265			207,580				209,060		134,785
Organization⁽²⁾		General and administrative expenses	3,025			745				3,005		765			General and administrative expenses	3,025			745				3,750		20
Offering⁽²⁾		Cost of capital⁽³⁾	57,357			14,150				57,091		14,416			Cost of capital⁽²⁾	57,357			14,150				71,242		265
Selling commissions		Cost of capital⁽³⁾	—			46,381				46,381		—			Cost of capital⁽²⁾	—			46,381				46,381		—
Dealer Manager Fees		Cost of capital⁽³⁾	—			27,984				27,984		—			Cost of capital⁽²⁾	—			27,984				27,984		—
Distribution Fees⁽⁴⁾⁽³⁾		Cost of capital⁽³⁾	163,036			(97,615		)		48,427		16,994			Cost of capital⁽²⁾	163,036			(97,614		)		65,422		—
Total			$	386,792		$	197,690			$	356,891	$	227,591			$	386,792		$	386,464			$	605,243	$	168,013


(1)	As of ~~March 31,~~June 30, 2018, the Advisor Entities have incurred unreimbursed operating costs on behalf of the Company of ~~$13.5~~$14.0 million that remain eligible to ~~allocate~~be allocated to the Company.


(2)	~~As of March 31, 2018, the Advisor Entities have incurred unreimbursed organization and offering costs on behalf of the Company of $5.8 million that remain eligible to allocate to the Company.~~


~~(3)~~	Cost of capital is included in net proceeds from issuance of common stock in the Company’s consolidated statements of equity.

~~(4)~~(3)

Distribution Support Agreement

Pursuant to the Distribution Support Agreement, NorthStar Realty, ~~which is now~~ a subsidiary of Colony ~~NorthStar,~~Capital, and RXR committed to purchase 75% and 25%, respectively, of up to an aggregate of $10.0 million in shares of the Company’s common stock at a current offering price for Class A Shares, net of selling commissions and dealer manager fees, if cash distributions exceed modified funds from operations (as computed in accordance with the definition established by the ~~Investment Program Association~~Institute for Portfolio Alternatives and adjusted for certain items) to provide additional funds to support distributions to stockholders. On December 23, 2015, NorthStar Realty and RXR purchased 164,835 and 54,945 shares of the Company’s Class A Shares for $1.5 million and $0.5 million, respectively, under the Distribution Support Agreement to satisfy the minimum offering requirement, which reduced the total commitment. ~~From inception through March 31, 2018, pursuant to the Distribution Support Agreement, NorthStar Realty and RXR agreed to purchase an additional 2,399 and 800shares of the Company’s Class A Shares, respectively, for an aggregate amount of approximately $29,000.~~

In November 2016, the Company’s board of directors amended and restated the Distribution Support Agreement to extend the term of the Distribution Support Agreement for the period ending upon the termination of the primary portion of the Offering. Accordingly, the Distribution Support Agreement terminated on March 31, 2018. From inception through March 31, 2018, pursuant to the Distribution Support Agreement, NorthStar Realty and RXR agreed to purchase an additional 2,399 and 800shares of the Company’s Class A Shares, respectively, for an aggregate amount of approximately $29,000.

Investments

~~The Company expects to acquire more than a majority~~As of ~~its~~June 30, 2018, all of the Company’s investments were structured through joint venture arrangements with VAF III, an institutional real estate investment fund affiliated with ~~RXR, or future funds or investment entities advised by affiliates of~~ RXR. The Chief Executive Officer of RXR is a member of the Company’s board. ~~As of March 31, 2018, all of the Company’s investments were structured through joint venture arrangements with VAF III.~~

~~NorthStar Realty~~Colony Capital and Investment in RXR Equity

In December 2013, NorthStar Realty, ~~which is now~~ a subsidiary of Colony ~~NorthStar,~~Capital, entered into a strategic transaction with RXR. The investment in RXR includes an approximate 27% equity interest. As a result of Colony ~~NorthStar’s~~Capital’s equity interest in RXR, Colony ~~NorthStar~~Capital may be entitled to certain fees in connection with RXR’s investment management business.

In March 2017, Colony Capital, through an affiliate, committed $25.0 million to VAF III for the purposes of investing in CRE located in New York City. As of June 30, 2018, Colony Capital had funded $10.5 million to VAF III, and had a remaining unfunded commitment of $14.5 million.

Table of Contents

NORTHSTAR/RXR NEW YORK METRO REAL ESTATE, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

In March 2017, Colony NorthStar, through an affiliate, committed $25.0 million to VAF III for the purposes of investing in CRE located in New York City. As of March 31, 2018, Colony NorthStar had funded $10.5 million to VAF III, and had a remaining unfunded commitment of $14.5 million.

Sub-advisor Fees

Affiliates of the Company’s Sub-advisor provide leasing and management services for the property underlying the Company’s unconsolidated venture investment in 1285 AoA. For the ~~three~~six months ended ~~March 31,~~June 30, 2018, the Company’s indirect share of management fees incurred by the unconsolidated venture was approximately ~~$37,000.~~$81,000. Refer to Note 3, “Investment in Unconsolidated Venture” to the Consolidated Financial Statements for further discussion of the Company’s investment in an unconsolidated venture.


6.	Equity-Based Compensation

The Company adopted a long-term incentive plan (the “Plan”), which it may use to attract and retain qualified officers, directors, employees and consultants, as well as an independent directors compensation plan, which is a component of the Plan. All stock issued under the Plan will consist of Class A Shares unless the board of directors of the Company determines otherwise. The Company currently intends to issue awards only to its independent directors under the Plan. The Company accounts for its equity-based compensation awards using the fair value method, which requires an estimate of fair value of the award at the time of grant. All fixed equity-based awards to directors, which have no vesting conditions other than time of service, are amortized to compensation expense over the vesting period on a straight-line basis. Equity-based compensation is recorded in general and administrative expenses in the consolidated statements of operations.

Pursuant to the Plan, the Company granted Class A Shares of restricted common stock to its three independent directors concurrent with when the Company made its first investment in May 2016. As of ~~March 31,~~June 30, 2018, the Company’s independent directors have been granted a cumulative total of 30,000 Class A Shares of restricted common stock for an aggregate value of $0.3 million, based on the share price on the date of each grant. The restricted common stock granted vests quarterly over two years. However, the stock will become fully vested on the earlier occurrence of: (i) the termination of the independent director’s service as a director due to his or her death or disability; or (ii) a change in control of the Company.

The Company recognized equity-based compensation expense of ~~$37,917~~$28,437 and ~~$28,437~~$28,806 for the three months ended ~~March 31,~~June 30, 2018 and 2017, respectively, and $66,354 and $57,245 for the six months ended June 30, 2018 and 2017, respectively, related to the issuance of restricted stock to the independent directors, which was recorded in general and administrative expenses in the consolidated statements of operations. As of ~~March 31,~~June 30, 2018, unvested shares totaled ~~7,500.~~3,750.


7.	Stockholders’ Equity

Common Stock from Primary Offering

The following table presents Class A Shares, Class T Shares and Class I Shares the Company issued, and the corresponding gross proceeds generated, in connection with its Primary Offering for the ~~three~~six months ended ~~March 31,~~June 30, 2018, year ended December 31, 2017 and the period from inception through ~~March 31,~~June 30, 2018 (in thousands):


	Class A Shares		Class T Shares		Class I Shares		Class A Shares		Class T Shares		Class I Shares
Three months ended March 31, 2018
Six months ended June 30, 2018
Shares issued	40		76		39		40		76		39
Gross proceeds	$	408	$	724	$	358	$	408	$	724	$	358
Year ended December 31, 2017
Shares issued	1,094		1,766		53		1,094		1,766		53
Gross proceeds	$	10,973	$	16,873	$	486	$	10,973	$	16,873	$	486
Inception through March 31, 2018
Inception through June 30, 2018
Shares issued	1,855		2,138		167		1,855		2,138		167
Gross proceeds	$	18,389	$	20,427	$	1,513	$	18,389	$	20,427	$	1,513

In November 2016, the Company’s board of directors approved an extension of the Offering by one year to February 9, 2018. In February 2018, the Company filed a registration statement on Form S-11 with the SEC for a follow-on public offering of up to $200.0 million in shares of the Company’s common stock, of which $150.0 million are to be offered pursuant to a primary offering and $50.0 million are to be offered pursuant to a distribution reinvestment plan. The follow-on offering has not yet been declared

~~Table of Contents~~

~~NORTHSTAR/RXR NEW YORK METRO REAL ESTATE, INC. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)~~

~~(Unaudited)~~

effective by the SEC and there can be no assurance that the Company will commence the follow-on ~~offering or successfully sell the full number of shares registered.~~offering. On March 15, 2018, the Company’s board of directors determined to terminate the Primary Offering effective March 31, 2018 and the DRP effective April 2, 2018, after the issuance of shares with respect to the distributions declared for the month of March 2018.

Table of Contents

NORTHSTAR/RXR NEW YORK METRO REAL ESTATE, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

Distribution Reinvestment Plan

The Company adopted the DRP through which common stockholders could elect to reinvest an amount equal to the distributions declared on their shares in additional shares of the same class, in lieu of receiving cash distributions, at a price equal to $9.81 per Class A Share, $9.27 per Class T Share and $9.10 per Class I Share until the Company establishes an estimated value per share for each class of stock. Once established, shares issued pursuant to the DRP could be priced at 97% of the estimated value per share for each class of the common stock, as determined by the Advisor Entities or other firms chosen for that purpose. Pursuant to amended FINRA Rule 2310, the Company expects to establish an estimated value per share for each class of stock from and after 150 days following the second anniversary of breaking escrow in the Offering and annually thereafter.Share. No selling commissions, dealer manager fees or distribution fees ~~are~~were paid on shares issued pursuant to the DRP. The amount available for distributions on all Class T Shares was reduced by the amount of distribution fees payable with respect to the Class T Shares issued in the Primary Offering. The board of directors of the Company could amend, suspend or terminate the DRP for any reason upon ten-days’ notice to participants, except that the Company ~~may~~could not amend the DRP to eliminate a participant’s ability to withdraw from the DRP. On March 15, 2018, the Company’s board of directors determined to terminate the DRP effective April 2, 2018, after the issuance of shares with respect to the distributions declared for the month of March 2018.

From inception through ~~March 31,~~April 2, 2018, the Company raised gross proceeds of ~~$278,478~~$327,073 pursuant to the DRP.

Distributions

Distributions to stockholders are declared quarterly by the board of directors of the Company and, for the nine months ended September 30, 2017, were paid monthly based on a daily amount of $0.000273973 per Class A Share and Class I Share, and $0.000273973 per Class T Share less the distribution fees that are payable with respect to such Class T Shares, which was equivalent to an annualized distribution amount of $0.10 per share of the Company’s common stock, less the distribution fee on Class T Shares. Cash distribution rates per share are not adjusted for the retroactive impact of the stock distributions issued in January and May 2017.

From October 1, 2017 through ~~March 31,~~June 30, 2018, distributions were paid monthly based on a daily amount of $0.000753425 per share of common stock, less the distribution fees that are payable with respect to Class T Shares, which was equivalent to an annualized distribution amount of $0.275 per share of the Company’s common stock, less the distribution fee on Class T Shares.

On ~~March 15,~~May 10, 2018, the board of directors of the Company approved a daily cash distribution of $0.000753425 per share of common stock for each of the three months ended ~~June~~September 30, 2018.

Distributions are generally paid to stockholders on the first business day of the month following the month for which the distribution has accrued.

The following table presents distributions declared for the ~~three~~six months ended ~~March 31,~~June 30, 2018:


	Distributions⁽¹⁾						Distributions⁽¹⁾
Period	Cash		DRP		Total		Cash		DRP		Total
2018
January	$	38,786	$	48,249	$	87,035	$	38,786	$	48,249	$	87,035
February	35,592		44,174		79,766		35,592		44,174		79,766
March	40,576		48,594		89,170		40,576		48,594		89,170
April							103,420		—		103,420
May							106,683		—		106,683
June							103,241		—		103,241
Total	$	114,954	$	141,017	$	255,971	$	428,298	$	141,017	$	569,315


(1)	Represents distributions declared for such period, even though such distributions are actually paid to stockholders the month following such period.

Share Repurchase Program

The Company adopted a share repurchase program that may enable stockholders to sell their shares to the Company in limited circumstances (the “Share Repurchase Program”). The Company may not repurchase shares unless a stockholder has held shares for one year. However, the Company may repurchase shares held less than one year in connection with a stockholder’s death or disability (as disability is defined in the Internal Revenue Code) and after receiving written notice from the stockholder or the

~~Table of Contents~~

~~NORTHSTAR/RXR NEW YORK METRO REAL ESTATE, INC. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)~~

~~(Unaudited)~~

stockholder’s estate. The Company is not obligated to repurchase shares pursuant to the Share Repurchase Program. The Company may amend, suspend or terminate the Share Repurchase Program at its discretion at any time, subject to certain notice requirements.

Stock Distributions

In April 2016, the board of directors of the Company approved a special stock distribution to all common stockholders of record on the close of business on the earlier of: (a) the date by which the Company raises $100 million pursuant to the Offering and (b)

Table of Contents

NORTHSTAR/RXR NEW YORK METRO REAL ESTATE, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

December 31, 2016. On January 4, 2017, the Company issued the stock distribution to stockholders of record as of December 31, 2016 in the amount of 38,293, 14,816 and 3,676 Class A Shares, Class T Shares and Class I Shares, respectively, based on 5.0% of the outstanding shares of each share class. On December 31, 2016, the Company reduced its retained earnings by the par value of the Class A Shares, Class T Shares and Class I Shares declared to be issued or $383, $148 and $37, respectively.

In November 2016, the board of directors of the Company authorized an additional special stock distribution to all stockholders of record of Class A Shares, Class T Shares and Class I Shares on the close of business on the earlier of: (a) the date on which the Company raises $25 million from the sale of shares pursuant to the Offering or (b) a date determined in the Company’s management’s discretion, but in any event no earlier than January 1, 2017 and no later than December 31, 2017, in an amount equal in value to 10.0% of the current gross offering price of each issued and outstanding Class A Share, Class T Share and Class I Share on the applicable date. The Company received and accepted subscriptions in the Offering in an aggregate amount in excess of $25 million on May 16, 2017, which became the record date. On May 22, 2017, the Company issued the stock distribution to stockholders of record as of May 16, 2017 in the amount of 133,341, 130,752 and 8,672 Class A Shares, Class T Shares and Class I Shares, respectively. In May 2017, the Company reduced its retained earnings by the par value of the Class A Shares, Class T Shares and Class I Shares declared to be issued or $1,333, $1,308 and $87, respectively.

The Company has retroactively adjusted net income (loss) per share and distributions declared per share data for the three months ended March 31, 2017 to reflect the impact of the stock distribution issued in May 2017. No selling commissions or dealer manager fees were paid in connection with the shares issued from the special stock distributions.


8.	Non-controlling Interest

Operating Partnership

Non-controlling interest includes the special limited partnership interest in the Operating Partnership held by the Special Unit Holder and is recorded as its non-controlling interest on the consolidated balance sheets as of ~~March 31,~~June 30, 2018 and December 31, 2017. Income (loss) attributable to the non-controlling interest is based on the Special Unit Holder’s share of the Operating Partnership’s income (loss) and was a de minimis amount for the three and six months ended ~~March 31,~~June 30, 2018 and 2017.

Other

Other non-controlling interest represents third party equity interest in ventures that are consolidated within the Company’s financial statements. Net income attributable to the other non-controlling interest holders was ~~$259,562~~$183,780 and $443,342 for the three and six months ended ~~March 31, 2018. There was no n~~June 30, 2018, respectively. etNet income attributable to the other non-controlling interest holders was $82,437 for the three and six months ended ~~March 31,~~June 30, 2017.


9.	Fair Value

Fair Value Measurement

The fair value of financial instruments is categorized based on the priority of the inputs to the valuation technique and categorized into a three-level fair value hierarchy. The fair value hierarchy gives the highest priority to quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3). If the inputs used to measure the financial instruments fall within different levels of the hierarchy, the categorization is based on the lowest level input that is significant to the fair value measurement of the instrument.

Financial assets and liabilities recorded at fair value on the consolidated balance sheets are categorized based on the inputs to the valuation techniques as follows:


Level 1.	Quoted prices for identical assets or liabilities in an active market.


Level 2.	Financial assets and liabilities whose values are based on the following:


a)	Quoted prices for similar assets or liabilities in active markets.

~~Table of Contents~~

~~NORTHSTAR/RXR NEW YORK METRO REAL ESTATE, INC. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)~~

~~(Unaudited)~~


b)	Quoted prices for identical or similar assets or liabilities in non-active markets.


c)	Pricing models whose inputs are observable for substantially the full term of the asset or liability.


d)	Pricing models whose inputs are derived principally from or corroborated by observable market data for substantially the full term of the asset or liability.

Table of Contents

NORTHSTAR/RXR NEW YORK METRO REAL ESTATE, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)


Level 3.	Prices or valuation techniques based on inputs that are both unobservable and significant to the overall fair value measurement.

Investments for which fair value is measured using the NAV as a practical expedient are not categorized within the fair value hierarchy.

Assets Measured at Fair Value on a Recurring Basis

The following is a description of the valuation technique used to measure fair value of assets accounted for at fair value on a recurring basis and the general classification of the investment pursuant to the fair value hierarchy.

Investment in Unconsolidated Venture

The Company accounts for its equity investment in 1285 AoA through an unconsolidated venture at fair value based upon its share of the NAV of the underlying investment companies (the “1285 Investment Companies”). The Company continuously reviews the NAV provided by the 1285 Investment Companies, which were created solely for the purpose of pooling investor capital to invest in the 1285 AoA property. There is no active market for the Company’s ownership interest in the 1285 Investment Companies and any sale of the Company’s ownership interests is generally restricted and subject to approval by the general partner of the 1285 Investment Companies. Distributions from 1285 AoA will generally be received on a monthly basis.

As of ~~March 31,~~June 30, 2018, the fair value of the Company’s investment in an unconsolidated venture was $5.4 million. As the Company utilizes NAV to determine fair value as a practical expedient, the Company will not present its investment in 1285 AoA within the fair value hierarchy.

Fair Value of Financial Instruments

In addition to the above disclosures regarding financial assets or liabilities which are recorded at fair value, U.S. GAAP requires disclosure of fair value about all financial instruments. The following disclosure of estimated fair value of financial instruments was determined by the Company using available market information and appropriate valuation methodologies. Considerable judgment is necessary to interpret market data and develop estimated fair value. Accordingly, the estimates presented herein are not necessarily indicative of the amounts the Company could realize on disposition of the financial instruments. The use of different market assumptions and/or estimation methodologies may have a material effect on estimated fair value.

~~Table of Contents~~

~~NORTHSTAR/RXR NEW YORK METRO REAL ESTATE, INC. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)~~

~~(Unaudited)~~

The following table presents the principal amount, carrying value and fair value of certain financial assets as of ~~March 31,~~June 30, 2018 and December 31, 2017:


	March 31, 2018 (Unaudited)						December 31, 2017						June 30, 2018 (Unaudited)						December 31, 2017
	Principal Amount		Carrying Value		Fair Value		Principal Amount		Carrying Value		Fair Value		Principal Amount		Carrying Value		Fair Value		Principal Amount		Carrying Value		Fair Value
Financial assets:⁽¹⁾
Real estate debt investments⁽²⁾⁽³⁾	$	35,000,000	$	34,844,444	$	35,000,000	$	35,000,000	$	34,827,778	$	35,000,000	$	35,000,000	$	34,861,111	$	35,000,000	$	35,000,000	$	34,827,778	$	35,000,000


(1)	The fair value of other financial instruments not included in this table is estimated to approximate their carrying value.


(2)	Includes a $15.0 million mezzanine loan interest acquired through joint ventures with affiliates of RXR and an unaffiliated third party. The Company’s proportionate interest of the loan is 63.3%, representing $9.5 million of the principal amount. The Company consolidates the investment and records a non-controlling interest for the ownership of RXR and the unaffiliated third party.


(3)	Includes a $20.0 million mezzanine loan interest, net of unamortized origination fee, originated through a joint venture with an affiliate of RXR. The Company’s proportionate interest of the loan is 95.0%, representing $19.0 million of the principal amount. The Company consolidates the investment and records a non-controlling interest for the ownership of RXR.

Disclosure about fair value of financial instruments is based on pertinent information available to management as of the reporting date. Although management is not aware of any factors that would significantly affect fair value, such amounts have not been comprehensively revalued for purposes of these consolidated financial statements since that date and current estimates of fair value may differ significantly from the amounts presented herein.

Real Estate Debt Investments

For the CRE debt investments, fair values were determined: (i) by comparing the current yield to the estimated yield for newly originated loans with similar credit risk or the market yield at which a third party might expect to purchase such investment; or (ii) based on discounted cash flow projections of principal and interest expected to be collected, which includes consideration of the financial standing of the borrower or sponsor as well as operating results of the underlying collateral. As of the reporting date,

Table of Contents

NORTHSTAR/RXR NEW YORK METRO REAL ESTATE, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

the Company believes the principal amount approximates fair value. These fair value measurements of CRE debt are generally based on unobservable inputs and, as such, are classified as Level 3 of the fair value hierarchy.


10.	Segment Reporting

The Company currently conducts its business through the following three segments, which are based on how management reviews and manages its business:

Commercial Real Estate Debt - CRE debt investments may include subordinate loans and participations in such loans and preferred equity interest.

Commercial Real Estate Equity - CRE equity investments will primarily be high-quality commercial real estate concentrated in the New York metropolitan area with a focus on office and mixed-use properties and a lesser emphasis on multifamily properties. These investments may include direct and indirect ownership in real estate and real estate assets that may or may not be structurally senior to a third party partner’s equity.

Corporate - The corporate segment includes corporate level asset management and other fees - related party and general and administrative expenses.

The presentation of the Company’s segment reporting includes investments held directly or indirectly through joint ventures.

The following tables present selected results of operations of the Company’s segments for the three and six months ended June 30, 2018 and 2017:



Three Months Ended June 30, 2018	Real Estate Debt		Real Estate Equity		Corporate			Total
Interest income	$	999,825	$	—	$	—		$	999,825
Other income	—		—		14,531			14,531
General and administrative expenses	—		—		(126,221		)	(126,221		)
Asset management and other fees - related party	—		—		(98,827		)	(98,827		)
Income (loss) before equity in earnings (losses) of unconsolidated venture	999,825		—		(210,517		)	789,308
Equity in earnings (losses) of unconsolidated venture	—		44,755		—			44,755
Net income (loss)	$	999,825	$	44,755	$	(210,517	)	$	834,063



Three Months Ended June 30, 2017	Real Estate Debt			Real Estate Equity		Corporate			Total
Interest income	$	239,496		$	—	$	—		$	239,496
Other income	—			—		23,435			23,435
General and administrative expenses	(1,935		)	—		(75,061		)	(76,996		)
Asset management and other fees - related party	—			—		(42,389		)	(42,389		)
Transaction costs	(105,620		)	—		—			(105,620		)
Income (loss) before equity in earnings (losses) of unconsolidated venture	131,941			—		(94,015		)	37,926
Equity in earnings (losses) of unconsolidated venture	—			44,666		—			44,666
Net income (loss)	$	131,941		$	44,666	$	(94,015	)	$	82,592

Table of Contents

NORTHSTAR/RXR NEW YORK METRO REAL ESTATE, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

~~The following tables present selected results of operations of the Company’s segments for the three months ended March 31, 2018 and 2017:~~



Six Months Ended June 30, 2018	Real Estate Debt			Real Estate Equity		Corporate			Total
Interest income	$	1,975,405		$	—	$	—		$	1,975,405
Other income	—			—		35,761			35,761
General and administrative expenses	—			—		(332,200		)	(332,200		)
Asset management and other fees - related party	—			—		(187,238		)	(187,238		)
Transaction costs	(10,696		)	—		—			(10,696		)
Income (loss) before equity in earnings (losses) of unconsolidated venture	1,964,709			—		(483,677		)	1,481,032
Equity in earnings (losses) of unconsolidated venture	—			89,911		—			89,911
Net income (loss)	$	1,964,709		$	89,911	$	(483,677	)	$	1,570,943

Three Months Ended March 31, 2018 Real Estate Debt Real Estate Equity Corporate Total
Interest income $ 975,580
$ —
$ —
$ 975,580
Other income —
—
21,230
21,230
General and administrative expenses —
—
(205,979 ) (205,979 )
Asset management and other fees - related party —
—
(88,411 ) (88,411 )
Transaction costs (10,696 ) —
—
(10,696 )
Income (loss) before equity in earnings (losses) of unconsolidated venture 964,884
—
(273,160 ) 691,724
Equity in earnings (losses) of unconsolidated venture —
45,156
—
45,156
Net income (loss) $ 964,884
$ 45,156
$ (273,160 ) $ 736,880


Three Months Ended March 31, 2017	Real Estate Debt		Real Estate Equity		Corporate			Total
Six Months Ended June 30, 2017											Real Estate Debt			Real Estate Equity		Corporate			Total
Interest income											$	239,496		$	—	$	—		$	239,496
Other income	$	—	$	—	$	4,300		$	4,300		—			—		27,735			27,735
General and administrative expenses	—		—		(78,426		)	(78,426		)	(1,935		)	—		(153,487		)	(155,422		)
Asset management and other fees - related party	—		—		(30,368		)	(30,368		)	—			—		(72,757		)	(72,757		)
Transaction costs											(105,620		)	—		—			(105,620		)
Income (loss) before equity in earnings (losses) of unconsolidated venture	—		—		(104,494		)	(104,494		)	131,941			—		(198,509		)	(66,568		)
Equity in earnings (losses) of unconsolidated venture	—		405,161		—			405,161			—			449,827		—			449,827
Net income (loss)	$	—	$	405,161	$	(104,494	)	$	300,667		$	131,941		$	449,827	$	(198,509	)	$	383,259

The following table presents total assets by segment as of ~~March 31,~~June 30, 2018 and December 31, 2017:


Total Assets	Real Estate Debt		Real Estate Equity		Corporate⁽¹⁾		Total		Real Estate Debt		Real Estate Equity		Corporate⁽¹⁾		Total
March 31, 2018 (Unaudited)	$	35,319,432	$	5,392,333	$	5,644,733	$	46,356,498
June 30, 2018 (Unaudited)									$	35,317,126	$	5,388,650	$	5,923,063	$	46,628,839
December 31, 2017	35,089,312		5,388,487		10,894,066		51,371,865		35,089,312		5,388,487		10,894,066		51,371,865


(1)	Includes cash and cash equivalents, unallocated receivables, and other assets, net.


11.	Subsequent Events

Distributions

On ~~May 10,~~August 9, 2018, the board of directors of the Company approved a daily cash distribution of $0.000753425 per share of common stock for each of the three months ended ~~September 30,~~December 31, 2018. Distributions are generally paid to stockholders on the first business day of the month following the month for which the distribution was accrued.

Share Repurchases

From July 1, 2018 through August 9, 2018, the Company repurchased 34,801 shares for a total of $295,861 or a weighted average price of $8.49 per share under the Share Repurchase Program that enables stockholders to sell their shares to the Company in certain circumstances, including death or a qualifying disability. The Company generally funds repurchase requests received during a quarter with proceeds set aside for that purpose which are not expected to exceed proceeds received from its DRP, but may fund additional repurchase requests with any available capital sources.

Repayments

In August 2018, the Company received $9.4 million related to the repayment of a CRE debt investment. Refer to Note 4, “Real Estate Debt Investments” for additional information.

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following discussion should be read in conjunction with our consolidated financial statements and notes thereto included in Item 1. “Financial Statements” and risk factors in Part II, Item 1A. “Risk Factors” of this report. References to “we,” “us” or “our” refer to NorthStar/RXR New York Metro Real Estate, Inc. and its subsidiaries unless the context specifically requires otherwise.

Introduction

We were formed to acquire a high-quality commercial real estate, or CRE, portfolio concentrated in the New York metropolitan area, and in particular New York City, with a focus on office, mixed-use properties and a lesser emphasis on multifamily properties. We intend to complement this strategy by originating and acquiring: (i) CRE debt, including subordinate loans and participations in such loans and preferred equity interests; and (ii) joint ventures and partnership interests in CRE related investments. We were formed on March 21, 2014 as a Maryland corporation and elected to be taxed as a real estate investment trust, or REIT, under the Internal Revenue Code of 1986, as amended, or the Internal Revenue Code, commencing with our taxable year ended December 31, 2016.

We are externally managed and have no employees. Prior to January 11, 2017, we were managed by an affiliate of NorthStar Asset Management Group Inc. ~~(NYSE: NSAM)~~, or NSAM. Effective January 10, 2017, NSAM completed its ~~previously announced~~ merger with Colony Capital, Inc., ~~or Colony,~~ NorthStar Realty Finance Corp., or NorthStar Realty, and Colony NorthStar, Inc., or Colony NorthStar, a wholly-owned subsidiary of NSAM, which we refer to as the mergers, with Colony NorthStar surviving the mergers and succeeding NSAM as one of our co-sponsors. As a result of the mergers, Colony NorthStar became an internally-managed equity REIT, with a diversified real estate and investment management platform and is publicly-traded on the ~~NYSE under the~~New York Stock Exchange, or NYSE. Effective June 25, 2018, Colony NorthStar changed its name to Colony Capital, Inc., or Colony Capital, and its ticker symbol ~~“CLNS.~~on the NYSE from “CLNS” to “CLNY.” CNI NS/RXR Advisors, LLC, ~~as successor to NSAM J-NS/RXR Ltd,~~ or our Advisor, is ~~now~~ a subsidiary of Colony ~~NorthStar.~~Capital. Our Advisor manages our day-to-day operations pursuant to an advisory agreement.

Colony ~~NorthStar~~Capital manages capital on behalf of its stockholders, as well as institutional and retail investors in private funds, non-traded and traded REITs and registered investment companies. As of ~~March 31,~~June 30, 2018, Colony ~~NorthStar~~Capital had approximately ~~$42.9~~$43.0 billion of assets under management, including Colony ~~NorthStar’s~~Capital’s balance sheet investments and third party managed investments.

We are sub-advised by RXR NTR Sub-Advisor LLC, or our Sub-advisor, a Delaware limited liability company and a subsidiary of our other co-sponsor, RXR Realty LLC, or RXR. RXR is a New York-based, approximately ~~500-person~~500-person vertically integrated real estate operating and development company with expertise in a wide array of value creation activities, including distressed investments, uncovering value in complex transactions, structured finance investments and real estate development. RXR’s core growth strategy is focused on New York City and the surrounding region. As of ~~March 31,~~June 30, 2018, the RXR ~~operating~~ platform manages 7375 commercial real estate properties and investments with an aggregate gross asset value of approximately ~~$17.9~~$18.1 billion, comprising approximately ~~23.4~~25.5 million square feet of commercial ~~operating~~ properties, inclusive of a multifamily residential portfolio of approximately 2,600 units under operation or development, and control of development rights for an additional approximately ~~6,000~~3,600 multifamily and for sale units in the New York metropolitan area. Gross asset value is compiled by RXR in accordance with its fair value measurement policy and is comprised of capital invested by RXR and its partners, as well as leverage.

We, our Advisor and our Sub-advisor entered into a sub-advisory agreement delegating certain investment responsibilities of our Advisor to our Sub-advisor. Our Advisor and Sub-advisor are collectively referred to as the Advisor Entities. Colony ~~NorthStar~~Capital and RXR are each referred to as a Co-sponsor and collectively as our Co-sponsors.

~~Our primary investment types will be as follows:~~

~~Commercial Real Estate Equity~~ - Our CRE equity investments will primarily be high-quality commercial real estate concentrated in the New York metropolitan area with a focus on office and mixed-use properties and a lesser emphasis on multifamily properties. These investments may include direct and indirect ownership in real estate and real estate assets that may or may not be structurally senior to a third party partner’s equity.

~~Commercial Real Estate Debt~~- ~~Our CRE debt investments may include~~ ~~subordinate loans and participations in such loans and preferred equity interests~~.

~~Commercial Real Estate Securities -~~ Our CRE securities investments may include commercial mortgage backed securities, or CMBS, backed by real estate in the New York metropolitan area and may include collateralized debt obligation, or CDO, notes and other securities.

We believe that our targeted investment types are complementary to each other due to their overlapping sources of investment opportunities, common reliance on real estate fundamentals and ability to apply similar portfolio management and servicing skills to maximize value and to protect shareholder capital. We believe our Advisor Entities’ platform and experience provide us the flexibility to invest across the real estate capital structure.

~~Table of Contents~~

On March 28, 2014, as part of our formation, we issued 16,667 shares of common stock to a subsidiary of Colony ~~NorthStar,~~Capital, and 5,556 shares of common stock to a subsidiary of RXR for $0.2 million, all of which were subsequently renamed Class A common stock, or the Class A Shares. On February 9, 2015, our registration statement on Form S-11 with the U.S. Securities and Exchange Commission, or SEC, was declared effective to offer a minimum of $2.0 million and a maximum of $2.0 billion in shares of common stock in a continuous, public offering, of which up to $1.8 billion was offered pursuant to our primary offering, or Primary Offering, at a purchase price of $10.1111 per Class A Share and $9.5538 per share of Class T common stock, or the Class T Shares, and up to $200.0 million pursuant to our distribution reinvestment plan, or our DRP, at a purchase price of $9.81 per Class A Share and $9.27 per Class T Share.

On December 23, 2015, we commenced operations by satisfying our minimum offering requirement in our Primary Offering as a result of a subsidiary of Colony ~~NorthStar~~Capital and RXR purchasing $1.5 million and $0.5 million in Class A Shares, respectively.

On August 22, 2016, we filed a post-effective amendment to our registration statement that reclassified our common stock offered pursuant to the registration statement into Class A Shares, Class T Shares and shares of Class I common stock, or the Class I Shares. The SEC declared the post-effective amendment effective on October 26, 2016. Pursuant to the registration statement, as amended, we offered for sale up to $1.8 billion in shares of common stock at a price of $10.1111 per Class A Share, $9.5538 per Class T Share and $9.10 per Class I Share in the Primary Offering, and up to $200.0 million in shares under the DRP at a price

Table of Contents

of $9.81 per Class A Share, $9.27 per Class T Share and $9.10 per Class I Share. The Primary Offering and the DRP are herein collectively referred to as the Offering. We retained NorthStar Securities, LLC, or NorthStar Securities, an affiliate of our Advisor and one of our Co-sponsors, to serve as the dealer manager, or our Dealer Manager, for our Primary Offering, and to market our shares offered pursuant to our Primary Offering.

In November 2016, our board of directors approved an extension of the Offering by one year to February 9, 2018. On February 2, 2018, we filed a registration statement on Form S-11 with the SEC for a follow-on public offering of up to $200.0 million in shares of our common stock, of which $150.0 million are to be offered pursuant to a primary offering and $50.0 million are to be offered pursuant to a distribution reinvestment plan. The follow-on offering has not yet been declared effective by the SEC and there can be no assurance that we will commence the follow-on ~~offering or successfully sell the full number of shares registered.~~offering.

On March 15, 2018, our board of directors determined to terminate our Primary Offering effective March 31, 2018 and our DRP effective April 2, 2018, after the issuance of shares with respect to the distributions declared for the month of March 2018. Following the termination of our Offering, we will continue to actively manage our portfolio. In addition, our board of directors ~~together~~has formed a special committee comprised of our three independent directors to explore strategic alternatives, including, among others, a capital raise, restructuring, merger, joint venture, disposition of some or all of our assets and other liquidity options. The special committee has engaged Venable LLP as its legal advisor in connection with the strategic review process. The formation of the special committee and its review of strategic alternatives reflects our ~~Advisor Entities, will evaluate potential strategic opportunities focused on maximizing~~board of directors’ continued commitment to act in our best interests and maximize stockholder value.

From inception through the termination of the Offering, we raised total gross proceeds of $40.7 million pursuant to our Offering, including gross proceeds of $327,073 pursuant to our DRP.

Our Investments

The following table presents our investments as of ~~March 31, 2018:~~June 30, 2018, adjusted for repayments through August 9, 2018 (refer to the below and “Recent Developments”):


Investment Type	Count ⁽¹⁾	Principal Amount/ Gross Cost			% of Total Investments		Count⁽¹⁾	Principal Amount/ Gross Cost			% of Total Investments
Real estate equity
Operating real estate
Class-A office building	1	$	11,030,895	⁽²⁾	27.9	%	1	$	11,030,895	⁽²⁾	36.7	%

CRE debt
Mezzanine loans	2	28,500,000		⁽³⁾	72.1	%	1	19,000,000		⁽³⁾	63.3	%
Total	3	$	39,530,895		100.0	%	2	$	30,030,895		100.0	%


(1)	For real estate equity, the count represents the number of properties. For CRE debt, the count represents the number of respective financial instruments.


(2)	Represents our proportionate share of the gross purchase price (including financing), deferred costs and other assets underlying our investment in an unconsolidated venture.


(3)	Represents our proportionate share of the principal balance of our mezzanine loans. In August 2018, one of our mezzanine loans was repaid in full. Refer to “Recent Developments” for further discussion.

Commercial Real Estate Equity

Our Portfolio

As of ~~March 31,~~June 30, 2018, our CRE equity investment portfolio consisted of an approximately 1.0% unconsolidated non-controlling interest in a 1.8 million square foot Class-A office building located at 1285 Avenue of the Americas, or 1285 AoA, in midtown

~~Table of Contents~~

Manhattan. The remainder of the building is owned by institutional investors and funds affiliated with our Co-sponsor, RXR. As of ~~March 31,~~June 30, 2018, 1285 AoA was 100% occupied with a weighted average lease term of ~~10.4~~10.1 years.

The following table presents our real estate property investment through an unconsolidated venture as of ~~March 31,~~June 30, 2018:


Property Type	Number of Properties	Gross Cost⁽¹⁾		Invested Equity		Carrying Value⁽²⁾		Capacity		Primary Locations	Number of Properties	Gross Cost⁽¹⁾		Invested Equity		Carrying Value⁽²⁾		Capacity		Primary Locations
Class-A office building	1	$	11,030,895	$	4,297,842	$	5,392,333	1,790,570	square feet	New York, NY	1	$	11,030,895	$	4,297,842	$	5,388,650	1,790,570	square feet	New York, NY


(1)	Represents our proportionate share of the gross purchase price (including financing), deferred costs and other assets underlying our investment in an unconsolidated venture.


(2)	Represents the fair value of our equity investment in the unconsolidated venture.

Table of Contents

Commercial Real Estate Debt

Our Portfolio

Times Square Loan—In May 2017, we, through a subsidiary of NorthStar/RXR Operating Partnership, LP, or our Operating Partnership, completed the acquisition of a $9.5 million interest in a $15.0 million mezzanine loan through a joint venture with RXR Real Estate Value Added Fund - Fund III LP, or together with its parallel funds, VAF III, an affiliate of RXR who acquired a $0.5 million interest in the loan, and an unaffiliated third party, who originated the loan and retained the remaining $5.0 million interest in the loan. The loan is secured by a pledge of an ownership interest in a retail development project located in Times Square, New York. The loan bears interest at a floating rate of 9.25% over the one-month London Interbank Offered Rate, or LIBOR, and had an initial maturity in November 2017, with two one-year extension options available to the borrower. In September 2017, the borrower exercised its right to extend the term of the loan until November 2018. In August 2018, the borrower repaid the loan in full. Refer to “Recent Developments” for further discussion.

Jane Street Loan—In August 2017, we, through a subsidiary of our Operating Partnership, completed the origination of a $12.0 million pari passu interest in a $20.0 million mezzanine loan, secured by a pledge of an ownership interest in a luxury condominium development project located in the West Village of New York City. We completed the investment through a partnership with VAF III, which contributed the remaining $8.0 million of the loan origination. In February 2018, we, through a subsidiary of our Operating Partnership, completed the acquisition of an additional $7.0 million interest from VAF III, and now hold a $19.0 million interest in the loan. VAF III now holds the remaining $1.0 million interest in the loan. The loan bears interest at a floating rate of 9.5% over the one-month LIBOR, with a LIBOR ceiling of 1.5%. The loan had a 1.0% origination fee and has an initial term of three years, with two one-year extension options available to the borrower.

The following table presents a summary of our CRE debt investments as of ~~March 31, 2018:~~June 30, 2018, adjusted for repayments through August 9, 2018 (refer to “Recent Developments”):


Investment Type:	Count	Principal Amount⁽¹⁾		Carrying Value⁽²⁾		Spread over LIBOR⁽³⁾		Count	Principal Amount⁽¹⁾		Carrying Value⁽²⁾		Spread over LIBOR⁽³⁾
Mezzanine loans	2	$	28,500,000	$	28,352,222	9.42	%	1	$	19,000,000	$	18,868,055	9.50	%


(1)	Represents our proportionate share of the principal balance of our mezzanine loans.


(2)	Represents our proportionate share of the carrying value of our real estate debt investments, net of unamortized origination fee.


(3)	Represents weighted average spread over LIBOR, based on principal amount.

Sources of Operating Revenues and Cash Flows

We expect to primarily generate revenue from rental income and interest income. Rental and escalation income will be generated from our operating real estate for the leasing of space to various tenants. The leases will be for fixed terms of varying length and generally provide for annual rentals and expense reimbursements to be paid in monthly installments. Rental income from leases will be recognized on a straight-line basis over the term of the respective leases. Interest income will be generated from our CRE debt and securities investments. Additionally, we record equity in earnings for CRE investments which we may own through unconsolidated ventures.

Profitability and Performance Metrics

We calculate Funds from Operations, or FFO, as defined by the National Association of Real Estate Investment Trusts, or NAREIT, and Modified Funds from Operations, or MFFO, as defined by the ~~Investment Program Association,~~Institute for Portfolio Alternatives, or IPA, to evaluate the profitability and performance of our business.

Table of Contents

Outlook and Recent Trends

The U.S. economy continues to demonstrate positive underlying fundamentals, with moderate gross domestic product, or GDP, growth and improving employment conditions. The Federal Reserve’s ~~March~~June 2018 decision to raise the federal funds rate ~~for~~to a target 1.75%-2.00%, the ~~sixth time~~highest in ~~just over two years~~nearly a decade, reflects a consensus that the economic foundation driving the current expansion remains sound. Additionally, the labor market is effectively at full employment, fueling wage growth and consumer confidence. The Bureau of Economic Analysis released ~~an advance~~a third estimate of U.S. real gross domestic product indicating a ~~2.3%~~2.0% increase in the first quarter of 2018 and reaffirmed a 2.9% increase in the fourth quarter of 2017, driven by strong consumer spending, nonresidential fixed investment and exports. The 10-year Treasury note rate increased ~~0.34%~~0.11% in the second quarter of 2018 to ~~2.74%~~2.85% (source: Yahoo Finance), reflecting the market’s confidence that the stability of economic growth is outpacing fears about the longevity of the post crisis expansion.

The Tax Cuts and Jobs Act of 2017, reduced corporate and individual tax rates effective 2018 and reformed the tax code in a way not seen since former President Ronald Reagan’s tax cuts in 1981 and tax reform in 1986. Economists and market participants appear to believe these tax cuts will bolster continued economic growth. With major stock indexes near all-time highs and corporate earnings generally exceeding estimates, investor sentiment reflects increased confidence in the global economy. ~~The markets have reacted positively since the U.S. presidential election, with the S&P 500 up 23.9% and the ten-year Treasury note’s yield up 49.9% (source: Yahoo Finance).~~ While some market participants believe that higher interest rates may potentially reduce investor demand in the broader commercial real estate market, we expect real estate prices and returns to remain attractive.

New York

We believe the New York real estate market remains poised for growth, asdue to a rising population and improving labor ~~market are bolstered by a renewed focus on infrastructure spending from all levels of government.~~market. The U.S. Census Bureau’s most recent estimate indicates New York City’s population was approximately 8.5 million as of July 2016, which represents an increase of approximately 4.4% over the April 2010 decennial census, equaling a pace of growth not witnessed since the 1920’s. In 2017, New York City’s total employment reached an all-time high of 4.5 million non-farm jobs and continued to ~~mostly~~ retain these jobs through the ~~first~~second quarter of 2018 (i.e., positions excluding agricultural, private household, non-profit organization and government jobs), having recovered all of the jobs lost in the last recession (source: New York State Department of Labor). New York City’s unemployment rate remained ~~relatively flat, with a decrease of 0.1% to~~unchanged at 4.2% in the ~~first~~second quarter of 2018 (source: New York State Department of Labor).

We believe there is a renewed focus on infrastructure spending from all levels of government (federal, state and local), which may reinforce New York City’s competitive advantages and support continued private sector growth. New York City is undergoing a large-scale transformation through significant public investments in its infrastructure, including the opening of the first subway expansion funded by the City of New York in 60 years, the connection of the Long Island Railroad with Grand Central Terminal and major improvements to local bridges, tunnels, harbors and airports. New York City also has a number of “shovel ready” projects poised to attract investment, including the redevelopment of LaGuardia Airport and the proposed redevelopment of John F. Kennedy Airport. These activities are anticipated to support a growing opportunity for private sector players to participate in public private partnerships to advance both public infrastructure projects and social infrastructure projects (i.e., projects relating to the infrastructure of universities, hospitals and others with similar, publicly-focused missions). We believe that real estate investors with regional investment expertise and long-standing local relationships, including with local governments and institutions, as well as access to capital and an ability to execute complex projects, will have a competitive advantage in sourcing and executing a variety of real estate transactions. We believe the combination of population growth, the expanding labor market and public infrastructure spending may reinforce New York City’s competitive advantages and support continued private sector growth.

Office & Residential Markets

We believe the New York City office market is in a state of equilibrium and the New York metropolitan area will remain a strong market for commercial real estate investing in the United States. Manhattan experienced strong new office leasing activity in the ~~first~~second quarter ~~and~~of 2018, but recorded an overall vacancy rate of ~~8.8%~~9.2%, ~~marking~~a 0.5% increase from the ~~lowest quarterly vacancy recorded~~first quarter of 2018 due to the completion of Three World Trade Center, the first major office delivery of 2018 in ~~nearly two years.~~Manhattan (brought approximately 1.6 million square feet of office space to the market). Manhattan’s new leasing activity reached ~~7.1~~9.3 million square feet, marking only the third time quarterly leasing exceeded 9.0 million square feet, and net absorption was ~~1.2~~4.2 million square feet due to above-average ~~Midtown~~ leasing across all major sub-markets (source: Cushman & Wakefield Manhattan Marketbeat Q1Q2 2018 Report). It is anticipated ~~an additional~~a total of 5.7 million square feet of new construction will be delivered to the market in 2018. However, we expect that this new supply will be absorbed by ~~several large deals in the pipeline,~~strong leasing activity, continued private sector job growth, the creation of new office-using jobs, as well as the conversion of obsolete buildings to alternate uses.

New York City’s multifamily market fundamentals include limited rental and sales inventory and low vacancies. Combined with a growing population and employment base, these factors have increased upward pressure on rental rates and property values. According to Marcus & Millichap, high prices for single-family homes are driving the vast majority of new households to opt for

Table of Contents

rental housing; the overall vacancy rate in the New York City area ~~rose~~decreased slightly to ~~2.3%~~2.2% in the ~~first quarter.~~second quarter of 2018. We believe tight vacancy will continue to persist given the peak in new supply in 2017, however individual sub-markets may experience temporary upticks in vacancy as newly built projects lease up. As the pace of construction and newly built projects subside, we believe high demand neighborhoods along commuter routes have the greatest potential for reacceleration of rent growth. These continued sound leasing fundamentals highlight the strength of New York City’s real estate market, which we expect will continue to outperform other major cities. We believe that these dynamics continue to create compelling investment and redevelopment opportunities for experienced and well-connected local owners and operators.

Following a historically weak investment sales market in 2017, Manhattan experienced a strong increase in investment sales totaling approximately ~~$12.0~~$14.3 billion in the first ~~quarter~~half of 2018, a 42.4% increase from the first half of 2017 (source: ~~Commercial Observer)~~Cushman & Wakefield), as sellers became increasingly willing to negotiate with buyers to reign in some of the bid/ask spread.

Private Equity & Debt Markets

Despite access to funding, the real estate private equity market faces challenges finding attractive investment opportunities. We believe this could benefit Manhattan investment sales; despite high prices, real estate funds have a combined $244.0 billion in capital to invest according to Preqin, putting heavy weight on new equity. As a result, we are beginning to see pension fund executives begin to decrease their return expectations for this asset class. Nevertheless, pension funds, endowments and other institutions have not lost their appetite for commercial property—allocations are still strong and there remains a robust demand for hard assets. In fact, according to a recent global institutional investor survey published by the European Association for Investors in Non-listed Real Estate Vehicles (INREV), Asian Association for Investors in Non-listed Real Estate Vehicles (ANREV) and Pension Real Estate Association (PREA) suggests continued positive sentiment toward real estate in general, and non-listed real estate in particular. According to the survey (published in January 2018), 56% of global investors plan to increase their exposure to real estate over the next 24 months (source: Property Funds World). We believe these dynamics continue to support robust pricing in Manhattan and the surrounding markets, and are contributing to the increased investment sales activity witnessed in 2018.

The CMBS market expanded in the first ~~quarter~~half of the year, issuing an aggregate ~~$20.7~~$40.5 billion of debt compared to ~~$15.0~~$35.7 billion in the ~~first quarter of~~same period last year (source: Commercial Mortgage Alert). Initial worries concerning new retention rules subsided and market activity increased. Construction lending continues to be increasingly difficult in 2018 as banks struggle with post financial crisis-era regulatory requirements that generally have resulted in a more conservative lending posture, particularly with respect to condominium construction financing. The mentality of commercial banks has been to limit new construction loans to the best sponsors (who have a track record of successfully doing business), in the best locations, with a conservative loan structure. This has made it increasingly difficult for the run-of-the-mill borrower to obtain low interest rate financing at moderate leverage. Additionally, commercial banks do not lend against land value due to high-volatility commercial real estate, or HVCRE, regulations which require a developer to contribute 15 percent of a project’s value in cash. As a result, family or small developers who have held land for generations, cannot get land value from banks. The projects that are being financed by commercial banks are limited to those with proximity to a commuter train station providing easy access to New York City, high end finishes, luxury amenities and a walkable thriving downtown providing a diversified mix of restaurants, shops and bars.

Alternative lenders are moving to fill in the gap, providing financing options not offered by banks, albeit at a significant premium in pricing and generally with more recourse. Many alternative lenders now can lend on cash flowing assets, transitional assets and ground up construction. We have observed that most alternative lenders are targeting the value-add space but are still driven by credit metrics, and as a result, do not take abnormal credit risk. Given the market experience and depth of our ~~advisors’~~Advisors Entities’ teams, we have the skill to evaluate credit differently by underwriting the real estate to mitigate the lending risk. Additionally, we believe the real estate development and operating expertise of our ~~sub-advisor,~~Sub-advisor, provides us with the capability to add value to a project that we lend on in ways that a typical lender cannot.

Our Strategy

In light of the challenges we have faced raising capital, it has proven difficult for us to implement our ~~current~~ investment strategy and build a diverse portfolio of high-quality commercial real estate in the New York metropolitan area. As a result, ~~we are currently exploring~~our board of directors has formed a special committee comprised of our three independent directors to explore strategic alternatives, including, among others, a capital raise, restructuring, merger, joint venture, disposition of some or all of our assets and other liquidity options. The special committee has engaged Venable LLP as its legal advisor in ~~order~~connection with the strategic review process. The formation of the special committee and its review of strategic alternatives reflects our board of directors’ continued commitment to act in our best interests and maximize ~~value for our stockholders.~~stockholder value. In the interim, we will continue to actively manage our small, but high quality portfolio of investments in an effort to preserve, protect and return stockholders’ capital and to pay current income through cash distributions.

Table of Contents

The following table presents our investment activity for the ~~three~~six months ended ~~March 31,~~June 30, 2018 and from inception through ~~May 10,~~August 9, 2018:


	Three Months Ended		From Inception through		Six Months Ended		From Inception through
Investment Type:	March 31, 2018		May 10, 2018		June 30, 2018		August 9, 2018
Real estate equity⁽¹⁾	$	—	$	11,030,895	$	—	$	11,030,895
CRE debt⁽²⁾	7,000,000		28,500,000		7,000,000		28,500,000
Total	$	7,000,000	$	39,530,895	$	7,000,000	$	39,530,895


(1)	Represents our proportionate share of the gross purchase price (including financing), deferred costs and other assets underlying our investment in an unconsolidated venture.


(2)	Represents our proportionate share of the principal ~~balance~~amount of our mezzanine ~~loans.~~loan investments.

Financing Strategy

Although we will have a limitation on the maximum leverage for our portfolio, which approximates 75% of the aggregate cost of our assets (including cash and cash equivalents and excluding indirect leverage held through our unconsolidated joint venture investments), other than intangibles, before deducting loan loss reserves, other non-cash reserves and depreciation, we do not have a targeted debt-to-equity ratio on an asset-by-asset basis, as we believe the appropriate leverage for the particular assets we finance depends on the specific credit characteristics of each asset. We may use leverage for the sole purpose of financing our investments and diversifying our equity and we will not employ leverage to speculate on changes in interest rates. We also may seek assignable financing when available. As of ~~March 31,~~June 30, 2018, we had fully invested the proceeds of our Offering and had not incurred any leverage.

Our financing strategy for our debt and securities investments will be dependent on our ability to obtain match-funded borrowings at rates that provide a positive net spread, generally using credit facilities and securitization financing transactions.

Portfolio Management

Our Advisor Entities maintain a comprehensive portfolio management process that generally includes day-to-day oversight by the portfolio management and servicing team, regular management meetings and an exhaustive quarterly credit review process. These processes are designed to enable management to evaluate and proactively identify asset-specific credit issues and trends on a portfolio-wide basis. For our joint venture investments, we rely on affiliates of our Sub-advisor to provide certain asset management, property management and/or other services in managing our joint investments. Nevertheless, we cannot be certain that our Advisor Entities’ review will identify all issues within our portfolio due to, among other things, adverse economic conditions or events adversely affecting specific assets; therefore, potential future losses may also stem from investments that are not identified during these credit reviews. Our Advisor Entities, under the direction of the investment committee, use many methods to actively manage our asset base to preserve our income and capital. Credit risk management is the ability of our Advisor Entities to manage our assets in a manner that preserves principal/cost and income and minimizes credit losses that could decrease income and portfolio value. For real estate equity and CRE debt investments, frequent re-underwriting and dialogue with borrowers/partners and regular inspections of our collateral and owned properties have proven to be an effective process for identifying issues early. During the quarterly credit review, or more frequently as necessary, investments are put on highly-monitored status and identified for possible loan loss reserves/asset impairment, as appropriate, based upon several factors, including missed or late contractual payments, significant declines in collateral performance and other data which may indicate a potential issue in our ability to recover our invested capital from an investment. Our Advisor Entities use an experienced portfolio management and servicing team that monitors these factors on our behalf.

Our investments are reviewed on a quarterly basis, or more frequently as necessary, to assess whether there are any indicators that the value of our investments may be impaired or that its carrying value may not be recoverable. In conducting these reviews, we consider macroeconomic factors, including real estate sector conditions, together with asset and market specific circumstances among other factors.

Each of our debt investments is secured by CRE collateral and requires customized portfolio management and servicing strategies for dealing with potential credit situations. The business plan may necessitate a lease reserve or interest or other reserves, whether through proceeds from our loans, borrowings, offering proceeds or otherwise, to support lease payments or debt service and capital expenditures during the implementation of the business plan. There may also be a requirement for the borrower, tenant/operator, guarantor or us, to refill these reserves should they become deficient during the applicable period for any reason.

Critical Accounting Policies

Our consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States, or U.S. GAAP, which requires the use of estimates and assumptions that involve the exercise of judgment and that affect

Table of Contents

the reported amounts of assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. There have been no material changes to our critical accounting policies since the filing of our Annual Report on Form 10-K for the fiscal year ended December 31, 2017.

Recent Accounting Pronouncements

For recent accounting pronouncements, refer to Note 2, “Significant Accounting Policies” in our accompanying consolidated financial statements included in Part I Item 1. “Financial Statements.”

Results of Operations

Comparison of the Three Months Ended ~~March 31,~~June 30, 2018 to ~~March 31,~~June 30, 2017:


	Three Months Ended March 31,					Increase (Decrease)					Three Months Ended June 30,				Increase (Decrease)
	2018		2017			Amount			%		2018		2017		Amount			%
Revenues
Interest income	$	975,580	$	—		$	975,580		100.0	%	$	999,825	$	239,496	$	760,329		317.5	%
Other income	21,230		4,300			16,930			393.7	%	14,531		23,435		(8,904		)	(38.0	)%
Total revenues	996,810		4,300			992,510			23,081.6	%	1,014,356		262,931		751,425			285.8	%
Expenses
General and administrative expenses	205,979		78,426			127,553			162.6	%	126,221		76,996		49,225			63.9	%
Asset management and other fees - related party	88,411		30,368			58,043			191.1	%	98,827		42,389		56,438			133.1	%
Transaction costs	10,696		—			10,696			100.0	%	—		105,620		(105,620		)	(100.0	)%
Total expenses	305,086		108,794			196,292			180.4	%	225,048		225,005		43			—	%
Income (loss) before equity in earnings (losses) of unconsolidated venture	691,724		(104,494		)	796,218			762.0	%	789,308		37,926		751,382			1,981.2	%
Equity in earnings (losses) of unconsolidated venture	45,156		405,161			(360,005		)	(88.9	)%	44,755		44,666		89			0.2	%
Net income (loss)	$	736,880	$	300,667		$	436,213		145.1	%	$	834,063	$	82,592	$	751,471		909.9	%

Revenues

Interest income

Interest income represents income earned on CRE debt investments acquired and originated during the second and third quarters of 2017, respectively.

Other income

Other income is earned from cash invested in highly-liquid investments with a maturity of three months or less.

Expenses

Transaction Costs

Transaction costs represent costs such as professional fees associated with new investments and transactions. Transaction costs of ~~approximately $11,000~~$0.1 million for the three months ended ~~March 31, 2018~~June 30, 2017 are a result of costs associated with our ~~acquisition of a non-controlling interest~~investment in the ~~Jane Street~~Times Square Loan.

General and Administrative Expenses

General and administrative expenses are incurred at the corporate level and include auditing and professional fees, director fees, and other costs associated with operating our business which are primarily paid by our Advisor Entities on our behalf in accordance with our advisory and sub-advisory agreements. The reimbursable operating expenses increased in 2018 as a result of higher average invested assets.

Asset Management and Other Fees - Related Party

Asset management and other fees - related party increased approximately ~~$58,000~~$56,000 from the three months ended ~~March 31,~~June 30, 2017 to ~~March 31,~~June 30, 2018 as a result of a higher level of invested assets.

Table of Contents

Equity in Earnings (Losses) of Unconsolidated Venture

Equity in earnings of unconsolidated venture for the three months ended ~~March 31,~~June 30, 2018 represents dividends received of approximately ~~$41,000~~$48,000 and ~~an increase~~a decrease in the fair value of our unconsolidated investment of approximately $4,000. Equity in earnings of unconsolidated venture for the three months ended ~~March 31,~~June 30, 2017 includes dividends received of approximately $48,000 and a decrease in the fair value of our unconsolidated investment of approximately $3,000.

Comparison of the Six Months Ended June 30, 2018 to June 30, 2017:



	Six Months Ended June 30,					Increase (Decrease)
	2018		2017			Amount			%
Revenues
Interest income	$	1,975,405	$	239,496		$	1,735,909		724.8	%
Other income	35,761		27,735			8,026			28.9	%
Total revenues	2,011,166		267,231			1,743,935			652.6	%
Expenses
General and administrative expenses	332,200		155,422			176,778			113.7	%
Asset management and other fees - related party	187,238		72,757			114,481			157.3	%
Transaction costs	10,696		105,620			(94,924		)	(89.9	)%
Total expenses	530,134		333,799			196,335			58.8	%
Income (loss) before equity in earnings (losses) of unconsolidated venture	1,481,032		(66,568		)	1,547,600			2,324.8	%
Equity in earnings (losses) of unconsolidated venture	89,911		449,827			(359,916		)	(80.0	)%
Net income (loss)	$	1,570,943	$	383,259		$	1,187,684		309.9	%

Revenues

Interest income

Interest income represents income earned on CRE debt investments acquired and originated during the second and third quarters of 2017, respectively.

Other income

Other income is earned from cash invested in highly-liquid investments with a maturity of three months or less.

Expenses

Transaction Costs

Transaction costs represent costs such as professional fees associated with new investments and transactions. Transaction costs of approximately $11,000 for the six months ended June 30, 2018 are a result of costs associated with our acquisition of a non-controlling interest in the Jane Street Loan. Transaction costs of $0.1 million for the six months ended June 30, 2017 are a result of costs associated with our investment in the Times Square Loan.

General and Administrative Expenses

Asset Management and Other Fees - Related Party

Asset management and other fees - related party increased approximately $114,000 from the six months ended June 30, 2017 to June 30, 2018 as a result of a higher level of invested assets.

Equity in Earnings (Losses) of Unconsolidated Venture

Equity in earnings of unconsolidated venture for the six months ended June 30, 2018 represents dividends received of approximately $90,000. Equity in earnings of unconsolidated venture for the six months ended June 30, 2017 includes dividends received of approximately $97,000 and an increase in the fair value of our unconsolidated investment of approximately ~~$357,000.~~$353,000.

Table of Contents

Liquidity and Capital Resources

We require capital to fund our investment activities, operating activities and to make distributions. ~~We obtain~~Historically, we obtained the capital required to acquire and manage our CRE portfolio and conduct our operations from the proceeds of our ~~Offering and any future offerings we may conduct.~~Offering. We may access additional capital from secured or unsecured financings from banks and other lenders and from any undistributed funds from our operations. As of ~~May 10,~~August 9, 2018, we had ~~$5.7~~$15.0 million of investable cash.

We raised substantially less than the maximum offering amount in our Offering. Because we raised substantially less than the maximum offering amount, we have made fewer investments resulting in less diversification in terms of the type, number and size of investments we have made and the value of an investment in us will fluctuate with the performance of the specific assets we acquire. Further, we have certain fixed direct and indirect operating expenses, including certain expenses as a publicly offered REIT, regardless of whether we were able to raise substantial funds in our Offering. Our inability to raise substantial funds increases our fixed operating expenses as a percentage of gross income, reducing our net income and limiting our ability to make distributions. As of ~~March 31,~~June 30, 2018, we have only raised ~~$40.6~~$40.7 million in the Offering and have only made three investments. The Primary Offering terminated on March 31, 2018 and the DRP terminated on April 2, 2018, after the issuance of shares with respect to distributions declared for March 2018. On February 2, 2018, we filed a registration statement on Form S-11 with the SEC for a follow-on offering of up to $200 million in shares. The follow-on offering has not yet been declared effective by the SEC and there can be no assurance that we will commence the follow-on offering or successfully sell the full number of shares registered.

We currently have no outstanding borrowings and no commitments from any lender to provide us with financing. Our charter limits us from incurring borrowings that would exceed 300% of our net assets. We cannot exceed this limit unless any excess in borrowing over such level is approved by a majority of our independent directors. We would need to disclose any such approval to our stockholders in our next quarterly report along with the justification for such excess. An approximation of this leverage calculation, excluding indirect leverage held through our unconsolidated joint venture investments, is 75% of our assets, other than intangibles, before deducting loan loss reserves, other non-cash reserves and depreciation.

In addition to making investments in accordance with our investment objectives, we use our capital resources to make certain payments to our Advisor Entities and our Dealer Manager. During our organization and offering stage, these payments included payments to our Dealer Manager for selling commissions, dealer manager fees and distribution fees and payments to our Dealer Manager and our Advisor Entities, or their affiliates, as applicable, for reimbursement of certain organization and offering costs. We expect to make payments to our Advisor Entities, or their affiliates, as applicable, in connection with the management of our assets and costs incurred by our Advisor Entities in providing services to us.

We elected to be taxed as a REIT and to operate as a REIT commencing with our taxable year ended December 31, 2016. To maintain our qualification as a REIT, we will be required to make aggregate annual distributions to our stockholders of at least 90% of our REIT taxable income (computed without regard to the dividends paid deduction and excluding net capital gain). Our board of directors may authorize distributions in excess of those required for us to maintain REIT status depending on our financial condition and such other factors as our board of directors deems relevant. Provided we have sufficient available cash flow, we intend to authorize and declare daily distributions and pay distributions on a monthly basis. We have not established a minimum distribution level.

Cash Flows

The following presents our consolidated statement of cash flows for the ~~three~~six months ended ~~March 31,~~June 30, 2018 and 2017:


	Three Months Ended March 31,									Six Months Ended June 30,
	2018			2017			Change			2018			2017			Change
Cash flow provided by (used in):
Operating activities	$	790,648		$	(42,708	)	$	833,356		$	1,601,603		$	(101,682	)	$	1,703,285
Investing activities										—			(10,000,000		)	10,000,000
Financing activities	(5,798,968		)	5,610,709			(11,409,677		)	(6,349,998		)	17,656,609			(24,006,607		)
Net increase (decrease) in cash and cash equivalents	$	(5,008,320	)	$	5,568,001		$	(10,576,321	)	$	(4,748,395	)	$	7,554,927		$	(12,303,322	)

Six Months Ended June 30, 2018 Compared to June 30, 2017

Operating Activities

Net cash provided by operating activities depends on numerous factors including the changes to interest income generated from our investments, distributions from our unconsolidated venture, fees paid to our Advisor Entities for the management of our investments, and general and administrative expenses. Net cash provided by operating activities increased by $1.7 million for

3334

Table of Contents

~~Three Months Ended March 31,~~the six months ended June 30, 2018 ~~Compared~~compared to ~~March 31,~~the six months ended June 30, 2017, primarily as a result of increased invested assets generating higher interest income.

~~Operating~~Investing Activities

Net cash ~~provided by operating~~used in investing activities of ~~$0.8~~$10.0 million for the ~~three~~six months ended ~~March 31, 2018 primarily~~June 30, 2017, related to ~~interest income earned on our~~the acquisition of a CRE debt investments and distributions received from our investment in an unconsolidated venture, partially offset by asset management fees and other operating expenses. Net cash used in operating activities of $42,708 for the three months ended March 31, 2017 primarily related to asset management fees and other operating expenses.investment.

Financing Activities

Net cash used in financing activities of ~~$5.8~~$6.3 million for the ~~three~~six months ended ~~March 31,~~June 30, 2018 related to the acquisition of a non-controlling interest in one of our CRE debt investments in February 2018, and distributions paid on our common stock, offset by proceeds from the issuance of common stock. Net cash provided by financing activities of ~~$5.6~~$17.7 million for the ~~three~~six months ended ~~March 31,~~June 30, 2017 primarily related to proceeds from the issuance of common stock, partially offset by distributions paid on our common stock.

Off-Balance Sheet Arrangements

As of ~~March 31,~~June 30, 2018, we are not dependent on the use of any off-balance sheet financing arrangements for liquidity. We have made an investment in an unconsolidated venture. Refer to Note 3, “Investment in Unconsolidated Venture” in Item 1. “Financial Statements” for a discussion of such unconsolidated venture in our consolidated financial statements. Our exposure to loss is limited to the carrying value of our investment.

Related Party Arrangements

Advisor Entities

Subject to certain restrictions and limitations, our Advisor Entities are responsible for managing our affairs on a day-to-day basis and for identifying, acquiring, originating and asset managing investments on our behalf. Our Advisor Entities may delegate certain of their obligations to affiliated entities, which may be organized under the laws of the United States or foreign jurisdictions. References to the Advisor Entities include the Advisor Entities and any such affiliated entities. For such services, to the extent permitted by law and regulations, our Advisor Entities receive fees and reimbursements from us, of which our Sub-advisor generally receives 50% of all fees and up to 25% of all reimbursements. Pursuant to the advisory agreement, our Advisor may defer or waive fees in its discretion.

We entered into advisory and sub-advisory agreements with our Advisor Entities, which each have a one-year term but may be renewed for an unlimited number of successive one-year periods upon the mutual consent of our Advisor Entities and our board of directors, including a majority of our independent directors. In February 2017, we amended and restated our advisory agreement, or the Amended Advisory Agreement, with our Advisor for a term ending June 30, 2017, which eliminated the acquisition fees and disposition fees payable to our Advisor Entities, and reduced the monthly asset management fee payable to our Advisor Entities from one-twelfth of 1.25% to one-twelfth of 1.0% (as discussed further below). On March 17, 2017, we entered into a second amended and restated sub-advisory agreement with our Sub-advisor for a term ending June 30, 2017, which reflected the amendments to the fees in the Amended Advisory Agreement. In June ~~2017,~~2018, the Amended Advisory Agreement and the sub-advisory agreement were renewed for additional one-year terms commencing on June 30, ~~2017,~~2018, with terms identical to those in effect through June 30, ~~2017.~~2018.

We pay our Sub-advisor, or its affiliates, development, leasing, property management and construction related service fees that are usual and customary for owners and operators in the geographic area of the property. Below is a description of the fees and reimbursements in effect commencing on February 7, 2017 incurred to our Advisor Entities.

Fees to Advisor Entities

Asset Management Fee

In February 2017, the Amended Advisory Agreement reduced the monthly asset management fee payable to one-twelfth of 1.0% of the cost of investments or sum of the amount funded or allocated for CRE investments, including expenses and any financing attributable to such investments, less any principal received on debt and securities investments (or our proportionate share thereof in the case of an investment made through a joint venture). Prior to that date, our Advisor Entities received a monthly asset management fee equal to one-twelfth of 1.25% of the cost of investments.

~~Table of Contents~~

Incentive Fee

Our Advisor Entities, or their affiliates, are entitled to receive distributions equal to 15.0% of our net cash flows, whether from continuing operations, repayment of loans, disposition of assets or otherwise, but only after stockholders have received, in the

Table of Contents

aggregate, cumulative distributions equal to their invested capital plus a 6.0% cumulative, non-compounded annual pre-tax return on such invested capital.

Acquisition Fee

In February 2017, the Amended Advisory Agreement eliminated the acquisition fees payable to our Advisor Entities. Prior to that date, our Advisor Entities were entitled to receive fees for providing structuring, diligence, underwriting advice and related services in connection with real estate acquisitions equal to 2.25% of each real estate property acquired by us, including acquisition costs and any financing attributable to an equity investment (or our proportionate share thereof in the case of an indirect equity investment made through a joint venture or other investment vehicle) and 1.0% of the amount funded or allocated by us to acquire or originate CRE debt investments, including acquisition costs and any financing attributable to such investments (or our proportionate share thereof in the case of an indirect investment made through a joint venture or other investment vehicle). From inception through February 2017, the Advisor Entities waived $0.1 million of acquisition fees.

Disposition Fee

In February 2017, the Amended Advisory Agreement eliminated the disposition fees payable to our Advisor Entities. Prior to that date, our Advisor Entities were entitled to receive a disposition fee equal to 2.0% of the contract sales price of each property sold and 1.0% of the contract sales price of each CRE debt investment sold or syndicated for substantial assistance in connection with the sale of investments and based on the services provided, as determined by our independent directors. From inception through February 2017, no disposition fees were incurred or paid.

Reimbursements to Advisor Entities

Operating Costs

Our Advisor Entities are entitled to receive reimbursement for direct and indirect operating costs incurred by our Advisor Entities in connection with administrative services provided to us. Our Advisor Entities allocate, in good faith, indirect costs to us related to our Advisor Entities and their affiliates’ employees, occupancy and other general and administrative costs and expenses in accordance with the terms of, and subject to the limitations contained in, the advisory agreement with our Advisor Entities. The indirect costs include our allocable share of our Advisor Entities compensation and benefit costs associated with dedicated or partially dedicated personnel who spend all or a portion of their time managing our affairs, based upon the percentage of time devoted by such personnel to our affairs. The indirect costs also include rental and occupancy, technology, office supplies, travel and entertainment and other general and administrative costs and expenses also allocated based on the percentage of time devoted by personnel to our affairs. However, there is no reimbursement for personnel costs related to executive officers (although there may be reimbursement for certain executive officers of our Advisor) and other personnel involved in activities for which our Advisor Entities receive an acquisition fee or a disposition fee. Our Advisor Entities allocate these costs to us relative to their and their affiliates’ other managed companies in good faith and have reviewed the allocation with our board of directors, including our independent directors. Our Advisor Entities update the board of directors on a quarterly basis of any material changes to the expense allocation and provide a detailed review to the board of directors, at least annually, and as otherwise requested by the board of directors. We reimburse our Advisor Entities quarterly for operating costs (including the asset management fee) based on a calculation for the four preceding fiscal quarters not to exceed the greater of: (i) 2.0% of our average invested assets; or (ii) 25.0% of our net income determined without reduction for any additions to reserves for depreciation, loan losses or other similar non-cash reserves and excluding any gain from the sale of assets for that period, or the 2%/25% Guidelines. Notwithstanding the above, we may reimburse our Advisor Entities for expenses in excess of this limitation if a majority of our independent directors determines that such excess expenses are justified based on unusual and non-recurring factors. We calculate the expense reimbursement quarterly based upon the trailing twelve-month period.

Organization and Offering Costs

Our Advisor Entities were entitled to receive reimbursement for organization and offering costs paid on our behalf in connection with our Offering. We were obligated to reimburse our Advisor Entities, as applicable, for organization and offering costs to the extent the aggregate of selling commissions, dealer manager fees, distribution fees and other organization and offering costs did not exceed 15% of gross proceeds from our Offering. Based on gross proceeds of ~~$40.6~~$40.7 million from the Offering, we incurred reimbursable organizational and offering costs, excluding selling commissions and dealer manager fees, of 1.0%. Our Advisor Entities have incurred unreimbursed organization and offering costs on our behalf of $5.9 million that are no longer eligible to be allocated to us. We recorded organization and offering costs each period based on an allocation of expected total organization and offering costs to be reimbursed. Our independent directors determined that all of the organization and offering costs were fair and commercially reasonable.

~~Table of Contents~~

Organization costs were recorded in general and administrative expenses in the consolidated statements of operations and offering costs were recorded as a reduction to equity.

Table of Contents

Dealer Manager

Selling Commissions, Dealer Manager Fees and Distribution Fees

Pursuant to a dealer manager agreement, we paid our Dealer Manager selling commissions of up to 7.0% of gross proceeds from the sale of Class A Shares and up to 2.0% of the gross proceeds from the sale of Class T Shares issued in our Primary Offering, all of which were reallowed to participating broker-dealers. We paid our Dealer Manager a dealer manager fee of up to 3.0% of gross proceeds from the sale of Class A Shares and up to 2.75% of the gross proceeds from the sale of Class T Shares issued in our Primary Offering, a portion of which was typically reallowed to participating broker-dealers and paid to certain employees of our Dealer Manager. No selling commissions or dealer manager fees were paid for the sale of Class I Shares. Our Dealer Manager was also able to enter into participating dealer agreements that provide for our Dealer Manager to pay a distribution fee of up to 2.0% over a maximum eight-year period in connection with the sale of Class I Shares in the Primary Offering. We will not reimburse the Dealer Manager for its payment of these fees and such fees will be subject to the limitations on underwriting compensation under applicable Financial Industry Regulatory Authority, Inc. rules.

In addition, we paid our Dealer Manager a distribution fee of up to 1.0% annually of gross proceeds from the sale of Class T Shares issued in our Primary Offering, all of which were reallowed to participating broker-dealers. Our Dealer Manager ~~will~~would cease receiving distribution fees with respect to each Class T Share upon the earliest of the following to occur: (i) a listing of our shares of common stock on a national securities exchange; (ii) such Class T Share is no longer outstanding; (iii) our Dealer Manager’s determination that total underwriting compensation with respect to all Class A Shares, Class T Shares and Class I Shares would be in excess of 10% of the gross proceeds of our Primary Offering; or (iv) the end of the month in which total underwriting compensation, with respect to Class T Shares issued in connection with the Primary Offering held by a stockholder within his or her particular account would be in excess of 10% of the stockholder’s total gross investment amount at the time of purchase of the primary Class T Shares held in such account.

~~As of~~In March ~~31,~~ 2018, although we ~~have~~had not paid underwriting compensation in excess of 10% of the gross proceeds of the Primary Offering, we determined that total underwriting compensation with respect to all Class A Shares, Class T Shares and Class I Shares was in excess of 10% of the gross proceeds of the Primary Offering. As a result, ~~the~~our Dealer Manager ~~will cease~~ceased receiving distribution fees with respect to each Class T Share.

No selling commissions or dealer manager fees were paid for sales pursuant to our DRP or our distribution support agreement, or our Distribution Support Agreement.

Summary of Fees and Reimbursements

The following tables present the fees and reimbursements incurred to our Advisor Entities and our Dealer Manager for the ~~three~~six months ended ~~March 31,~~June 30, 2018 and the amount due to related party as of ~~March 31,~~June 30, 2018 and December 31, 2017:


Type of Fee or Reimbursement			Due to Related Party as of December 31, 2017			Three Months Ended March 31, 2018						Due to Related Party as of March 31, 2018				Due to Related Party as of December 31, 2017			Six Months Ended June 30, 2018						Due to Related Party as of June 30, 2018
Type of Fee or Reimbursement		Financial Statement Location			Incurred				Paid			Due to Related Party as of March 31, 2018		Financial Statement Location		Due to Related Party as of December 31, 2017		Incurred				Paid			Due to Related Party as of June 30, 2018
Fees to Advisor Entities			Due to Related Party as of December 31, 2017
Asset management		Asset management and other fees-related party	$	27,109		$	88,411			$	82,577	$	32,943		Asset management and other fees-related party	$	27,109		$	187,238			$	181,404	$	32,943
Reimbursements to Advisor Entities	Reimbursements to Advisor Entities													Reimbursements to Advisor Entities
Operating costs⁽¹⁾		General and administrative expenses	136,265			117,634				91,426		162,473			General and administrative expenses	136,265			207,580				209,060		134,785
Organization⁽²⁾		General and administrative expenses	3,025			745				3,005		765			General and administrative expenses	3,025			745				3,750		20
Offering⁽²⁾		Cost of capital⁽³⁾	57,357			14,150				57,091		14,416			Cost of capital⁽²⁾	57,357			14,150				71,242		265
Selling commissions		Cost of capital⁽³⁾	—			46,381				46,381		—			Cost of capital⁽²⁾	—			46,381				46,381		—
Dealer Manager Fees		Cost of capital⁽³⁾	—			27,984				27,984		—			Cost of capital⁽²⁾	—			27,984				27,984		—
Distribution Fees⁽⁴⁾⁽³⁾		Cost of capital⁽³⁾	163,036			(97,615		)		48,427		16,994			Cost of capital⁽²⁾	163,036			(97,614		)		65,422		—
Total			$	386,792		$	197,690			$	356,891	$	227,591			$	386,792		$	386,464			$	605,243	$	168,013


(1)	As of ~~March 31,~~June 30, 2018, our Advisor Entities have incurred unreimbursed operating costs on our behalf of ~~$13.5~~$14.0 million that remain eligible to ~~allocate~~be allocated to us.


(2)	~~As of March 31, 2018, our Advisor Entities have incurred unreimbursed organization and offering costs on our behalf of $5.8 million that remain eligible to allocate to us.~~


~~(3)~~	Cost of capital is included in net proceeds from issuance of common stock in our consolidated statements of equity.

~~(4)~~(3)

~~As of~~In March ~~31,~~ 2018, although we ~~have~~had not paid underwriting compensation in excess of 10% of the gross proceeds of the Primary Offering, we determined that total underwriting compensation with respect to all Class A Shares, Class T Shares and Class I Shares was in excess of 10% of the gross proceeds of the Primary Offering. As a result, the Dealer Manager ~~will cease~~ceased receiving distribution fees with respect to each Class T Share. Amounts incurred for the ~~three~~six months ended ~~March 31,~~June 30, 2018 includes a reversal of the previously recorded liability.

~~Table of Contents~~

Distribution Support Agreement

Pursuant to our Distribution Support Agreement, NorthStar Realty, ~~which is now~~ a subsidiary of Colony ~~NorthStar,~~Capital, and RXR committed to purchase 75% and 25%, respectively, of up to an aggregate of $10.0 million in shares of our common stock at a current offering price for Class A Shares, net of selling commissions and dealer manager fees, if cash distributions exceed MFFO (as computed in accordance

Table of Contents

with the definition established by the IPA, and adjusted for certain items) to provide additional funds to support distributions to our stockholders. On December 23, 2015, NorthStar Realty and RXR purchased 164,835 and 54,945 shares of our Class A Shares for $1.5 million and $0.5 million, respectively, under the Distribution Support Agreement to satisfy the minimum offering requirement, which reduced the total commitment. From inception through March 31, 2018, pursuant to the Distribution Support Agreement, NorthStar Realty and RXR agreed to purchase an additional 2,399 and 800 shares of our Class A Shares, respectively, for an aggregate amount of approximately $29,000.

In November 2016, our board of directors amended and restated the Distribution Support Agreement to extend the term of the Distribution Support Agreement for the period ending upon the termination of the primary portion of the Offering. Accordingly, the Distribution Support Agreement terminated on March 31, 2018. From inception through March 31, 2018, pursuant to the Distribution Support Agreement, NorthStar Realty and RXR agreed to purchase an additional 2,399 and 800 shares of our Class A Shares, respectively, for an aggregate amount of approximately $29,000.

Investments

~~We expect to acquire more than a majority~~As of June 30, 2018, all of our investments were structured through joint venture arrangements with VAF III, an institutional real estate investment fund affiliated with ~~RXR, or future funds or investment entities advised by affiliates of~~ RXR. The Chief Executive Officer of RXR is a member of our board. ~~As of March 31, 2018, all of our investments were structured through joint venture arrangements with VAF III.~~

~~NorthStar Realty~~Colony Capital and Investment in RXR Equity

In December 2013, NorthStar Realty, which is now a subsidiary of Colony ~~NorthStar,~~Capital, entered into a strategic transaction with RXR. The investment in RXR includes an approximate 27% equity interest. As a result of Colony ~~NorthStar’s~~Capital’s equity interest in RXR, Colony ~~NorthStar~~Capital may be entitled to certain fees in connection with RXR’s investment management business.

In March 2017, Colony ~~NorthStar,~~Capital, through an affiliate, committed $25.0 million to VAF III for the purposes of investing in CRE located in New York City. As of ~~March 31,~~June 30, 2018, Colony ~~NorthStar~~Capital had funded $10.5 million to VAF III, and had a remaining unfunded commitment of $14.5 million.

Sub-advisor Fees

Affiliates of our Sub-advisor provide leasing and management services for the property underlying our unconsolidated venture investment in 1285 AoA. For the ~~three~~six months ended ~~March 31,~~June 30, 2018, our indirect share of management fees incurred by the unconsolidated venture was approximately ~~$37,000.~~$81,000. Refer to Note 3, “Investment in Unconsolidated Venture” in Item 1. “Financial Statements” for further ~~discussion.~~discussion of our investment in an unconsolidated venture.

Recent Developments

Distributions

On ~~May 10,~~August 9, 2018, our board of directors approved a daily cash distribution of $0.000753425 per share of common stock for each of the three months ended ~~September 30,~~December 31, 2018. Distributions are generally paid to stockholders on the first business day of the month following the month for which the distribution was accrued.

Share Repurchases

From July 1, 2018 through August 9, 2018, we repurchased 34,801 shares for a total of $295,861 or a weighted average price of $8.49 per share under a share repurchase program, or our Share Repurchase Program, that enables stockholders to sell their shares to us in certain circumstances, including death or a qualifying disability. We generally fund repurchase requests received during a quarter with proceeds set aside for that purpose which are not expected to exceed proceeds received from our DRP, but may fund additional repurchase requests with any available capital sources.

Repayments

In August 2018, we received $9.4 million related to the repayment of the Times Square Loan. Refer to “Our Investments” for additional information.

Inflation

Some of our assets and liabilities may be exposed to inflation risk. We expect that substantially all of our leases will allow for annual rent increases based on the relevant consumer price index or other lease provisions and will include operating expense reimbursements. Such leases generally minimize the risks of inflation on our office, mixed-use and multifamily properties. Our CRE debt investments are interest rate sensitive in nature. As a result, interest rates and other factors influence our performance significantly more than inflation does. A change in interest rates may correlate with the inflation rate.

Refer to Item 3. “Quantitative and Qualitative Disclosures About Market Risk” for additional details.

Table of Contents

Non-GAAP Financial Measures

Funds from Operations and Modified Funds from Operations

We believe that FFO and MFFO, both of which are non-GAAP measures, are additional appropriate measures of the operating performance of a REIT and of us in particular. We compute FFO in accordance with the standards established by NAREIT as net income (loss) (computed in accordance with U.S. GAAP), excluding gains (losses) from sales of depreciable property, the

~~Table of Contents~~

cumulative effect of changes in accounting principles, real estate-related depreciation and amortization, impairment on depreciable property owned directly or indirectly and after adjustments for unconsolidated ventures.

Changes in the accounting and reporting rules under U.S. GAAP that have been put into effect since the establishment of NAREIT’s definition of FFO have prompted an increase in the non-cash and non-operating items included in FFO. For instance, the accounting treatment for acquisition fees related to business combinations has changed from being capitalized to being expensed. Additionally, publicly registered, non-traded REITs are typically different from traded REITs because they generally have a limited life followed by a liquidity event or other targeted exit strategy. Non-traded REITs typically have a significant amount of acquisition activity and are substantially more dynamic during their initial years of investment and operation as compared to later years when the proceeds from their initial public offering have been fully invested and when they may seek to implement a liquidity event or other exit strategy. However, it is likely that we will make investments past the acquisition and development stage, albeit at a substantially lower pace.

Acquisition fees and expenses paid to third parties in connection with the origination and acquisition of debt investments are amortized over the life of the investment as an adjustment to interest income under U.S. GAAP and are therefore included in the computation of net income (loss) and income (loss) before equity in earnings (losses) of unconsolidated ventures and income tax benefit (expense), both of which are performance measures under U.S. GAAP. We adjust MFFO for the amortization of acquisition fees in the period when such amortization is recognized under U.S. GAAP. Acquisition expenses are paid in cash that would otherwise be available to distribute to our stockholders. In the event that proceeds from our Offering are not sufficient to fund the payment or reimbursement of acquisition expenses, such expenses would be paid from other sources, including new financing, operating cash flow, net proceeds from the sale of investments or from other cash flow. We believe that acquisition expenses incurred by us negatively impact our operating performance during the period in which such investments are originated or acquired by reducing cash flow and therefore the potential distributions to our stockholders.

Acquisition fees and expenses paid to third parties in connection with the acquisition of equity investments are generally considered expenses and are included in the determination of net income (loss) and income (loss) before equity in earnings (losses) of unconsolidated ventures and income tax benefit (expense), both of which are performance measures under U.S. GAAP. Such fees and expenses will not be reimbursed by third parties, and therefore, if there are no further proceeds from the sale of shares of our common stock to fund future acquisition fees and expenses, such fees and expenses will need to be paid from either additional debt, operating earnings, cash flow or net proceeds from the sale of investments or properties. All paid and accrued acquisition fees and expenses will have negative effects on future distributions to stockholders and cash flow generated by us, unless earnings from operations or net sales proceeds from the disposition of other properties are generated to cover the purchase price of the property, these fees and expenses and other costs related to such property.

Due to certain of the unique features of publicly-registered, non-traded REITs, the IPA, an industry trade group, standardized a performance measure known as MFFO and recommends the use of MFFO for such REITs. Management believes MFFO is a useful performance measure to evaluate our business and further believes it is important to disclose MFFO in order to be consistent with the IPA recommendation and other non-traded REITs. MFFO that adjusts for items such as acquisition fees would only be comparable to non-traded REITs that have completed the majority of their acquisition activity and have other similar operating characteristics as us. Neither the SEC nor any other regulatory body has approved the acceptability of the adjustments that we use to calculate MFFO. In the future, the SEC or another regulatory body may decide to standardize permitted adjustments across the non-listed REIT industry and we may need to adjust our calculation and characterization of MFFO.

MFFO is a metric used by management to evaluate our future operating performance once our organization and offering and acquisition and development stages are complete and is not intended to be used as a liquidity measure. Although management uses the MFFO metric to evaluate future operating performance, this metric excludes certain key operating items and other adjustments that may affect our overall operating performance. MFFO is not equivalent to net income (loss) as determined under U.S. GAAP. In addition, MFFO is not a useful measure in evaluating NAV since an impairment is taken into account in determining NAV but not in determining MFFO.

We define MFFO in accordance with the concepts established by the IPA and adjust for certain items, such as accretion of a discount and amortization of a premium on borrowings and related deferred financing costs, as such adjustments are comparable to adjustments for debt investments and will be helpful in assessing our operating performance. We also adjust MFFO for the non-recurring impact of the non-cash effect of deferred income tax benefits or expenses, as applicable, as such items are not indicative of our operating performance. Similarly, we adjust for the non-cash effect of changes to fair value of unconsolidated ventures. Our computation of MFFO may not be comparable to other REITs that do not calculate MFFO using the same method.

Table of Contents

MFFO is calculated using FFO. FFO, as defined by NAREIT, is a computation made by analysts and investors to measure a real estate company’s operating performance. The IPA’s definition of MFFO excludes from FFO the following items:

acquisition fees and expenses;

~~Table of Contents~~

non-cash amounts related to straight-line rent and the amortization of above or below market and in-place intangible lease assets and liabilities (which are adjusted in order to reflect such payments from an accrual basis of accounting under U.S. GAAP to a cash basis of accounting);

amortization of a premium and accretion of a discount on debt investments;

non-recurring impairment of real estate-related investments that meet the specified criteria identified in the rules and regulations of the SEC;

realized gains (losses) from the early extinguishment of debt;

realized gains (losses) on the extinguishment or sales of hedges, foreign exchange, securities and other derivative holdings except where the trading of such instruments is a fundamental attribute of our business;

unrealized gains (losses) from fair value adjustments on real estate securities, including CMBS and other securities, interest rate swaps and other derivatives not deemed hedges and foreign exchange holdings;

unrealized gains (losses) from the consolidation from, or deconsolidation to, equity accounting;

adjustments related to contingent purchase price obligations; and

adjustments for consolidated and unconsolidated partnerships and joint ventures calculated to reflect MFFO on the same basis as above.

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/impairment on a quarterly basis, or more frequently as necessary. Significant judgment is required in this analysis. With respect to debt investments, we consider the estimated net recoverable value of the 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. Fair value is typically estimated based on discounting expected future cash flow of the underlying collateral taking into consideration the discount rate, capitalization rate, occupancy, creditworthiness of major tenants and many other factors. This requires significant judgment and because it is based on projections of future economic events, which are inherently subjective, the amount ultimately realized may differ materially from the carrying value as of the balance sheet date. If the estimated fair value of the underlying collateral for the debt investment is less than its net carrying value, a loan loss reserve is recorded with a corresponding charge to provision for loan losses. With respect to a real estate investment, a property’s value is considered impaired if a triggering event is identified and our estimate of the aggregate future undiscounted cash flow to be generated by the property is less than the carrying value of the property. The value of our investments may be impaired and their carrying values may not be recoverable due to our limited life. Investors should note that while impairment charges are excluded from the calculation of MFFO, investors are cautioned that due to the fact that impairments are based on estimated future undiscounted cash flow and the relatively limited term of a non-traded REIT’s anticipated operations, it could be difficult to recover any impairment charges through operational net revenues or cash flow prior to any liquidity event.

We believe that MFFO is a useful non-GAAP measure for non-traded REITs. It is helpful to management and stockholders in assessing our future operating performance once our organization and offering and acquisition and development stages are complete, because it eliminates from net income non-cash fair value adjustments on our real estate securities and acquisition fees and expenses that are incurred as part of our investment activities. However, MFFO may not be a useful measure of our operating performance or as a comparable measure to other typical non-traded REITs if we do not continue to operate in a similar manner to other non-traded REITs, including if we were to extend our acquisition and development stage or if we determined not to pursue an exit strategy.

However, MFFO does have certain limitations. For instance, the effect of any amortization or accretion on debt investments originated or acquired at a premium or discount, respectively, is not reported in MFFO. In addition, realized gains (losses) from acquisitions and dispositions and other adjustments listed above are not reported in MFFO, even though such realized gains (losses) and other adjustments could affect our operating performance and cash available for distribution. Stockholders should note that

Table of Contents

any cash gains generated from the sale of investments would generally be used to fund new investments. Any mark-to-market or fair value adjustments may be based on many factors, including current operational or individual property issues or general market or overall industry conditions.

~~Table of Contents~~

Neither FFO nor MFFO is equivalent to net income (loss) or cash flow provided by operating activities determined in accordance with U.S. GAAP and should not be construed to be more relevant or accurate than the U.S. GAAP methodology in evaluating our operating performance. Neither FFO nor MFFO is necessarily indicative of cash flow available to fund our cash needs including our ability to make distributions to our stockholders. FFO and MFFO do not represent amounts available for management’s discretionary use because of needed capital replacement or expansion, debt service obligations or other commitments or uncertainties. Furthermore, neither FFO nor MFFO should be considered as an alternative to net income (loss) as an indicator of our operating performance.

The following table presents a reconciliation of net income (loss) attributable to common stockholders to FFO and MFFO attributable to common stockholders:


	Three Months Ended March 31,						Three Months Ended June 30,					Six Months Ended June 30,
	2018			2017			2018			2017		2018			2017
Funds from operations:
Net income (loss) attributable to NorthStar/RXR New York Metro Real Estate, Inc. common stockholders	$	477,318		$	300,667		$	650,283		$	155	$	1,127,601		$	300,822
FFO attributable to NorthStar/RXR New York Metro Real Estate, Inc. common stockholders	$	477,318		$	300,667		$	650,283		$	155	$	1,127,601		$	300,822
Modified funds from operations:
FFO attributable to NorthStar/RXR New York Metro Real Estate, Inc. common stockholders	$	477,318		$	300,667		$	650,283		$	155	$	1,127,601		$	300,822
Adjustments:
Acquisition fees and transaction costs	10,696			—			—			105,620		10,696			105,620
Changes to fair value of unconsolidated venture	(3,846		)	(356,723		)	3,683			3,663		(163		)	(353,060		)
Amortization of origination fee on real estate debt investment	(16,666		)	—			(16,667		)	—		(33,333		)	—
Adjustments related to non-controlling interests	4,333			—			833			—		5,166			—
MFFO attributable to NorthStar/RXR New York Metro Real Estate, Inc. common stockholders	$	471,835		$	(56,056	)	$	638,132		$	109,438	$	1,109,967		$	53,382

Distributions Declared and Paid

We generally pay distributions on a monthly basis based on daily record dates. From May 16, 2016 through September 30, 2017, we paid an annualized distribution amount of $0.10 per share of our common stock (not adjusted for the retroactive impact of the stock distributions issued in January and May 2017). From October 1, 2017 through ~~March 31,~~June 30, 2018, we paid an annualized distribution amount of $0.275 per share of our common stock. Distributions are generally paid to stockholders on the first business day of the month following the month for which the distribution has accrued.

The following table presents distributions declared for the ~~three~~six months ended ~~March 31,~~June 30, 2018 and year ended December 31, 2017:


	Three Months Ended March 31, 2018				Year Ended December 31, 2017					Six Months Ended June 30, 2018				Year Ended December 31, 2017
Distributions⁽¹⁾
Cash	$	114,954			$	172,262				$	428,298			$	172,262
DRP	141,017				181,473					141,017				181,473
Total	$	255,971			$	353,735				$	569,315			$	353,735

Sources of Distributions
Funds from Operations	$	255,971	100	%	$	353,735	⁽²⁾	100	%	$	569,315	100	%	$	353,735	⁽²⁾	100	%

Offering proceeds - Distribution support	—		—	%	—		⁽³⁾	—	%	—		—	%	—		⁽³⁾	—	%
Offering proceeds - Other	—		—	%	—		⁽³⁾	—	%	—		—	%	—		⁽³⁾	—	%
Total	$	255,971	100	%	$	353,735		100	%	$	569,315	100	%	$	353,735		100	%

Cash Flow Provided by (Used in) Operations	$	790,648			$	1,423,640				$	1,601,603			$	1,423,640


(1)	Represents distributions declared for such period, even though such distributions are actually paid to stockholders the month following such period.

4041

Table of Contents

Over the long-term, we expect that our distributions will be paid entirely from cash flow provided by operations. However, our operating performance cannot be accurately predicted and may deteriorate in the future due to numerous factors, including our ability to raise and invest capital at favorable yields, the financial performance of our investments in the current real estate and financial environment, the type and mix of our investments and accounting of our investments in accordance with U.S. GAAP. Future distributions declared and paid may exceed cash flow provided by operations. To the extent distributions are paid from sources other than FFO, the ownership interest of our public stockholders will be diluted. Distributions in excess of our cash flow provided by operations will be paid using Offering proceeds related to distribution support and other offering proceeds.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

We will be primarily subject to interest rate risk, credit spread risk and credit risk. These risks will be dependent on various factors beyond our control, including monetary and fiscal policies, domestic and international economic conditions and political considerations. Our market risk sensitive assets, liabilities and related derivative positions will be held for investment and not for trading purposes.

Interest Rate Risk

We may be exposed to changes in interest income from our investments in real estate debt. Our CRE debt investments bear interest at floating rates. The interest rates on our floating-rate assets are fixed spreads over the one-month LIBOR and reprice every 30 days based on LIBOR in effect at the time. Given the frequent and periodic repricing of our floating-rate assets, changes in benchmark interest rates are unlikely to materially affect the value of our floating-rate portfolio. Changes in short-term rates will, however, affect income from our investments. As of ~~March 31,~~June 30, 2018, a hypothetical 100 basis point increase in interest rates (including the effect of the interest rate ceiling) would increase income by $150,000 annually.

Credit Spread Risk

The value of our floating-rate investments also changes with market credit spreads. This means that when market-demanded risk premium, or credit spread, increases, the value of our floating-rate assets decreases and vice versa. The floating-rate CRE debt investments are valued based on a market credit spread over the applicable LIBOR. Demand for a higher yield on investments results in higher or “wider” spread over the benchmark rate (usually the applicable U.S. Treasury yield) to value these assets. Under these conditions, the value of our portfolio should decrease. Conversely, if the spread used to value these assets were to decrease or “tighten,” the value of these assets should increase.

Credit Risk

Credit risk in our CRE debt investments relates to each individual borrower’s ability to make required interest and principal payments on scheduled due dates. We seek to manage credit risk through our Advisor Entities’ comprehensive credit analysis prior to making an investment, actively monitoring our portfolio and the underlying credit quality. Our analysis is based on a broad range of real estate, financial, economic and borrower-related factors which we believe are critical to the evaluation of credit risk inherent in a transaction. As of ~~March 31,~~June 30, 2018, we had only two debt investments, which contributed 100% of our ~~investment~~interest income. Given our limited number of investments, we have significant exposure to the credit risk of each of the borrowers underlying our debt investments. In August 2018, one of our debt investments was repaid in full. Refer to Item 2. “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Recent Developments” for further discussion.

We are subject to the credit risk of the borrower when we make CRE debt investments. We undertake a rigorous credit evaluation of each borrower prior to making an investment. This analysis includes an extensive due diligence investigation of the borrower’s creditworthiness and business as well as an assessment of the strategic importance of the underlying real estate to the borrower’s core business operations.

Item 4. Controls and Procedures

Disclosure Controls and Procedures

The management of the Company established and maintains disclosure controls and procedures that are designed to ensure that material information relating to the Company and its subsidiaries required to be disclosed in the reports that are filed or submitted under the Securities Exchange Act of 1934, as amended, or the Exchange Act, are recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to management, including the Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosures.

As of the end of the period covered by this report, management conducted an evaluation as required under Rules 13a-15(b) and 15d-15(b) under the Exchange Act under the supervision and with the participation of the Company’s Chief Executive Officer

Table of Contents

and Chief Financial Officer of the effectiveness of the Company’s disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act).

~~Table of Contents~~

Based on this evaluation, the Company’s Chief Executive Officer and Chief Financial Officer concluded that, as of the end of the period covered by this report, the Company’s disclosure controls and procedures are effective. Notwithstanding the foregoing, a control system, no matter how well designed and operated, can provide only reasonable, not absolute, assurance that it will detect or uncover failures to disclose material information otherwise required to be set forth in the Company’s periodic reports.

Internal Control over Financial Reporting

Changes in Internal Control over Financial Reporting.

There have not been any changes in the Company’s internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the most recent fiscal quarter that materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

Inherent Limitations on Effectiveness of Controls

Our management, including our Chief Executive Officer and Chief Financial Officer, does not expect that our disclosure controls and procedures or our internal control over financial reporting will prevent or detect all error and all fraud. A control system, no matter how well designed and operated, can provide only reasonable, not absolute, assurance that the control system’s objectives will be met. The design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs.

4243

Table of Contents

PART II. Other Information

Item 1. Legal Proceedings

We may be involved in various litigation matters arising in the ordinary course of our business. Although we are unable to predict with certainty the eventual outcome of any litigation, in the opinion of management, there are no legal proceedings that are currently expected to have a material adverse effect on our financial position or results of operations.

Item 1A. Risk Factors

There are no material changes from the risk factors previously disclosed in our Annual Report on Form 10-K for the fiscal year ended December 31, 2017, as filed with the SEC on March ~~19,~~20, 2018, except as noted below.

If we pay distributions from sources other than our cash flow provided by operations, we will have less cash available for investments and your overall return may be reduced.

Our organizational documents permit us to pay distributions to our stockholders from any source, including offering proceeds, borrowings, our Advisor’s or Sub-advisor’s agreement to defer, reduce or waive fees (or accept, in lieu of cash, shares of our common stock) or sales of assets or we may make distributions in the form of taxable stock dividends. We have not established a limit on the amount of proceeds we may use to fund distributions. We have funded our cash distributions paid to date using net proceeds from our offering and we may continue to do so in the future. Until the proceeds from our offering are fully invested and otherwise during the course of our existence, we may not generate sufficient cash flow from operations to fund distributions. For the period from inception through ~~March 31,~~June 30, 2018, we declared distributions of ~~$377,662,~~$946,977, of which ~~13%~~5% were paid using proceeds from the Offering, including the purchase of additional shares by Colony ~~NorthStar~~Capital and RXR.

Pursuant to a distribution support agreement, in certain circumstances where our cash distributions exceed our MFFO, NorthStar Realty and RXR have agreed to purchase up to $10.0 million of shares of Class A Shares at $9.10 per share (which includes $2.0 million of Class A Shares purchased by NorthStar Realty and RXR to satisfy the minimum offering amount) to provide additional cash to support distributions to our stockholders. As our distribution support agreement has now been terminated, we may not have sufficient cash available to pay distributions from sources other than our cash flow from operations, including offering proceeds, and as a result we will have less cash available for investments, we may have to reduce our distribution rate, our net asset value may be negatively impacted and your overall return may be reduced.

Our stockholders are limited in their ability to sell their shares of common stock pursuant to our share repurchase program. Our stockholders may not be able to sell any of their shares of common stock back to us and if they do sell their shares, they may not receive the price they paid upon subscription.

Our share repurchase program may provide our stockholders with an opportunity to have their shares of common stock repurchased by us after they have held them for one year. We anticipate that shares of our common stock may be repurchased on a quarterly basis. However, our share repurchase program contains certain restrictions and limitations, including those relating to the number of shares of our common stock that we can repurchase at any given time and limiting the repurchase price. Specifically, we presently intend to limit the number of shares to be repurchased during any calendar year to no more than: (i) 5% of the weighted average of the number of shares of our common stock outstanding during the prior calendar year; and (ii) those that could be funded from the net proceeds from the sale of shares under our DRP in the prior calendar year plus such additional cash as may be borrowed or reserved for that purpose by our board of directors. In addition, our board of directors reserves the right to reject any repurchase request for any reason or no reason or to amend or terminate our share repurchase program at any time upon ten days’ notice except that changes in the number of shares that can be repurchased during any calendar year will only take effect upon ten business days prior written notice. Therefore, our stockholders may not have the opportunity to make a repurchase request prior to a potential termination of our share repurchase program and our stockholders may not be able to sell any of their shares of common stock back to us pursuant to our share repurchase program. In addition, as we consider strategic alternatives in order to maximize value for our stockholders, our stockholders should be aware of the possibility that the amount they may receive if their shares of our common stock are redeemed may be higher or lower than the amount they may receive if our consideration of strategic alternatives results in our pursuit of a liquidity event. However, even if we ultimately determine to pursue a liquidity event, there is no set timetable for the execution of such an event.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

During the three months ended ~~March 31,~~June 30, 2018, we did not issue any equity securities that were not registered under the Securities Act. All prior sales of unregistered securities have been previously reported on quarterly reports on Form 10-Q and annual reports on Form 10-K.

4344

Table of Contents

~~Use of Proceeds from Registered Securities~~

Our registration statement on Form S-11 (File No. 333-200617), covering our Offering of up to $1.8 billion in shares of common stock offered pursuant to our Primary Offering and up to $200.0 million in shares of common stock offered pursuant to our DRP was declared effective under the Securities Act on February 9, 2015. We commenced our Offering on the same date and retained NorthStar Securities to serve as our dealer manager of the Offering.

Our shares of common stock were offered in any combination of the three classes of shares of our common stock: Class A Shares, Class T Shares and Class I Shares. The offering price for the shares in our Primary Offering was $10.1111 per Class A Share, $9.5538 per Class T Share and $9.10 per Class I Share. Our DRP shares were offered at $9.81 per Class A Share, $9.27 per Class T Share and $9.10 per Class I Share.

On December 23, 2015, we satisfied the minimum offering amount in our Primary Offering as a result of NorthStar Realty and RXR purchasing $1.5 million and $0.5 million in Class A Shares, respectively, at $9.10 per share.

In November 2016, our board of directors determined to extend the Offering for one year to February 9, 2018. On February 2, 2018, we filed a registration statement on Form S-11 with the SEC for a follow-on public offering of up to $200.0 million in shares of our common stock, of which $150.0 million are to be offered pursuant to a primary offering and $50.0 million are to be offered pursuant to a distribution reinvestment plan. The follow-on offering has not yet been declared effective by the SEC and there can be no assurance that the Company will commence the follow-on offering or successfully sell the full number of shares registered.

For the period from the commencement of our Offering through March 31, 2018, we issued the following shares of common stock and raised the following gross proceeds in connection with our Offering (in thousands):

Shares Proceeds
Primary Offering 4,160
$ 40,328
DRP 29
278
Total 4,189
$ 40,606

From the commencement of our Offering through March 31, 2018, we incurred $1.5 million in selling commissions, $1.0 million in dealer manager fees, $0.2 million in distribution fees and $0.4 million in other offering costs in connection with the issuance and distribution of our registered securities and $1.9 million of these costs have been reallowed to third parties.

From the commencement of our Offering through March 31, 2018, the net proceeds to us from our Offering, after deducting the total expenses incurred described above, were $37.6 million. From the commencement of our Offering through March 31, 2018, we used proceeds of $4.3 million to purchase an indirect interest in a real estate equity investment, $0.1 million to pay our Advisor Entities acquisition fees in connection with the purchase, $28.6 million to purchase interests in real estate debt investments, and $0.3 million to pay transaction costs incurred in connection with the purchases.

~~As of March 31, 2018, our Advisor Entities incurred organization and offering costs of $6.2 million on our behalf.~~

Purchases of Equity Securities by the Issuer and Affiliated Purchasers

We adopted our Share Repurchase Program effective February 9, 2015, which may enable stockholders to sell their shares to us in limited circumstances. We may not repurchase shares unless a stockholder has held shares for at least one year. However, we may repurchase shares held for less than one year in connection with a stockholder’s death or qualifying disability, if the disability is deemed qualifying by our board of directors in their sole discretion and after receiving written notice from the stockholder or the stockholder’s estate. We are not obligated to repurchase shares pursuant to our Share Repurchase Program. We fund repurchase requests received during a quarter with proceeds set aside for that purpose which are not expected to exceed proceeds received from our DRP. However, to the extent that the aggregate DRP proceeds are not sufficient to fund repurchase requests, our board of directors may, in its sole discretion, choose to use other sources of funds. Our board of directors may, in its sole discretion, amend, suspend or terminate our Share Repurchase Program at any time upon ten days’ notice, except that changes in the number of shares that can be repurchased during any calendar year will take effect only upon ten business days’ prior written notice. We may provide written notice by filing a Current Report on Form 8-K with the SEC. In addition, our Share Repurchase Program will terminate in the event a secondary market develops for our shares or until our shares are listed on a national exchange or included for quotation in a national securities market.

During the six months ended June 30, 2018, we repurchased shares of our common stock as follows:



Period	Total Number of Shares Purchased	Average Price Paid Per Share		Total Number of Shares Purchased as Part of Publicly Announced Plan or Program	Maximum Approximate Dollar Value of Shares that May Yet Be Purchased Under the Plan or Program
January 1 to January 31	—	$	—	—	⁽¹⁾
February 1 to February 28	—	—		—
March 1 to March 31	—	—		—
April 1 to April 30	—	—		—
May 1 to May 31	8,071	$	9.01	8,071
June 1 to June 30	—	—		—
Total	8,071	$	9.01	8,071

________________________

(1)

The number of shares to be repurchased during the calendar year is limited to: (i) 5% of the weighted average number of shares of our common stock outstanding during the prior calendar year; and (ii) those that could be funded from the net proceeds of the sale of shares pursuant to our DRP in the prior calendar year plus such additional cash as may be reserved for that purpose by our board of directors; provided, however, that the above volume limitations shall not apply to repurchases requested within two years after the death or disability of a stockholder.

As of ~~March 31,~~June 30, 2018, we had no unfulfilled repurchase requests.

~~Table of Contents~~

Item 4. Mine Safety Disclosures

Not applicable.

~~Item 5. Other Information~~

~~Determination of Estimated Value Per Share~~

~~Overview~~

On May 10, 2018, upon the recommendation of the audit committee (the “Audit Committee”) of the board of directors (the “Board”) of NorthStar/RXR New York Metro Real Estate, Inc. (“NorthStar/RXR”), the Board, including all of its independent directors, approved and established an estimated value per share of NorthStar/RXR’s common stock of $8.49. The estimated value per share is based upon the estimated value of NorthStar/RXR’s assets less the estimated value of NorthStar/RXR’s liabilities as of March 31, 2018, divided by the number of shares of NorthStar/RXR’s common stock outstanding as of March 31, 2018. The information used to generate the estimated value per share, including market information, investment- and property-level data and other information provided by third parties, was the most recent information practically available as of March 31, 2018.

The estimated value per share reflects the impact of two special stock distributions that NorthStar/RXR made to stockholders of record on December 31, 2016 and May 16, 2017. In total, 329,550 shares were issued in connection with the special stock distributions. Overall, the special stock distributions had the effect of reducing NorthStar/RXR’s estimated value per share as of March 31, 2018 by approximately 7%.

~~Process~~

The estimated value per share was calculated with the assistance of the CNI NS/RXR Advisors, LLC, NorthStar/RXR’s external advisor (the “Advisor”), RXR NTR Sub-Advisor LLC (the “Sub-Advisor,” and together with the Advisor, the “Advisor Entities”) and Robert A. Stanger & Co., Inc. (“Stanger”), an experienced third-party independent valuation and consulting firm engaged by NorthStar/RXR to assist with the valuation of its assets and liabilities. The engagement of Stanger was approved by the Board, including all of its independent directors. Stanger has extensive experience in conducting asset valuations, including valuations of properties and debt investments similar to those owned by NorthStar/RXR. While NorthStar/RXR and other entities managed or sponsored by affiliates of the Advisor have engaged or may engage Stanger in the future for services of various kinds, NorthStar/RXR believes that there are no material conflicts of interest with respect to its engagement of Stanger.

The Audit Committee recommended and the Board established the estimated value per share based upon the analyses and reports provided by Stanger and the Advisor Entities, including an evaluation of NorthStar/RXR’s assets and liabilities as of March 31, 2018. In arriving at its recommendation, the Audit Committee relied in part on valuation methodologies that the Advisor Entities and Stanger believe are standard and acceptable in the real estate and non-traded real estate investment trust (“REIT”) industries for the types of assets and liabilities held by NorthStar/RXR. The process for estimating the value of NorthStar/RXR’s assets and liabilities was performed in accordance with the provisions of the Investment Program Association Practice Guideline 2013-01, Valuations of Publicly Registered Non-Listed REITs. NorthStar/RXR believes that the valuation was developed in a manner reasonably designed to ensure its reliability.

On May 8, 2018, Stanger delivered its final report related to the valuation of NorthStar/RXR’s assets and liabilities as of March 31, 2018, including its opinion of value for NorthStar/RXR’s two mezzanine debt investments held in joint ventures and secured by ownership interests in two New York City development projects (the “Debt Investments”) and minority interest in 1285 Avenue of the Americas (the “1285 Interest”) as further described below.

The Board currently expects that NorthStar/RXR’s next estimated value per share will be based upon its assets and liabilities as of March 31, 2019 and that such value will be included in a report filed with the U.S. Securities and Exchange Commission. NorthStar/RXR intends to publish estimated values per share annually.

~~Valuation Methodology~~

~~Valuation of Debt Investments~~

The estimated value of NorthStar/RXR’s two Debt Investments was established by performing a comparable market interest rate analysis as of March 31, 2018. Stanger evaluated the estimated value by applying a discounted cash flow (“DCF”) analysis over the projected remaining term of the investment, taking into account prepayment and extension options available to the borrower, as appropriate. The cash flow estimates used in the DCF analysis were based on the investments’ contractual agreements and corresponding interest and principal cash flow. The expected cash flow was then discounted at an interest rate that Stanger estimated a current market participant would require for an instrument with similar collateral and duration assuming an orderly market environment, taking into account, for example, remaining loan term, loan-to-value ratio, collateral type, debt service coverage,

~~Table of Contents~~

security position, prepayment provisions and other factors deemed relevant. The range of discount rates used by Stanger to estimate the value of the Debt Investments was approximately 10.9% to 11.3% and the weighted average discount rate was approximately 11.1%.

~~As of March 31, 2018, the estimated value of the Debt Investments was $35.1 million, compared with an aggregate outstanding principal amount of $35.0 million (the “Principal Amount”).~~

~~Valuation of the 1285 Interest~~

To estimate the value of the 1285 Interest, Stanger relied upon a recently completed third-party appraisal for the underlying property (the “Third-Party Appraisal”). The Third-Party Appraisal was conducted as of December 31, 2017 and was performed in accordance with the Uniform Standards of Professional Appraisal Practice of the Appraisal Foundation. In determining the value of the 1285 Interest, Stanger utilized all information that it deemed relevant, including information from the Advisor Entities and its own data sources. The Third-Party Appraisal utilized a DCF analysis, sales comparison approach and direct capitalization approach to value the underlying property, and relied primarily on the DCF analysis. The capitalization and discount rates were selected by the third-party appraiser by taking into account, among other factors, prevailing capitalization rates in the office property market in New York City. Stanger then added or subtracted, as appropriate, outstanding borrowings, after factoring in any adjustments for above- or below-market in-place financing, as deemed applicable based on information provided on such borrowings, and other balance sheet assets and liabilities to derive an estimated equity value of the underlying property. Stanger applied the terms of the applicable investment structure, including any distribution priorities, to its equity value estimate to establish NorthStar/RXR’s allocable share of the equity interest in the investment. In addition, Stanger applied a market discount under an assumed liquidation scenario to reflect the potential discount that may be required to effectuate a near-term sale of a minority, non-controlling interest similar to the 1285 Interest. The discount rate used in the Third-Party Appraisal to value the property underlying the 1285 Interest was 5.0% and the terminal capitalization rate was 4.5%.

As of March 31, 2018, the estimated value of the 1285 Interest was $4.7 million, compared with an aggregate equity contribution, including subsequent capital contributions, of $4.3 million (the “1285 Equity Contribution”).

~~Valuation of Borrowings~~

Stanger estimated the fair value of NorthStar/RXR’s long-term liabilities, which consist solely of mortgage borrowings associated with the 1285 Interest (the “Borrowings”), by discounting the stream of expected interest and principal payments for each liability by an interest rate that Stanger estimated a current market participant would require for instruments with similar collateral and duration assuming an orderly market environment, taking into account factors such as remaining loan term, loan-to-value ratio, collateral type, debt service coverage, security position, prepayment provisions and other factors deemed relevant. The range of discount rates used by Stanger to estimate the value of the Borrowings was approximately 4.0% to 7.1% and the weighted average discount rate was approximately 4.4%.

~~As of March 31, 2018, the gross estimated value of the Borrowings was $1.19 billion, compared with an aggregate gross outstanding principal amount of $1.20 billion~~

~~Cash, Other Tangible Assets and Other Liabilities~~

The fair value of NorthStar/RXR’s cash, other tangible assets and current liabilities was estimated by the Advisor to approximate carrying value as of March 31, 2018 and Stanger relied upon and utilized such amounts in its determination of the estimated net asset value per share. To estimate the value of certain non-controlling interests associated with the Debt Investments, Stanger applied the values of the underlying investments through the applicable investment structure, including any distribution priorities, to establish the value of the minority interests held by third parties. The resulting concluded value of the non-controlling interests of $6.8 million compares with a current book value for the non-controlling interests of $6.8 million. Stanger also considered any amounts that would be due as of March 31, 2018 to the special limited partner of the NorthStar/RXR operating partnership (an affiliate of the Advisor), and concluded that no amounts were due to the special limited partner.

~~Estimated Net Asset Value Per Share~~

Based on the above valuations and estimates and subject to the assumptions and limiting conditions contained in its final report, Stanger estimated the net asset value per fully diluted common share outstanding of NorthStar/RXR as of March 31, 2018 to be $8.49 per share.

~~Table of Contents~~

~~The table below sets forth the calculation of NorthStar/RXR’s estimated value per share as of March 31, 2018 (in thousands, except per share values):~~

Estimated Value Estimated Value Per Share
Debt Investments $ 35,075
$ 7.67
1285 Interest 4,739
1.04
Cash and other assets 6,120
1.34
Minority Interests & Other Liabilities (7,107 ) (1.56 )
Estimated net asset value as of March 31, 2018 $ 38,827
$ 8.49

Shares outstanding 4,571

In the aggregate, the estimated total value of the Debt Investments and the 1285 Interest of approximately $39.8 million represents an approximate 1.3% increase in value over the aggregate value of the Principal Amount and the 1285 Equity Contribution.

The estimated net asset value per share recommended by the Advisor Entities and the Audit Committee and approved by the Board does not reflect NorthStar/RXR’s “enterprise value,” which may include a premium or discount for:

~~the size of NorthStar/RXR’s portfolio, as some buyers may pay more for a portfolio of investments compared to prices for individual investments;~~

the characteristics of NorthStar/RXR’s working capital, co-investment structures (other than the 1285 Interest), leverage and other financial structures where some buyers may ascribe different values based on synergies, cost savings or other attributes;

~~disposition and other expenses that would be necessary to realize the value;~~

the services being provided by personnel of the Advisor and Sub-Advisor under their advisory agreement and sub-advisory agreements with NorthStar/RXR, and NorthStar/RXR’s potential ability to secure the services of a management team on a long-term basis; or

~~the potential difference in per share value if NorthStar/RXR were to list its shares of common stock on a national securities exchange.~~

On May 10, 2018, Stanger delivered its final valuation report to the Audit Committee. The Audit Committee was given an opportunity to confer with the Advisor Entities and Stanger regarding the methodologies and assumptions used therein, and determined to recommend to the Board the estimated value per share of NorthStar/RXR’s common stock.

The Board is ultimately and solely responsible for the establishment of the estimated value per share of NorthStar/RXR’s common stock. In arriving at its determination of the estimated value per share, the Board considered all information provided in light of its own familiarity with NorthStar/RXR’s assets and unanimously approved the estimated value recommended by the Audit Committee.

~~Sensitivity Analysis~~

Changes to the key assumptions used to arrive at the estimated value per share, including the capitalization rates and discount rates used to value the Debt Investments and 1285 Interest, would have a significant impact on the underlying value of NorthStar/RXR’s assets. The following table presents the impact on the estimated value per share of NorthStar/RXR’s common stock resulting from a 5.0% increase and decrease to (1) the discount rates used to value the Debt Investments and Borrowings and (2) the discount and capitalization rates used to value the 1285 Interest:

Range of Value
Low Midpoint High
Estimated Net Asset Value Per Share $8.30 $8.49 $8.70
Weighted Average Discount Rate (Debt Investments) 11.6% 11.1% 10.8%
Weighted Average Discount Rate (1285 Interest) 5.3% 5.0% 4.8%
Weighted Average Capitalization Rate (1285 Interest) 4.7% 4.5% 4.3%
Weighted Average Discount Rate (Borrowings) 4.2% 4.4% 4.6%

~~Table of Contents~~

The following table presents the impact on the estimated value per share of NorthStar/RXR’s common stock resulting from a 5.0% increase and decrease to (1) the discount rates used to value the Debt Investments and Borrowings and (2) the discount and capitalization rates used to value the 1285 Interest, with the impact of each asset or liability class within NorthStar/RXR’s portfolio shown in isolation:

Range of Value
Low Midpoint High
Debt Investments (Discount Rates) $8.44 $8.49 $8.54
1285 Interest (Discount Rates) $8.48 $8.49 $8.51
1285 Interest (Capitalization Rate) $8.38 $8.49 $8.62
Borrowings (Discount Rates) $8.48 $8.49 $8.51
All investments, net of Borrowings $8.30 $8.49 $8.70

~~Limitations and Risks~~

As with any valuation methodology, the methodologies used to determine the estimated value per share are based upon a number of estimates and assumptions that may prove later to be inaccurate or incomplete. Further, different market participants using different assumptions and estimates could derive different estimated values.

Although the Board relied on estimated values of NorthStar/RXR’s assets and liabilities in establishing the estimated value per share, the estimated value per share may bear no relationship to NorthStar/RXR’s book or asset value. In addition, the estimated value per share may not represent the price at which the shares of NorthStar/RXR’s common stock would trade on a national securities exchange, the amount realized in a sale, merger or liquidation of NorthStar/RXR or the amount a stockholder would realize in a private sale of shares.

The estimated value of NorthStar/RXR’s assets and liabilities is as of a specific date and such value is expected to fluctuate over time in response to future events, including but not limited to, changes to commercial real estate values, particularly commercial real estate located in New York City, changes in market interest rates for commercial real estate debt investments, changes in capitalization rates, rental and growth rates, changes in laws or regulations impacting the real estate industry, demographic changes, returns on competing investments, changes in administrative expenses and other costs, the amount of distributions on NorthStar/RXR’s common stock, repurchases of NorthStar/RXR’s common stock, changes in the number of shares of NorthStar/RXR’s common stock outstanding, the proceeds obtained for any common stock transactions, local and national economic factors and the factors specified in in Part I, Item 1A of NorthStar/RXR’s Annual Report on Form 10-K for the fiscal year ended December 31, 2017. There is no assurance that the methodologies used to establish the estimated value per share would be acceptable to the Financial Industry Regulatory Authority, Inc. or in compliance with guidelines pursuant to the Employee Retirement Income Security Act of 1974 with respect to their reporting requirements.

~~Share Repurchase Program~~

In accordance with the terms of NorthStar/RXR’s share repurchase program (the “SRP”), effective immediately, unless the shares are being repurchased in connection with a stockholder’s death or qualifying disability, repurchases will be made at a price of $8.49, which is equal to the value required to appear on customer account statements, until such time as NorthStar/RXR establishes a new estimated value per share, at which time the purchase price will adjust to the new value required to appear on customer accounts statements. Shares repurchased in connection with a stockholder’s death or qualifying disability will continue to be repurchased at the higher of the price paid for the shares, as adjusted for any stock dividends, combinations, splits, recapitalizations or any similar transaction with respect to the shares of common stock, or the value required to appear on customer account statements, as more fully described in the SRP.

Table of Contents

Item 6. Exhibits



Exhibit Number		Description of Exhibit
3.1	��	Second Articles of Amendment and Restatement of NorthStar/RXR New York Metro Real Estate, Inc. (filed as Exhibit 3.1 to Pre-Effective Amendment No.1 to Post-Effective Amendment No. 1 to the Company’s Registration Statement on Form S-11 (File No. 333-200617) filed with the SEC on November 5, 2015, and incorporated herein by reference)
3.2		Amended and Restated Bylaws of NorthStar/RXR New York Metro Real Estate, Inc. (filed as Exhibit 3.2 to Pre-Effective Amendment No. 1 to Post-Effective Amendment No. 1 to the Company’s Registration Statement on Form S-11 (File No. 333-200617) filed with the SEC on November 5, 2015, and incorporated herein by reference)
3.3		Articles Supplementary of NorthStar/RXR New York Metro Real Estate, Inc., dated October 19, 2016 (filed as Exhibit 3.3 to Pre-Effective Amendment No.1 to Post-Effective Amendment No. 4 to the Company’s Registration Statement on Form S-11 (File No. 333-200617) filed with the SEC on October 20, 2016, and incorporated herein by reference)
3.4		Articles of Amendment to the Second Articles of Amendment and Restatement of NorthStar/RXR New York Metro Real Estate, Inc., dated June 26, 2017 (filed as Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the SEC on June 28, 2017, and incorporated herein by reference)
4.1		Form of Subscription Agreement (included as Appendix B to the prospectus filed with the SEC pursuant to Rule 424(b)(3) on April 28, 2017, and incorporated herein by reference)
4.2		Second Amended and Restated Distribution Reinvestment Plan (included as Appendix C to the prospectus filed with the SEC pursuant to Rule 424(b)(3) on October 26, 2016, and incorporated herein by reference)
~~10.1~~		Assignment and Assumption of Percentage Interests and Amendment of Partnership Agreement, dated as of February 23, 2018, by and between 1285 Investor NT-NSR, LLC and RXR 11 Jane Vehicle LP (filed as Exhibit 10.1 to the Company’s Periodic Report on Form 8-K filed with the SEC on March 1, 2018, and incorporated herein by reference)
31.1*		Certification by the Chief Executive Officer pursuant to 17 CFR 240.13a-14(a)/15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2*		Certification by the Chief Financial Officer pursuant to 17 CFR 240.13a-14(a)/15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1*		Certification by the Chief Executive Officer pursuant to Rule 13a-14(b) under the Securities Exchange Act of 1934 and 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
32.2*		Certification by the Chief Financial Officer pursuant to Rule 13a-14(b) under the Securities Exchange Act of 1934 and 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101*		The following materials from the NorthStar/RXR New York Metro Real Estate, Inc. Quarterly Report on Form 10-Q for the quarterly period ended ~~March 31,~~June 30, 2018, formatted in XBRL (eXtensible Business Reporting Language): (i) Consolidated Balance Sheets as of ~~March 31,~~June 30, 2018 (unaudited) and December 31, 2017; (ii) Consolidated Statements of Operations (unaudited) for the three and six months ended ~~March 31,~~June 30, 2018 and 2017; (iii) Consolidated Statements of Equity (unaudited) for the ~~three~~six months ended ~~March 31,~~June 30, 2018 and 2017; (iv) Consolidated Statement of Cash Flows (unaudited) for the ~~three~~six months ended ~~March 31,~~June 30, 2018 and 2017; and (v) Notes to Consolidated Financial Statements (unaudited)


*	Filed herewith

4946

Table of Contents

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.



		NorthStar/RXR New York Metro Real Estate, Inc.
Date:	~~May 11,~~August 10, 2018	By:	/s/ David Schwarz
			Name:	David Schwarz
			Title:	Chief Executive Officer and President

		By:	/s/ Frank V. Saracino
			Name:	Frank V. Saracino
			Title:	Chief Financial Officer and Treasurer

5047



	Estimated Value			Estimated Value Per Share
Debt Investments	$	35,075		$	7.67
1285 Interest	4,739			1.04
Cash and other assets	6,120			1.34
Minority Interests & Other Liabilities	(7,107		)	(1.56		)
Estimated net asset value as of March 31, 2018	$	38,827		$	8.49

Shares outstanding	4,571



	Range of Value
	Low	Midpoint	High
Estimated Net Asset Value Per Share	$8.30	$8.49	$8.70
Weighted Average Discount Rate (Debt Investments)	11.6%	11.1%	10.8%
Weighted Average Discount Rate (1285 Interest)	5.3%	5.0%	4.8%
Weighted Average Capitalization Rate (1285 Interest)	4.7%	4.5%	4.3%
Weighted Average Discount Rate (Borrowings)	4.2%	4.4%	4.6%

Primary Offering