Fundrise Income eREIT VI

Filed: 1 Oct 21, 6:43am

Filed Pursuant to Rule 253(g)(2)
File No. 024-11105






This document supplements, and should be read in conjunction with, the offering circular of Fundrise eREIT XIV, LLC (the “Company”, “we”, “our” or “us”), dated December 30, 2020, as previously supplemented, and filed by us with the Securities and Exchange Commission (the “Commission”) (collectively, the “Offering Circular”). Unless otherwise defined in this supplement, capitalized terms used in this supplement shall have the same meanings as set forth in the Offering Circular.


The purpose of this supplement is to disclose:


·Our Net Asset Value (“NAV”) Per Share as of September 30, 2021;
·Share Redemption Plan Status;
·Historical NAV Information; and
·Real Estate Performance.


Net Asset Value as of September 30, 2021


As of September 30, 2021, our net asset value (“NAV”) per common share is $10.28. This NAV per common share shall be effective until updated by us on or about December 31, 2021 (or as soon as commercially reasonable thereafter), unless updated by us prior to that time.


The following sets forth the calculation of NAV for our common shares:




(In thousands, except share and per share amounts) 

September 30, 2021



June 30, 2021


Investments, at fair value $46,252  $41,300 
Real estate properties, at fair value  -   - 
Loans and debt securities related to real estate (inclusive of accrued interest), at fair value  23,222   21,458 
Other real estate investments, at fair value  23,030   19,842 
Non-real estate-related investments, at fair value  -   - 
Cash and cash equivalents  3,106   4,564 
Current interest receivable  145   157 
Other assets  54   1,989 
Total Assets $49,557  $48,010 
Accounts payable $48  $36 
Due to related party  181   219 
Dividends payable [2]  732   668 
Total Liabilities $961  $923 
Fundrise eREIT XIV, LLC Members’ Equity:        
Common shares; 4,727,337 and 4,657,028 shares outstanding, net of offering costs, on September 30, 2021 and June 30, 2021, respectively $45,262  $45,257 
Retained earnings  508   658 
Net adjustments to fair value  2,826   1,172 
NET ASSETS $48,596  $47,087 
NET ASSET VALUE PER SHARE, on 4,727,337 and 4,657,028 shares outstanding for the periods ended September 30, 2021 and June 30, 2021, respectively [3] $10.28  $10.11 





[1] Estimated Balance Sheets as of September 30, 2021 and June 30, 2021.


[2] This amount does not include the accrual for dividends payable that were declared before September 30, 2021 that relate to the fourth quarter of 2021 or dividends payable that were declared before June 30, 2021 that relate to the third quarter of 2021, respectively.


[3] The total shares issued and outstanding used in the computation of net asset value per share is the estimated amount of shares immediately prior to redemptions that are processed and effective on September 30, 2021 and June 30, 2021, respectively.


On October 1, 2021, the Company announced that its net asset value per share (“NAV”) as of September 30, 2021 is $10.28 per share of our Common Shares. This NAV per common share shall be effective until updated by us on or about December 31, 2021 (or as soon as commercially reasonable thereafter), unless updated by us prior to that time.


As described in the section titled “Valuation Policies” of our Offering Circular, our goal is to provide a reasonable estimate of the value of our shares on a periodic, ongoing basis. However, the majority of our assets consist of commercial real estate loans and other commercial real estate assets and, as with any commercial real estate valuation protocol, the conclusions reached by us are based on a number of judgments, assumptions and opinions about future events that may or may not prove to be correct. The use of different judgments, assumptions or opinions would likely result in different estimates of the value of our commercial real estate assets and investments. In addition, for any given quarter, our published NAV per share may not fully reflect certain material events, to the extent that the financial impact of such events on our portfolio is not immediately quantifiable. As a result, the quarterly calculation of our NAV per share may not reflect the precise amount that might be paid for your shares in an arm’s length transaction with an unrelated third party, and any potential disparity in our NAV per share may be in favor of either shareholders who redeem their shares, or shareholders who buy new shares, or existing shareholders. However, to the extent quantifiable, if a material event occurs in between quarterly updates of NAV that would cause our NAV per share to change by 5% or more from the last disclosed NAV, we will disclose the updated price and the reason for the change in an offering circular supplement filed on the SEC’s EDGAR website as promptly as reasonably practicable, and will update the NAV information provided on our website.


Our internal accountants calculated our NAV per common share using a process that reflects (1) estimated values of each of our commercial real estate assets and investments, including related liabilities, which may be updated upon the occurrence of certain material events, (2) the price of liquid assets for which third party market quotes are available, (3) accruals of our periodic distributions, and (4) estimated accruals of our operating revenues and expenses. The determination of our NAV is not based on, nor intended to comply with, fair value standards under U.S. Generally Accepted Accounting Principles (“GAAP”), and our NAV may not be indicative of the price that we would receive for our assets at current market conditions.


We generally receive financial and other reporting from our borrowers or unconsolidated subsidiaries on a monthly or quarterly basis, so the estimated values of each of our commercial real estate assets and investments included on each NAV reporting date are generally based on the latest financial and other information reported to us or otherwise available to us, which has been rolled forward through the NAV reporting date for accruals and other items. For investments made within the previous or current reporting period where we have not received our first set of reporting data from our investments, our NAV is generally based on the information we used during our regular underwriting processes and in consideration of other market data available to us. We are not aware of any events that would have a material impact on the estimated values included herein that occurred between the date of the latest information we received with respect to our investments and the NAV reporting date.





Beginning on October 1, 2021, the per share purchase price of our Common Shares will be $10.28 per share, as the per share purchase price shall be the greater of the then-current NAV per common share or $10.00. This price per share shall be effective until the next announcement of price per share by the Company, which is expected to happen within a commercially reasonable time after December 31, 2021, unless updated by us prior to that time. Redemptions of Common Shares shall be made pursuant to our redemption plan based on the then-current NAV per Common Share.


Share Redemption Plan Status


For the quarter ended September 30, 2021, we expect to redeem approximately 67,000 common shares pursuant to our share redemption plan.


Historical NAV Information


Below is the NAV per common share, as determined in accordance with our valuation policies, for each period presented from September 30, 2020 to September 30, 2021.


DateNAV Per Share
September 30, 2020$10.00
March 31, 2021$10.00
June 30, 2021$10.11
September 30, 2021$10.28


Real Estate Performance


The Company experienced a write up in NAV driven by (among other things) continued strong performance of its multifamily assets and in particular those located across the Sunbelt region due to ongoing demand for relatively affordable, well-located apartment housing.  


Generally, we’ve seen continued rent growth across our multifamily portfolio which has led to higher valuations. In addition, increased investor interest for residential assets has contributed to cap rate compression.