Large accelerated filer | ☐ | Accelerated filer | ☐ |
Non-accelerated filer | ☒ | Smaller reporting company | ☐ |
Emerging Growth Company | ☐ |
Price to the Public(1) | Upfront Selling Commissions(2) | Dealer Manager Fees(2) | Proceeds to Us, Before Expenses(3) | ||||
Maximum Offering(4) ................................................................ | $6,000,000,000 | $134,868,280 | $1,449,275 | $5,863,682,444 | |||
Class T shares, per share ........................................................... | $10.8220 | $0.3137 | $0.0523 | $10.4560 | |||
Class S shares, per share ........................................................... | $10.6136 | $0.3589 | — | $10.2547 | |||
Class D shares, per share .......................................................... | $10.6222 | $0.1570 | — | $10.4652 | |||
Class I shares, per share ............................................................ | $10.3689 | — | — | $10.3689 | |||
Maximum Distribution Reinvestment Plan .............................. | $1,500,000,000 | — | — | $1,500,000,000 |
Suitability Standards ......................................................................................................................................... | |
About This Prospectus ...................................................................................................................................... | |
Cautionary Note Regarding Forward-Looking Statements .............................................................................. | |
Questions and Answers About this Offering .................................................................................................... | |
Prospectus Summary ......................................................................................................................................... | |
Risk Factors ...................................................................................................................................................... | |
Estimated Use of Proceeds ................................................................................................................................ | |
Investment Objectives and Strategies ............................................................................................................... | |
Investments in Real Estate and Real Estate Debt ............................................................................................. | |
Selected Information Regarding Our Operations ............................................................................................. | |
Management ...................................................................................................................................................... | |
Compensation ................................................................................................................................................... | |
Conflicts of Interest ........................................................................................................................................... | |
Net Asset Value Calculation and Valuation Guidelines ................................................................................... | |
Stock Ownership of Certain Beneficial Owners and Management .................................................................. | |
Description of Capital Stock ............................................................................................................................. | |
Certain Provisions of Maryland Law and Our Charter and Bylaws ................................................................. | |
Summary of the Operating Partnership Agreement .......................................................................................... | |
Material U.S. Federal Income Tax Considerations ........................................................................................... | |
Certain ERISA Considerations ......................................................................................................................... | |
Plan of Distribution ........................................................................................................................................... | |
How to Subscribe .............................................................................................................................................. | |
Share Repurchases ............................................................................................................................................ | |
Supplemental Sales Material ............................................................................................................................. | |
Reports to Stockholders .................................................................................................................................... | |
Legal Matters .................................................................................................................................................... | |
Experts .............................................................................................................................................................. | |
Privacy Policy Notice ....................................................................................................................................... | |
Where You Can Find More Information; Incorporation by Reference ............................................................ | |
Appendix A: Distribution Reinvestment Plan .................................................................................................. | |
Appendix B: Form of Subscription Agreement ................................................................................................ | |
Appendix C: Privacy Notice ............................................................................................................................. |
Upfront Selling Commissions | Dealer Manager Fees | Annual Stockholder Servicing Fees | Maximum Stockholder Servicing Fees Over Life of Investment (Length of Time) | Total (Length of Time) | |||||
Class T .......................................................... | $300 | $50 | $85 | 556 (7 years) | 906 (6.5 years) | ||||
Class S .......................................................... | $350 | — | $85 | 556 (7 years) | 906 (6.5 years) | ||||
Class D ......................................................... | $150 | — | $25 | 738 (29.5 years) | 888 (29.5 years) | ||||
Class I ........................................................... | — | — | — | — | — |

Type of Compensation and Recipient | Determination of Amount | Estimated Amount | ||
Organization and Offering Activities | ||||
Upfront Selling Commissions and Dealer Manager Fees—The Dealer Manager ........................... | The Dealer Manager is entitled to receive upfront selling commissions of up to 3.0%, and upfront dealer manager fees of 0.5%, of the transaction price of each Class T share sold in the primary offering; provided, however, that such amounts may vary at certain participating broker-dealers provided that the sum will not exceed 3.5% of the transaction price. The Dealer Manager is entitled to receive upfront selling commissions of up to 3.5% of the transaction price of each Class S share sold in the primary offering and up to 1.5% of the transaction price of each Class D share sold in the primary offering. The Dealer Manager anticipates that all of the upfront selling commissions and dealer manager fees will be retained by, or reallowed (paid) to, participating broker-dealers. | The actual amount will depend on the number of Class T, Class S and Class D shares sold. Aggregate upfront selling commissions will equal approximately $134.9 million and dealer manager fees will equal approximately $1.4 million, in each case, assuming we sell the maximum amount in our primary offering, assuming payment of the full upfront selling commissions and dealer manager fees (with a split for Class T shares of 3.0% and 0.5%, respectively), and assuming that 5%, 60% and 5% of our offering proceeds are from the sale of each of Class T, Class S and Class D shares, respectively. | ||
No upfront or other selling commissions or dealer manager fees are paid with respect to Class I shares, or shares of any class sold pursuant to our distribution reinvestment plan. |
Type of Compensation and Recipient | Determination of Amount | Estimated Amount | ||
Stockholder Servicing Fees— The Dealer Manager ................... | Subject to FINRA limitations on underwriting compensation, we pay the Dealer Manager selling commissions over time as stockholder servicing fees for ongoing services rendered to stockholders by participating broker-dealers or broker- dealers servicing investors’ accounts, referred to as servicing broker-dealers: •with respect to our outstanding Class T shares equal to 0.85% per annum of the aggregate NAV of our outstanding Class T shares, consisting of an advisor stockholder servicing fee of 0.65% per annum, and a dealer stockholder servicing fee of 0.20% per annum, of the aggregate NAV of our outstanding Class T shares; provided, however, that with respect to Class T shares sold through certain participating broker- dealers, the advisor stockholder servicing fee and the dealer stockholder servicing fee may be other amounts, provided that the sum of such fees will always equal 0.85% per annum of the NAV of such shares; •with respect to our outstanding Class S shares equal to 0.85% per annum of the aggregate NAV of our outstanding Class S shares; and •with respect to our outstanding Class D shares equal to 0.25% per annum of the aggregate NAV of our outstanding Class D shares. | Actual amounts depend upon the per share NAVs of our Class T, Class S and Class D shares, the number of Class T, Class S and Class D shares purchased and when such shares are purchased. For Class T shares, the stockholder servicing fees will equal approximately $2.5 million per annum if we sell the maximum amount. For Class S shares, the stockholder servicing fees will equal approximately $29.6 million per annum if we sell the maximum amount. For Class D shares, the stockholder servicing fees will equal approximately $0.7 million per annum if we sell the maximum amount. In each case, we are assuming that, in our primary offering, 5% of our offering proceeds are from the sale of Class T shares, 60% of our offering proceeds are from the sale of Class S shares and 5% of our offering proceeds are from the sale of Class D shares, that the NAV per share of our Class T shares, Class S shares and Class D shares remains constant and none of our stockholders participate in our distribution reinvestment plan. | ||
We do not pay a stockholder servicing fee with respect to our outstanding Class I shares. The stockholder servicing fees are paid monthly in arrears. The Dealer Manager reallows (pays) the stockholder servicing fees to participating broker- dealers and servicing broker-dealers for ongoing stockholder services performed by such broker-dealers, and waives stockholder servicing fees to the extent a broker-dealer is not eligible to receive it for failure to provide such services. Stockholder servicing fees are paid on Class T, Class S and Class D shares issued under our distribution reinvestment plan. Because the stockholder servicing fees are calculated based on the NAV for our Class T, Class S and Class D shares, they will reduce the NAV or, alternatively, the distributions payable, with respect to the shares of each such class. | ||||
Type of Compensation and Recipient | Determination of Amount | Estimated Amount | ||
We will cease paying the stockholder servicing fee with respect to any Class T share, Class S share or Class D share held in a stockholder’s account at the end of the month in which the Dealer Manager in conjunction with the transfer agent determines that total upfront selling commissions, dealer manager fees and stockholder servicing fees paid with respect to the shares held by such stockholder within such account would exceed, in the aggregate, 8.75% (or, in the case of Class T shares sold through certain participating broker-dealers, a lower limit as set forth in the applicable dealer agreement between the Dealer Manager and a participating broker- dealer at the time such shares were issued) of the sum of the gross proceeds from the sale of such shares. | ||||
At the end of such month, any Class T share, Class S share or Class D share held in such stockholder’s account will convert into a number of Class I shares with an equivalent aggregate NAV as such shares. Although we cannot predict the length of time over which the stockholder servicing fee will be paid due to potential changes in the NAV of our shares, this fee would be paid with respect to a Class T share or Class S share over approximately 6.5 years from the date of purchase and with respect to a Class D share held in a stockholder’s account over approximately 29.5 years from the date of purchase, assuming a limit of 8.75% of gross proceeds, payment of the full upfront selling commissions and dealer manager fees (as applicable), opting out of the distribution reinvestment plan and a constant NAV of $10.00 per share. Under these assumptions, if a stockholder holds his or her shares for these time periods, this fee with respect to a Class T share or Class S share would total approximately $0.56 and with respect to a Class D share would total approximately $0.74. |
Type of Compensation and Recipient | Determination of Amount | Estimated Amount | ||
In addition, we will cease paying the stockholder servicing fee on the Class T shares, Class S shares and Class D shares on the earlier to occur of the following: (i) a listing of Class I shares, (ii) our merger or consolidation with or into another entity in which we are not the surviving entity, or the sale or other disposition of all or substantially all of our assets, in each case in a transaction in which our stockholders receive cash, securities listed on a national exchange or a combination thereof, or (iii) the end of the month following the completion of this offering in which, which we, with the assistance of the Dealer Manager, determine that, in the aggregate, underwriting compensation paid or incurred from all sources in connection with this offering, determined pursuant to the rules and guidance of FINRA, including upfront selling commissions, the stockholder servicing fee and other underwriting compensation, is equal to 10% of the gross proceeds from our primary offering. If not already converted as described in the preceding paragraph, on the earliest of the foregoing, each Class T share, Class S share or Class D share held in a stockholder’s account will convert into a number of Class I shares with an equivalent aggregate NAV as such share. | ||||
For a description of the services required from the participating broker-dealer or servicing broker-dealer, see the “Plan of Distribution— Underwriting Compensation — Stockholder Servicing Fees—Class T, Class S and Class D Shares.” | ||||
Type of Compensation and Recipient | Determination of Amount | Estimated Amount | ||
Organization and Offering Expense Reimbursement— The Adviser .................................. | The Adviser advanced all of our organization and offering expenses on our behalf (other than upfront selling commissions, dealer manager fees and stockholder servicing fees) through July 5, 2023 subject to the following reimbursement terms: (1) we reimburse the Adviser for all such advanced expenses paid through July 5, 2022 ratably over the 60 months following July 6, 2022; and (2) we reimburse the Adviser for all such advanced expenses paid from July 6, 2022 through July 5, 2023 ratably over the 60 months following July 6, 2023. Following July 6, 2023, we reimburse the Adviser for any organization and offering expenses that it incurs on our behalf and on behalf of feeder vehicles primarily created to hold our shares as and when incurred. Our organization and offering expenses include the organization and offering expenses and management and operating expenses of feeder vehicles primarily created to hold our shares. As of December 31, 2025, the reimbursement payable to the Adviser for advanced organization and offering costs was $4.3 million. | We estimate our organization and offering expenses to be approximately $9.2 million if we sell the maximum offering amount. | ||
After the termination of the primary offering and again after termination of the offering under our distribution reinvestment plan, the Adviser has agreed to reimburse us to the extent that the organization and offering expenses that we incur exceed 15% of our gross proceeds from the applicable offering. | ||||
Investment Activities | ||||
Acquisition Expense Reimbursement—The Adviser ..... | We do not intend to pay the Adviser any acquisition or other similar fees in connection with making investments, though our charter authorizes us to do so. We will, however, reimburse the Adviser for out-of-pocket expenses in connection with the acquisition, origination and financing of properties and real estate- related investments, whether or not such investments are acquired, and make payments to third parties or certain of the Adviser’s affiliates in connection with making investments, as described in “— Fees from Other Services” below. | Actual amounts are dependent upon actual expenses incurred and, therefore, cannot be determined at this time. | ||
Type of Compensation and Recipient | Determination of Amount | Estimated Amount | ||
Operational Activities | ||||
Management Fee, Performance Fee and Expense Reimbursements—The Adviser ... | We pay the Adviser a management fee equal to 1.25% of our NAV of the Class C, Class D, Class I, Class S and Class T shares (collectively, the “Participating Shares”) per annum payable monthly, and the Operating Partnership pays the Adviser a management fee equal to 1.25% of the Operating Partnership’s NAV of the Class C, Class D, Class D-1, Class I, Class I-1, Class S, Class S-1, Class T and Class T-1 units of the Operating Partnership held by unitholders other than us (collectively, the “Participating Units”) per annum payable monthly. In addition, we and the Operating Partnership pay the Adviser a management fee equal to 1.25% of the aggregate DST Property consideration per annum payable monthly for all DST Properties subject to a FMV Option held by the Operating Partnership. For avoidance of doubt, the Adviser does not receive a duplicative management fee with respect to any DST Property. No management fee is paid with respect to Class E shares or Class E units and as a result, it is a class-specific expense. | Actual amounts of the management fee depend upon our aggregate NAV. The management fee will equal approximately $73.3 million per annum if we sell the maximum amount in our primary offering, assuming that the NAV per share of each class of our common stock remains constant and before giving effect to any shares issued under our distribution reinvestment plan. Actual amounts of the performance fee depend upon our total distributions plus the change in NAV per share or per unit, as applicable. Actual amounts of out-of-pocket expenses paid by the Adviser that we reimburse are dependent upon actual expenses incurred and, therefore, cannot be determined at this time. | ||
The management fee may be paid, at the Adviser’s election, in cash, Class E or Class I shares, or Class E or Class I-1 units of the Operating Partnership. If the Adviser elects to receive any portion of its management fee in Class E or Class I shares, we may repurchase such shares from the Adviser at a later date. We expect to repurchase any such Class E or Class I shares as of a Repurchase Date at the transaction price in effect for repurchases made on such Repurchase Date under our share repurchase plan. Class E and Class I shares obtained by the Adviser will not be subject to the repurchase limits of our share repurchase plan or any Early Repurchase Deduction. | ||||
Type of Compensation and Recipient | Determination of Amount | Estimated Amount | ||
In addition, we pay the Adviser a performance fee equal to 12.5% of the Total Return, subject to a 5% Hurdle Amount and a High-Water Mark, with a Catch-Up with respect to the Participating Shares payable annually. We do not pay the Adviser a performance fee with respect to the Class E shares and as a result, it is a class-specific expense. | ||||
The performance fee may be paid, at the Adviser’s election, in cash, Class E or Class I shares, or Class E or Class I-1 units of the Operating Partnership. If the Adviser elects to receive any portion of its management fee in Class E or Class I shares, we may repurchase such shares from the Adviser at a later date. We expect to repurchase any such Class E or Class I shares as of a Repurchase Date at the transaction price in effect for repurchases made on such Repurchase Date under our share repurchase plan. Class E and Class I shares obtained by the Adviser will not be subject to the repurchase limits of our share repurchase plan or any Early Repurchase Deduction. If the Adviser elects to receive any portion of its performance fee in Class E or Class I-1 units, the Adviser may request the Operating Partnership to repurchase such units from the Adviser at a later date. Any such repurchase requests are not subject to the Early Repurchase Deduction or minimum holding period. The Operating Partnership will repurchase any such Operating Partnership units for cash unless our board of directors determines that any such repurchase for cash would be prohibited by applicable law or the partnership agreement, in which case such Operating Partnership units will be repurchased for Class E or Class I shares of our common stock with an equivalent aggregate NAV. | ||||
Type of Compensation and Recipient | Determination of Amount | Estimated Amount | ||
To the extent that the Operating Partnership issues Participating Units, the Operating Partnership will pay the Adviser both (i) a management fee of 1.25% of the Operating Partnership’s NAV of the Participating Units per annum payable monthly, and (ii) a performance fee with respect to such Participating Units paid annually in an amount equal to 12.5% of the Total Return, subject to a 5% Hurdle Amount and a High- Water Mark, with a Catch-Up (each term as defined herein). | ||||
For a detailed explanation of how the performance fee is calculated, see “Management—The Advisory Agreement —Management Fee, Performance Fee and Expense Reimbursements.” For a hypothetical example of the performance fee calculation, see “Compensation— Performance Fee Example.” | ||||
In addition to the organization and offering expense and acquisition expense reimbursements described above, we will reimburse the Adviser for costs and expenses it incurs in connection with the services it provides to us, including, but not limited to, (1) the actual cost of goods and services used by us and obtained from third parties, including fees paid to administrators, consultants, attorneys, technology providers and other service providers, and brokerage fees paid in connection with the purchase and sale of investments and securities, (2) expenses of managing and operating our properties, whether payable to an affiliate or a non- affiliated person and (3) administrative service expenses, including, but not limited to, personnel and related employment costs incurred by the Adviser or its affiliates in performing administrative services on our behalf (including legal, accounting, investor relations, tax, capital markets, financial operations services and other administrative services), provided that no reimbursement shall be made for expenses related to personnel of the Adviser and its affiliates who provide investment advisory services to us pursuant to the Advisory Agreement or who serve as our directors or executive officers as designated by our board of directors. The expense reimbursements that we will pay to the Adviser include expenses incurred by the Sub-Adviser on our behalf. | ||||
See “Management—The Advisory Agreement—Management Fee, Performance Fee and Expense Reimbursements.” |
Type of Compensation and Recipient | Determination of Amount | Estimated Amount | ||
Fees from Other Services— Affiliates of the Adviser ................ | We may retain third parties, including certain of the Adviser’s affiliates, for necessary services relating to our investments or our operations, including, but not limited to, lending and loan special servicing; investment banking, advisory, consulting, brokerage and managing foreclosures and workouts; the placement and provision of insurance policies and coverage, including risk retention or insurance captives; entitlement, development, construction and design (including oversight thereof); portfolio company, real estate operations and property management (and oversight thereof) and leasing; legal, financial, compliance, tax, back office, corporate secretarial, accounting, human resources, bank account and cash management; supply or procurement of power and energy; transaction support; accounting and reporting (including coordinating onboarding, due diligence, reporting and other administrative services) and other financial operations services; hedging, derivatives, financing and other treasury services and capital markets services; data generation, analysis, collection and management services; physical and digital security, life and physical safety, and other technical specialties; information technology services and innovation; appraisal and valuation services; market research; cash flow modeling and forecasting; client onboarding; and other services or products. Any fees paid to the Adviser’s affiliates for any such services will not reduce the management or performance fees. Any such arrangements will subject to approval by a majority of our board of directors (including a majority of our independent directors) not otherwise interested in the transaction. | Actual amounts depend on whether affiliates of the Adviser are actually engaged to perform such services |
Maximum Offering of $300,000,000 in Class T Shares | |||
Gross Proceeds(1) .................................................................................................... | $300,000,000 | 100.00% | |
Upfront Selling Commissions and Dealer Manager Fees(2) ................................... | 10,144,928 | 3.38% | |
Organization and Offering Expenses(3) .................................................................. | 462,722 | 0.15% | |
Net Proceeds Available for Investment ................................................................. | $289,392,350 | 96.46% | |
Maximum Offering of $3,600,000,000 in Class S Shares | |||
Gross Proceeds(1) .................................................................................................... | $3,600,000,000 | 100.00% | |
Upfront Selling Commissions(2) ............................................................................. | 121,739,130 | 3.38% | |
Organization and Offering Expenses(3) .................................................................. | 5,552,668 | 0.15% | |
Net Proceeds Available for Investment ................................................................. | $3,472,708,202 | 96.46% | |
Maximum Offering of $300,000,000 in Class D Shares | |||
Gross Proceeds(1) .................................................................................................... | $300,000,000 | 100.00% | |
Upfront Selling Commissions(2) ............................................................................. | 4,433,498 | 1.50% | |
Organization and Offering Expenses(3) .................................................................. | 462,722 | 0.15% | |
Net Proceeds Available for Investment ................................................................. | $295,103,780 | 98.37% | |
Maximum Offering of $1,800,000,000 in Class I Shares | |||
Gross Proceeds(1) .................................................................................................... | $1,800,000,000 | 100.00% | |
Upfront Selling Commissions(2) ............................................................................. | — | —% | |
Organization and Offering Expenses(3) .................................................................. | 2,776,334 | 0.15% | |
Net Proceeds Available for Investment ................................................................. | $1,797,223,666 | 98.85% | |
Investment(1) | Location | Property Type | Acquisition Date | Ownership Percentage(2) | Purchase Price(3) | Square Feet/ Number of Units | Occupancy Rate(4) | |||||||
Anzio Apartments | Atlanta, GA | Multifamily | April 2019 | 90% | $59.2 | 448 | 89% | |||||||
Arbors of Las Colinas | Dallas, TX | Multifamily | December 2020 | 90% | 63.5 | 408 | 95% | |||||||
1110 Key Federal Hill | Baltimore, MD | Multifamily | September 2021 | 100% | 73.6 | 224 | 84% | |||||||
Domain | Orlando, FL | Multifamily | November 2021 | 100% | 74.1 | 324 | 92% | |||||||
The Burnham | Nashville, TN | Multifamily | November 2021 | 100% | 129.0 | 328 | 96% | |||||||
Flats on Front | Wilmington, NC | Multifamily | December 2021 | 100% | 97.5 | 273 | 94% | |||||||
Verso | Beaverton, OR | Multifamily | December 2021 | 100% | 74.0 | 172 | 94% | |||||||
2626 South Side Flats | Pittsburgh, PA | Multifamily | January 2022 | 100% | 90.0 | 264 | 90% | |||||||
The Parker at Huntington Metro(5) | Alexandria, VA | Multifamily | March 2022 | 100% | 136.0 | 360 | 93% | |||||||
Briggs + Union(5) | Mount Laurel, NJ | Multifamily | April 2022 | 100% | 158.0 | 490 | 93% | |||||||
Single-Family Rentals | Various | Single-Family Rental | Various | 100% | 210.7 | 787 | 92% | |||||||
Reflection | Atlanta, GA | Student Housing | June 2024 | 97% | 116.0 | 741 | 84% | |||||||
Principal Place(6) | London, UK | Net Lease | November 2021 | 20% | 99.8 | 644,000 | 100% | |||||||
DreamWorks Animation Studios | Glendale, CA | Net Lease | December 2021 | 100% | 326.5 | 497,000 | 100% | |||||||
Lakes at West Covina | Los Angeles, CA | Office | February 2020 | 95% | 41.0 | 177,000 | 96% | |||||||
6123-6227 Monroe Ct | Morton Grove, IL | Logistics | November 2021 | 100% | 17.2 | 208,000 | 100% | |||||||
8400 Westphalia Road | Upper Marlboro, MD | Logistics | November 2021 | 100% | 27.0 | 100,000 | 100% | |||||||
McLane Distribution Center | Lakeland, FL | Logistics | November 2021 | 100% | 26.7 | 211,000 | 100% | |||||||
2003 Beaver Road | Landover, MD | Logistics | February 2022 | 100% | 9.4 | 38,000 | 100% | |||||||
187 Bartram Parkway | Franklin, IN | Logistics | February 2022 | 100% | 28.8 | 300,000 | 100% | |||||||
US Diversified Logistics Portfolio I(7) | Various | Logistics | February 2025 | 19% | 41.0 | 9,384,444 | 91% | |||||||
US Diversified Logistics Portfolio II(7) | Various | Logistics | June 2025 | 19% | 14.4 | 1,926,759 | 90% | |||||||
Total | $1,913.4 |
(1) | Investments in real estate properties includes our consolidated property investments and our unconsolidated investments in Principal Place, U.S. Diversified Logistics Portfolio I and U.S. Diversified Logistics Portfolio II. |
(2) | The joint venture agreements entered into by us (other than the Principal Place joint venture, and U.S. Diversified Logistics Portfolio I and II) provide the other partner a profits interest based on achieving certain internal rate of return hurdles. Such investments are consolidated by us and any profits interest due to the other partners is reported within non-controlling interests. |
(3) | Excludes acquisition costs. |
(4) | For multifamily and student housing investments, occupancy represents the percentage of all leased units divided by the total available units as of December 31, 2025. Single-family rentals occupancy represents all occupied homes divided by the total stabilized homes as of the date indicated. For office, net lease and logistics investments, occupancy represents the percentage of all leased square footage divided by the total available square footage as of December 31, 2025. |
(5) | Held through our DST Program. The property has been consolidated on our Consolidated Balance Sheets and any profits interest due to the third-party investors in the DST Program are reported within non-controlling interests in consolidated joint ventures. |
(6) | Purchase price represents our initial equity investment in the joint venture of £73.3 million British Pounds (“GBP”) converted to USD using the spot rate on the acquisition date. |
(7) | Held through a limited partnership interest in a Brookfield-managed fund that owns the investments. Purchase price represents the aggregate amount of capital funded to the limited partnership by us as of December 31, 2025. |
Year | Number of Expiring Leases | Annualized Base Rent(1) | % of Total Annualized Base Rent Expiring | Square Feet | % of Total Square Feet Expiring | |||||
2026 ................. | 6 | $1,327 | 5% | 39 | 3% | |||||
2027 ................. | 6 | 769 | 3% | 46 | 3% | |||||
2028 ................. | 10 | 1,648 | 6% | 76 | 5% | |||||
2029 ................. | 11 | 2,195 | 8% | 182 | 12% | |||||
2030 ................. | 12 | 1,964 | 7% | 120 | 8% | |||||
2031 ................. | 5 | 1,185 | 4% | 54 | 4% | |||||
2032 ................. | 1 | 1,390 | 5% | 211 | 14% | |||||
2033 ................. | 2 | 109 | —% | 3 | —% | |||||
2034 ................. | 1 | 1,467 | 5% | 300 | 20% | |||||
2035 ................. | 1 | 15,284 | 57% | 460 | 31% | |||||
Thereafter ......... | 0 | — | —% | — | —% | |||||
Total ................. | 55 | $27,338 | 100% | 1,491 | 100% |
December 31, 2025 | ||||||||||||
Type of Loan/ Security | Number of Positions | Weighted Average Coupon(1) | Weighted Average Maturity Date(2) | Face Amount | Cost Basis/ Allowance Adjustment (3) | Carrying Amount | ||||||
Investments held at Fair value | ||||||||||||
CMBS - floating | 7 | SOFR+ 3.91% | May 2027 | $28,765 | $25,985 | $27,133 | ||||||
CMBS - fixed | 4 | 4.56% | November 2026 | 23,413 | 20,650 | 5,170 | ||||||
RMBS - floating | 2 | SOFR+ 1.76% | August 2030 | 2,499 | 2,501 | 2,504 | ||||||
RMBS - fixed | 8 | 4.71% | January 2036 | 21,492 | 21,000 | 21,226 | ||||||
Cross currency forward contracts | 1 | N/A | January 2026 | — | — | (3) | ||||||
Total investments held at fair value | 22 | 5.85% | October 2029 | 76,169 | 70,136 | 56,030 | ||||||
Investments held at amortized cost | ||||||||||||
Real estate-related loans - floating | 1 | SOFR+8.15% | June 2026 | 7,044 | — | 7,044 | ||||||
Real estate-related loans - fixed | 3 | 9.92% | May 2028 | 42,013 | (4,034) | 37,979 | ||||||
Total investments held at amortized cost | 4 | 10.22% | January 2028 | 49,057 | (4,034) | 45,023 | ||||||
Total investments in real estate-related loans and securities | 26 | 7.56% | February 2029 | $125,226 | $66,102 | $101,053 | ||||||
(1) | As of December 31, 2025, SOFR was equal to 3.87%. |
(2) | Weighted average maturity date is based on the fully extended maturity date of the instruments. |
(3) | Adjustments include the cumulative provision for current expected credit losses, unamortized fee income, and a foreign currency translation adjustment attributable to real estate-related loans. |
For the year ended December 31, 2025 | For the year ended December 31, 2024 (1) | ||
Net loss attributable to Brookfield REIT stockholders, redeemable non- controlling interests, and third-party Operating Partnership unitholders | $(5,129) | $(31,450) | |
Adjustments to arrive at FFO: | |||
Depreciation and amortization | 52,550 | 55,259 | |
Impairment of investments in real estate | — | 33,922 | |
Gain on extinguishment of debt | — | (32,251) | |
Amount attributed to non-controlling interests attributable to third party joint ventures for above adjustments | (757) | (789) | |
FFO attributable to Brookfield REIT stockholders, redeemable non-controlling interests, and third-party Operating Partnership unitholders | 46,664 | 24,691 | |
Adjustments to arrive at AFFO: | |||
Straight-line rental income | (1,127) | (2,360) | |
Amortization of above and below market lease intangibles, net | (1,322) | (907) | |
Amortization of deferred financing costs | 1,973 | 3,501 | |
Amortization of upfront derivative acquisition costs | 1,056 | 1,860 | |
Amortization of origination fees and discount | — | — | |
Amortization of restricted stock awards | 323 | 323 | |
Unrealized (gain) loss on investments, net(2) | (22,681) | 1,305 | |
Provision for current expected credit losses | 565 | 848 | |
Allocable share of AFFO related to unconsolidated entities | (812) | 5,340 | |
Amount attributed to non-controlling interests attributable third party joint ventures for above adjustments | (255) | (165) | |
AFFO attributable to Brookfield REIT stockholders, redeemable non-controlling interests, and third-party Operating Partnership unitholders | 24,384 | 34,435 | |
Adjustments to arrive at FAD: | |||
Non-cash management fee | 12,726 | 11,183 | |
Realized gain on sale of real estate-related loans and securities | (992) | (6,770) | |
Realized gain on sale of treasury bills | (1,558) | (820) | |
Realized loss (gain) on financial instruments(3) | 1,967 | (2,838) | |
Stockholder servicing fees | (2,287) | (2,710) | |
Allocable share of FAD related to unconsolidated entities | 178 | — | |
FAD attributable to Brookfield REIT stockholders, redeemable non-controlling interests, and third-party Operating Partnership unitholders | $34,418 | $32,480 | |
Per common share and Operating Partnership unit data: | |||
FAD per share/unit - basic and diluted | $0.36 | $0.38 | |
Weighted average number of shares/units outstanding - basic and diluted | 95,956 | 84,680 |
(1) | The prior period has been recast to present unconsolidated entities in a consistent manner with the current period presentation. |
(2) | Unrealized loss (gain) on investments, net relates to mark-to-market changes on our investments in real estate-related securities, derivative contracts, and investments in unconsolidated entities reported at fair value. |
(3) | Realized loss (gain) on financial instruments relates to settlements on our foreign currency swaps and interest rate swaps. |
Principal Balance Outstanding | ||||||||||
Indebtedness | Weighted Average Interest Rate(1) | Weighted Average Maturity Date(2) | Maximum Facility Size | December 31, 2025 | December 31, 2024 | |||||
Fixed rate loans: | ||||||||||
Fixed rate mortgages | 4.06% | October 2030 | N/A | $500,420 | $395,720 | |||||
Total fixed rate loans | 500,420 | 395,720 | ||||||||
Variable rate loans: | ||||||||||
Variable rate mortgages | SOFR+1.72% | February 2028 | N/A | 479,561 | 524,597 | |||||
Secured credit facility | SOFR+2.75% | May 2027 | $250,000 | — | 144,485 | |||||
SFR Secured credit facility(3) | SOFR+1.85% | April 2029 | $185,000 | 129,973 | — | |||||
Affiliate line of credit(4) | SOFR+2.25% | November 2026 | $125,000 | — | 12,790 | |||||
Total variable rate loans | 609,534 | 681,872 | ||||||||
Total indebtedness | 1,109,954 | 1,077,592 | ||||||||
Deferred financing costs, net | (6,447) | (3,436) | ||||||||
Total indebtedness, net | $1,103,507 | $1,074,156 | ||||||||
(1) | As of December 31, 2025 and 2024, SOFR was 3.87% and 4.49%, respectively. |
(2) | Includes the fully extended maturity date for loans with extension options that are at the Company’s discretion and the Company currently expect to be able to exercise. |
(3) | As of December 31, 2025 borrowings on the SFR Secured Credit Facility were secured by the single-family rental portfolio. |
(4) | Borrowings under the Affiliate Line of Credit bear interest at a rate of the lowest then-current interest rate for any similar credit product offered by a third-party lender to the Company or its subsidiaries or, if not available, SOFR plus a 0.10% credit adjustment and a 2.25% margin. |
Declaration Date | Class S Shares | Class I Shares | Class C Shares | Class E Shares | Class T Shares | Class D Shares | ||||||
January 30, 2025 ................... | $0.0521 | $0.0598 | $0.0601 | $0.0713 | — | $0.0573 | ||||||
February 27, 2025 ................. | $0.0528 | $0.0598 | $0.0601 | $0.0712 | 0.0527 | $0.0576 | ||||||
March 28, 2025 ..................... | $0.0523 | $0.0598 | $0.0601 | $0.0709 | 0.0519 | $0.0574 | ||||||
April 29, 2025 ....................... | $0.0526 | $0.0598 | $0.0601 | $0.0708 | 0.0523 | $0.0575 | ||||||
May 29, 2025 ........................ | $0.0524 | $0.0598 | $0.0601 | $0.0708 | 0.0521 | $0.0574 | ||||||
June 27, 2025 ........................ | $0.0526 | $0.0598 | $0.0601 | $0.0708 | 0.0524 | $0.0575 | ||||||
July 30, 2025 ........................ | $0.0525 | $0.0598 | $0.0602 | $0.0708 | 0.0522 | $0.0574 | ||||||
August 28, 2025 ................... | $0.0524 | $0.0598 | $0.0601 | $0.0707 | 0.0521 | $0.0574 | ||||||
September 29, 2025 .............. | $0.0527 | $0.0598 | $0.0601 | $0.0707 | 0.0523 | $0.0575 | ||||||
October 30, 2025 .................. | $0.0524 | $0.0598 | $0.0601 | $0.0707 | 0.0521 | $0.0575 | ||||||
November 26, 2025 .............. | $0.0527 | $0.0598 | $0.0602 | $0.0716 | 0.0523 | $0.0575 | ||||||
December 30, 2025 ............... | $0.0525 | $0.0598 | $0.0602 | $0.0718 | 0.0524 | $0.0575 |
For the year ended December 31, 2025 | For the year ended December 31, 2024 | ||||||
Amount | Percentage | Amount | Percentage | ||||
Company Distributions | |||||||
Payable in cash | $33,039 | 67% | $21,692 | 39% | |||
Reinvested in shares | 16,615 | 33% | 33,270 | 61% | |||
Total Company distributions | $49,654 | 100% | $54,962 | 100% | |||
Operating Partnership Distributions(1) | |||||||
Payable in cash | $186 | 1% | $— | —% | |||
Reinvested in units | 17,256 | 99% | 3,396 | 100% | |||
Total Operating Partnership distributions | $17,442 | 100% | $3,396 | 100% | |||
Total Company and Operating Partnership Distributions | $67,096 | 100% | $58,358 | 100% | |||
Sources of Company and Operating Partnership Distributions | |||||||
Cash flows from operating activities | $36,644 | 55% | $43,296 | 74% | |||
Cash flows from other sources(2) | 30,452 | 45% | 15,062 | 26% | |||
Total sources of distributions | $67,096 | 100% | $58,358 | 100% | |||
Cash flows from operating activities | $36,644 | $43,296 | |||||
Funds from Operations(3) | $46,664 | $24,691 | |||||
Adjusted Funds from Operations(3) | $24,384 | $29,096 | |||||
Funds Available for Distribution(3) | $34,418 | $27,141 | |||||
(1) | Distributions paid by the Operating Partnership to third parties other than the Company. |
(2) | Includes cash flows from investing activities, such as proceeds from sales of trading securities and real estate-related securities. |
(3) | See “Funds from Operations, Adjusted Funds from Operations and Funds Available for Distribution” below for descriptions of Funds from Operations (FFO), Adjusted Funds from Operations (AFFO), and Funds Available for Distribution (FAD), for reconciliations of these metrics to GAAP Net loss attributable to stockholders and redeemable non-controlling interests, and for considerations on how to review these metrics. |
Month of: | Total Number of Shares Repurchased(1) | Repurchases as a Percentage of Shares Outstanding | Average Price Paid Per Shares | Total Number of Shares Repurchased as Part of Publicly Announced Plans or Programs | Maximum Number of Shares Pending Repurchase Pursuant to Publicly Announced Plans or Programs(3) | |||||
January 2025 ..................................... | 740,354 | 1.0% | $10.9421 | 740,354 | — | |||||
February 2025 ................................... | 1,151,307 | 1.6% | $10.7916 | 1,151,307 | — | |||||
March 2025(2) .................................... | 1,440,845 | 2.0% | $10.5921 | 1,196,200 | — | |||||
April 2025 ......................................... | 1,250,131 | 1.8% | $10.4666 | 1,250,131 | — | |||||
May 2025 .......................................... | 460,555 | 0.7% | $10.4804 | 460,555 | — | |||||
June 2025(2) ....................................... | 1,356,622 | 2.0% | $10.4777 | 1,057,784 | — | |||||
July 2025 ........................................... | 796,694 | 1.2% | $10.4675 | 796,694 | — | |||||
August 2025 ...................................... | 712,299 | 1.0% | $10.3787 | 712,299 | — | |||||
September 2025(2) ............................. | 860,808 | 1.3% | $10.4323 | 560,677 | — | |||||
October 2025 ..................................... | 1,419,158 | 2.2% | $10.3424 | 1,419,158 | — | |||||
November 2025 ................................. | 928,508 | 1.0% | $10.3240 | 928,508 | — | |||||
December 2025(2) .............................. | 732,536 | 0.8% | $10.3490 | 418,932 | — |
Year Ended December 31, 2025 | Year Ended December 31, 2024 | ||
Management fees(1) .................................................................................................... | $12,726 | $11,183 | |
Upfront selling commissions and stockholder servicing fees(2) ................................ | 2,463 | 3,078 | |
Affiliate service provider expenses ........................................................................... | 13,454 | 11,803 | |
Total ........................................................................................................................... | $28,643 | $26,064 |
December 31, 2025 | December 31, 2024 | ||
Accrued stockholder servicing fee ............................................................................ | $12,937 | $17,451 | |
Advanced organization and offering costs ................................................................ | 4,295 | 7,014 | |
Stock repurchase payable to the Adviser for management fees ................................ | 3,271 | 2,742 | |
Other(1) ....................................................................................................................... | 3,221 | 1,908 | |
Accrued management fee .......................................................................................... | 1,088 | 867 | |
Accrued affiliate service provider expenses .............................................................. | 1,831 | 1,227 | |
OP Units Distributions Payable | 193 | 1,674 | |
Total ........................................................................................................................... | $26,836 | $32,883 |
(1) | Represents costs advanced by the Adviser and the Sub-Adviser on behalf of the Company for general corporate expenses provided by unaffiliated third parties. |
For the Year Ended December 31, 2025 | For the Year Ended December 31, 2024 | |
DST upfront selling commissions and dealer manager fees ............................ | $3,713 | $213 |
DST placement fees ......................................................................................... | 1,017 | 159 |
DST investor servicing fee .............................................................................. | 75 | — |
DST administration fee ................................................................................... | 82 | 2 |
DST organization and offering expense reimbursement .................................. | 508 | 79 |
DST legal and closing costs reimbursements .................................................. | 508 | 79 |
DST loan fee and reimbursement costs ............................................................ | 1,702 | 265 |
Total ............................................................................................................ | $7,605 | $797 |
Transaction Price (per share) | |
Class S ................................................................................................................................................... | $10.2547 |
Class I .................................................................................................................................................... | $10.3689 |
Class D .................................................................................................................................................. | $10.4652 |
Class T .................................................................................................................................................. | $10.4560 |
Components of NAV | March 31, 2026 | |
Investments in real estate ..................................................................................................................... | $1,989,099 | |
Investments in real estate-related loans and securities ........................................................................ | 99,405 | |
Investments in unconsolidated entities(1) ............................................................................................. | 173,345 | |
Cash and cash equivalents ................................................................................................................... | 30,530 | |
Restricted cash ..................................................................................................................................... | 11,264 | |
Other assets .......................................................................................................................................... | 27,064 | |
Debt obligations ................................................................................................................................... | (1,180,692) | |
Accrued stockholder servicing fees(2) .................................................................................................. | (196) | |
Management fee payable ..................................................................................................................... | (1,094) | |
Distribution payable ............................................................................................................................. | (5,500) | |
Subscriptions received in advance ....................................................................................................... | (1,710) | |
Other liabilities .................................................................................................................................... | (44,812) | |
Non-controlling interests in consolidated entities ............................................................................... | (142,122) | |
Net asset value .................................................................................................................................... | $954,581 | |
Number of shares/units outstanding | 92,505 |
(1) | Investments in unconsolidated entities reflects the value of our net equity investment in entities we do not consolidate. As of March 31, 2026, our allocable share of the gross real estate asset value held by such entities was $416.6 million. |
(2) | Stockholder servicing fees only apply to Class S, Class T and Class D shares. For purposes of NAV, we recognize the stockholder servicing fee as a reduction of NAV on a monthly basis as such fee is paid. Under GAAP, we accrue the full cost of the stockholder servicing fee as an offering cost at the time we sell Class S, Class T and Class D shares of our common stock. As of March 31, 2026, we had accrued under GAAP approximately $12.3 million of stockholder servicing fees payable to the Dealer Manager related to the Class S, Class T and Class D shares sold. |
Class S Shares | Class I Shares | Class D Shares | Class T Shares | Class C Shares(1) | Class E Shares(1) | Third-party Class I-1 OP Units(2) | Third-party Class E OP Units(2) | Total | |||||||||
Net asset value | $244,910 | $591,949 | $992 | $216 | $57,893 | $41,509 | $16,133 | $979 | $954,581 | ||||||||
Number of shares/units outstanding | 23,883 | 57,089 | 95 | 21 | 5,761 | 4,007 | 1,556 | 93 | 92,505 | ||||||||
NAV per share/unit as of March 31, 2026 | $10.2547 | $10.3689 | $10.4652 | $10.4560 | $10.0498 | $10.3603 | $10.3689 | $10.3603 |
(1) | Class C and Class E shares of our common stock are not sold in this Offering. |
(2) | Includes the units of the Operating Partnership held by parties other than the Company. |
Property Type | Discount Rate | Exit Capitalization Rate | ||
Multifamily/Student Housing ....................................................................................... | 7.3% | 5.8% | ||
Single-Family Rental .................................................................................................... | 7.2% | 5.4% | ||
Net Lease ...................................................................................................................... | 6.9% | 5.4% | ||
Logistics ........................................................................................................................ | 9.3% | 6.3% |
Input | Hypothetical Change | Multifamily/ Student Housing Investment Values | Single-Family Rental Investment Values | Net Lease Investment Values | Logistics Investment Values | |||||
Discount Rate ................ | 0.25% Decrease | 1.9% | 1.1% | 2.1% | 1.9% | |||||
(weighted average) ........ | 0.25% Increase | (1.8)% | (1.1)% | (2.0)% | (1.8)% | |||||
Exit Capitalization Rate | 0.25% Decrease | 2.7% | 3.7% | 2.8% | 2.6% | |||||
(weighted average) ........ | 0.25% Increase | (2.4)% | (3.3)% | (2.5)% | (2.5)% |
Class S Shares | Class I Shares | Class C Shares | Class E Shares | Class T Shares | Class D Shares | ||||||
December 31, 2022 ........................... | $13.2712 | $13.3602 | $13.0716 | $13.6732 | $— | $13.2204 | |||||
January 31, 2023 ............................... | $13.2112 | $13.3019 | $13.0050 | $13.2742 | $— | $13.2957 | |||||
February 28, 2023 ............................. | $13.1299 | $13.2192 | $12.9231 | $13.1923 | $— | $13.2047 | |||||
March 31, 2023 ................................. | $12.8583 | $12.9469 | $12.6584 | $12.9215 | $— | $12.9538 | |||||
April 30, 2023 ................................... | $12.8531 | $12.9465 | $12.6617 | $12.9087 | $— | $12.9928 | |||||
May 31, 2023 .................................... | $12.7076 | $12.8002 | $12.5181 | $12.7723 | $— | $12.8466 | |||||
June 30, 2023 .................................... | $12.4704 | $12.5603 | $12.2839 | $12.5345 | $— | $12.6073 | |||||
July 31, 2023 .................................... | $12.4159 | $12.5063 | $12.2284 | $12.4806 | $— | $12.5746 | |||||
August 31, 2023 ............................... | $12.2713 | $12.3597 | $12.0856 | $12.3356 | $— | $12.4305 | |||||
September 30, 2023 .......................... | $12.2754 | $12.3651 | $12.0879 | $12.3397 | $— | $12.4373 | |||||
October 31, 2023 .............................. | $12.2236 | $12.3138 | $12.0361 | $12.2887 | $— | $12.3859 | |||||
November 30, 2023 .......................... | $11.9828 | $12.0743 | $11.8006 | $12.0471 | $— | $12.1459 | |||||
December 31, 2023 ........................... | $11.6835 | $11.7742 | $11.5092 | $11.7522 | $— | $11.8483 | |||||
January 31, 2024 ............................... | $11.6574 | $11.7507 | $11.4815 | $11.7274 | $— | $11.8473 | |||||
February 29, 2024 ............................. | $11.3510 | $11.4431 | $11.1759 | $11.4318 | $— | $11.5337 | |||||
March 31, 2024 ................................. | $11.2240 | $11.3174 | $11.0461 | $11.3070 | $— | $11.4227 | |||||
April 30, 2024 ................................... | $11.2146 | $11.3109 | $11.0368 | $11.2980 | $— | $11.4093 | |||||
May 31, 2024 .................................... | $11.1726 | $11.2698 | $10.9952 | $11.2573 | $— | $11.3688 | |||||
June 30, 2024 .................................... | $11.1158 | $11.2130 | $10.9360 | $11.2012 | $— | $11.3137 | |||||
July 31, 2024 .................................... | $11.0662 | $11.1665 | $10.8880 | $11.1540 | $— | $11.2666 | |||||
August 31, 2024 ............................... | $10.9145 | $11.0178 | $10.7421 | $11.0065 | $— | $11.1154 | |||||
September 30, 2024 .......................... | $10.9753 | $11.0809 | $10.7991 | $11.0677 | $— | $11.1828 | |||||
October 31, 2024 .............................. | $10.9331 | $11.0385 | $10.7570 | $11.0273 | $— | $11.1365 | |||||
November 30, 2024 .......................... | $10.8872 | $10.9920 | $10.7129 | $10.9805 | $— | $11.0910 | |||||
December 31, 2024 ........................... | $10.8911 | $10.9967 | $10.7161 | $10.9854 | $— | $11.0958 | |||||
January 31, 2025 ............................... | $10.8406 | $10.9454 | $10.6659 | $10.9355 | $— | $11.0453 | |||||
February 28, 2025 ............................. | $10.5818 | $10.6888 | $10.7893 | $10.6687 | $10.7394 | $10.7893 | |||||
March 31, 2025 ................................. | $10.4729 | $10.5784 | $10.2856 | $10.5614 | $10.6304 | $10.6791 | |||||
April 30, 2025 ................................... | $10.4412 | $10.5472 | $10.2518 | $10.5340 | $10.5994 | $10.6413 | |||||
May 31, 2025 .................................... | $10.4322 | $10.5389 | $10.2416 | $10.5261 | $10.5937 | $10.6326 | |||||
June 30, 2025 .................................... | $10.4067 | $10.5143 | $10.2154 | $10.5017 | $10.5713 | $10.6082 | |||||
July 31, 2025 .................................... | $10.3987 | $10.5073 | $10.2061 | $10.4948 | $10.5664 | $10.6013 | |||||
August 31, 2025 ............................... | $10.3727 | $10.4821 | $10.1791 | $10.4702 | $10.5437 | $10.5760 | |||||
September 30, 2025 .......................... | $10.3763 | $10.4864 | $10.1810 | $10.4760 | $10.5505 | $10.5808 | |||||
October 31, 2025 .............................. | $10.3478 | $10.4584 | $10.1506 | $10.4490 | $10.5252 | $10.5534 | |||||
November 30, 2025 .......................... | $10.3191 | $10.4310 | $10.1201 | $10.4210 | $10.4997 | $10.5254 | |||||
December 31, 2025 ........................... | $10.2656 | $10.3778 | $10.0657 | $10.3687 | $10.4557 | $10.4720 | |||||
January 31, 2026 ............................... | $10.2474 | $10.3602 | $10.0459 | $10.3516 | $10.4412 | $10.4546 | |||||
February 28, 2026 ............................. | $10.2590 | $10.3726 | $10.0554 | $10.3640 | $10.4565 | $10.4681 | |||||
March 31, 2026 ................................. | $10.2547 | $10.3689 | $10.0498 | $10.3603 | $10.4560 | $10.4652 |
Name | Age | Position | ||
Brian W. Kingston .................................................... | 52 | Chief Executive Officer and Chairman of the Board | ||
Dana E. Petitto .......................................................... | 48 | Chief Operating Officer and Portfolio Manager | ||
Theodore C. Hanno .................................................. | 41 | Chief Financial Officer | ||
K. Alexander Elawadi ............................................... | 43 | Chief Investment Officer | ||
Lori-Ann Beausoleil ................................................. | 62 | Independent Director | ||
Richard W. Eaddy .................................................... | 64 | Independent Director | ||
Thomas F. Farley ...................................................... | 70 | Independent Director | ||
Robert L. Stelzl ........................................................ | 80 | Independent Director | ||
Lis S. Wigmore ........................................................ | 63 | Independent Director |
Type of Compensation and Recipient | Determination of Amount | Estimated Amount | ||
Organization and Offering Activities | ||||
Upfront Selling Commissions and Dealer Manager Fees (1)(2) — The Dealer Manager ............ | The Dealer Manager is entitled to receive upfront selling commissions of up to 3.0%, and upfront dealer manager fees of 0.5%, of the transaction price of each Class T share sold in the primary offering; provided, however, that such amounts may vary at certain participating broker-dealers provided that the sum will not exceed 3.5% of the transaction price. The Dealer Manager is entitled to receive upfront selling commissions of up to 3.5% of the transaction price of each Class S share sold in the primary offering and up to 1.5% of the transaction price of each Class D share sold in the primary offering. The Dealer Manager anticipates that all of the upfront selling commissions and dealer manager fees will be retained by, or reallowed (paid) to, participating broker-dealers. | The actual amount will depend on the number of Class T, Class S and Class D shares sold. Aggregate upfront selling commissions will equal approximately $134.9 million, and dealer manager fees will equal approximately $1.4 million, in each case, assuming we sell the maximum amount in our primary offering, assuming payment of the full upfront selling commissions and dealer manager fees (with a split for Class T shares of 3.0% and 0.5%, respectively), and assuming that 5%, 60% and 5% of our offering proceeds are from the sale of each of Class T, Class S and Class D shares, respectively, and that the transaction prices of our Class T, Class S and Class D shares remain constant. | ||
No upfront or other selling commissions or dealer manager fees are paid with respect to Class I shares, or shares of any class sold pursuant to our distribution reinvestment plan. |
Type of Compensation and Recipient | Determination of Amount | Estimated Amount | ||
Stockholder Servicing Fees(2)(3) — The Dealer Manager ............ | Subject to FINRA limitations on underwriting compensation, we pay the Dealer Manager selling commissions over time as stockholder servicing fees for ongoing services rendered to stockholders by participating broker- dealers or broker-dealers servicing investors’ accounts, referred to as servicing broker-dealers: •with respect to our outstanding Class T shares equal to 0.85% per annum of the aggregate NAV of our outstanding Class T shares, consisting of an advisor stockholder servicing fee of 0.65% per annum, and a dealer stockholder servicing fee of 0.20% per annum, of the aggregate NAV of our outstanding Class T shares; provided, however, that with respect to Class T shares sold through certain participating broker-dealers, the advisor stockholder servicing fee and the dealer stockholder servicing fee may be other amounts, provided that the sum of such fees will always equal 0.85% per annum of the NAV of such shares; | Actual amounts depend upon the per share NAVs of our Class T, Class S and Class D shares, the number of Class T, Class S and Class D shares purchased and when such shares are purchased. For Class T shares, the stockholder servicing fees will equal approximately $2.5 million per annum if we sell the maximum amount. For Class S shares, the stockholder servicing fees will equal approximately $29.6 million per annum if we sell the maximum amount. For Class D shares, the stockholder servicing fees will equal approximately $.7 million per annum if we sell the maximum amount. In each case, assuming that, in our primary offering, 5% of our offering proceeds are from the sale of Class T shares, 60% of our offering proceeds are from the sale of Class S shares and 5% of our offering proceeds are from the sale of Class D shares, that the NAV per share of our Class T shares, Class S shares and Class D shares remains constant and none of our stockholders participate in our distribution reinvestment plan. | ||
•with respect to our outstanding Class S shares equal to 0.85% per annum of the aggregate NAV of our outstanding Class S shares; and | ||||
•with respect to our outstanding Class D shares equal to 0.25% per annum of the aggregate NAV of our outstanding Class D shares. | ||||
Type of Compensation and Recipient | Determination of Amount | Estimated Amount | ||
We do not pay a stockholder servicing fee with respect to our outstanding Class I shares. The stockholder servicing fees are paid monthly in arrears. The Dealer Manager reallows (pays) the stockholder servicing fees to participating broker-dealers and servicing broker-dealers for ongoing stockholder services performed by such broker-dealers, and waives stockholder servicing fees to the extent a broker- dealer is not eligible to receive it for failure to provide such services. Stockholder servicing fees are paid on Class T, Class S and Class D shares issued under our distribution reinvestment plan. Because the stockholder servicing fees are calculated based on the NAV for our Class T, Class S and Class D shares, they will reduce the NAV or, alternatively, the distributions payable. | ||||
We will cease paying the stockholder servicing fee with respect to any Class T share, Class S share or Class D share held in a stockholder’s account at the end of the month in which the Dealer Manager in conjunction with the transfer agent determines that total upfront selling commissions, dealer manager fees and stockholder servicing fees paid with respect to the shares held by such stockholder within such account would exceed, in the aggregate, 8.75% (or, in the case of Class T shares sold through certain participating broker-dealers, a lower limit as set forth in the applicable dealer agreement between the Dealer Manager and a participating broker- dealer at the time such shares were issued) of the sum of the gross proceeds from the sale of such shares. | ||||
Type of Compensation and Recipient | Determination of Amount | Estimated Amount | ||
At the end of such month, any Class T share, Class S share or Class D share held in such stockholder’s account will convert into a number of Class I shares with an equivalent aggregate NAV as such shares. Although we cannot predict the length of time over which the stockholder servicing fee will be paid due to potential changes in the NAV of our shares, this fee would be paid with respect to a Class T share or Class S share over approximately 6.5 years from the date of purchase and with respect to a Class D share held in a stockholder’s account over approximately 29.5 years from the date of purchase, assuming a limit of 8.75% of gross proceeds, payment of the full upfront selling commissions and dealer manager fees (as applicable), opting out of the distribution reinvestment plan and a constant NAV of $10.00 per share. Under these assumptions, if a stockholder holds his or her shares for these time periods, this fee with respect to a Class T share or Class S share would total approximately $0.56 and with respect to a Class D share would total approximately $0.74. | ||||
Type of Compensation and Recipient | Determination of Amount | Estimated Amount | ||
In addition, we will cease paying the stockholder servicing fee on the Class T shares, Class S shares and Class D shares on the earlier to occur of the following: (i) a listing of Class I shares, (ii) our merger or consolidation with or into another entity in which we are not the surviving entity, or the sale or other disposition of all or substantially all of our assets, in each case in a transaction in which our stockholders receive cash, securities listed on a national exchange or a combination thereof, or (iii) the end of the month following the completion of this offering in which we, with the assistance of the Dealer Manager, determine that, in the aggregate, underwriting compensation paid or incurred from all sources in connection with this offering, determined pursuant to the rules and guidance of FINRA, including upfront selling commissions, the stockholder servicing fee and other underwriting compensation, is equal to 10% of the gross proceeds from our primary offering. If not already converted as described in the preceding paragraph, on the earliest of the foregoing, each Class T share, Class S share or Class D share held in a stockholder’s account will convert into a number of Class I shares with an equivalent aggregate NAV as such share. | ||||
For a description of the services required from the participating broker- dealer or servicing broker-dealer, see the “Plan of Distribution— Underwriting Compensation— Stockholder Servicing Fees—Class T, Class S and Class D Shares.” | ||||
Type of Compensation and Recipient | Determination of Amount | Estimated Amount | ||
Organization and Offering Expense Reimbursement(2)(4)— The Adviser .............................. | The Adviser advanced all of our organization and offering expenses on our behalf (other than upfront selling commissions, dealer manager fees and stockholder servicing fees) through July 5, 2023 subject to the following reimbursement terms: (1) we reimburse the Adviser for all such advanced expenses paid through July 5, 2022 ratably over the 60 months following July 6, 2022; and (2) we reimburse the Adviser for all such advanced expenses paid from July 6, 2022 through July 5, 2023 ratably over the 60 months following July 6, 2023. Following July 6, 2023, we reimburse the Adviser for any organization and offering expenses that it incurs on our behalf and on behalf of feeder vehicles primarily created to hold our shares as and when incurred. Our organization and offering expenses include the organization and offering expenses and management and operating expenses of feeder vehicles primarily created to hold our shares. As of December 31, 2025, the reimbursement payable to the Adviser for advanced organization and offering costs was $4.3 million. | We estimate our organization and offering expenses to be approximately $9.2 million if we sell the maximum offering amount. | ||
After the termination of the primary offering and again after termination of the offering under our distribution reinvestment plan, the Adviser has agreed to reimburse us to the extent that the organization and offering expenses that we incur exceed 15% of our gross proceeds from the applicable offering. | ||||
Type of Compensation and Recipient | Determination of Amount | Estimated Amount | ||
Investment Activities | ||||
Acquisition Expense Reimbursement(5)—The Adviser ...................................... | We do not intend to pay the Adviser any acquisition or other similar fees in connection with making investments, though our charter authorizes us to do so. We will, however, reimburse the Adviser for out-of-pocket expenses in connection with the acquisition, origination and financing of properties and real estate-related investments, whether or not such investments are acquired, and make payments to third parties or certain of the Adviser’s affiliates in connection with making investments, as described in “—Fees from Other Services” below. | Actual amounts are dependent upon actual expenses incurred and, therefore, cannot be determined at this time. | ||
Type of Compensation and Recipient | Determination of Amount | Estimated Amount | ||
Operational Activities | ||||
Management Fee, Performance Fee and Expense Reimbursements(6)—The Adviser ...................................... | We pay the Adviser a management fee equal to 1.25% of our NAV of the Participating Shares per annum payable monthly, and the Operating Partnership pays the Adviser a management fee equal to 1.25% of the Operating Partnership’s NAV of the Participating Units per annum payable monthly. In addition, we and the Operating Partnership pay the Adviser a management fee equal to 1.25% of the aggregate DST Property consideration per annum payable monthly for all DST Properties subject to a FMV Option held by the Operating Partnership. For avoidance of doubt, the Adviser does not receive a duplicative management fee with respect to any DST Property. No management fee is paid with respect to Class E shares or Class E units and as a result, it is a class-specific expense. The management fee may be paid, at the Adviser’s election, in cash, Class E or Class I shares, or Class E or Class I-1 units of the Operating Partnership. If the Adviser elects to receive any portion of its management fee in Class E or Class I shares, we may repurchase such shares from the Adviser at a later date. We expect to repurchase any such Class E or Class I shares as of a Repurchase Date at the transaction price in effect for repurchases made on such Repurchase Date under our share repurchase plan. Class E and Class I shares obtained by the Adviser will not be subject to the repurchase limits of our share repurchase plan or any Early Repurchase Deduction. | Actual amounts of the management fee depend upon our aggregate NAV. The management fee will equal approximately $73.3 million per annum if we sell the maximum amount in our primary offering, assuming that the NAV per share of each class of our common stock remains constant and before giving effect to any shares issued under our distribution reinvestment plan. Actual amounts of the performance fee depend upon our total distributions plus the change in NAV per share or per unit, as applicable. Actual amounts of out-of-pocket expenses paid by the Adviser that we reimburse are dependent upon actual expenses incurred and, therefore, cannot be determined at this time. | ||
Type of Compensation and Recipient | Determination of Amount | Estimated Amount | ||
In addition, we pay the Adviser a performance fee equal to 12.5% of the Total Return, subject to a 5% Hurdle Amount and a High-Water Mark, with a Catch-Up with respect to the Participating Shares payable annually. We do not pay the Adviser a performance fee with respect to the Class E shares and as a result, it is a class-specific expense. | ||||
The performance fee may be paid, at the Adviser’s election, in cash, Class E or Class I shares, or Class E or Class I-1 units of the Operating Partnership. If the Adviser elects to receive any portion of its management fee in Class E or Class I shares, we may repurchase such shares from the Adviser at a later date. We expect to repurchase any such Class E or Class I shares as of a Repurchase Date at the transaction price in effect for repurchases made on such Repurchase Date under our share repurchase plan. Class E and Class I shares obtained by the Adviser will not be subject to the repurchase limits of our share repurchase plan or any Early Repurchase Deduction. If the Adviser elects to receive any portion of its performance fee in Class E or Class I-1 units, the Adviser may request the Operating Partnership to repurchase such units from the Adviser at a later date. Any such repurchase requests are not subject to the Early Repurchase Deduction or minimum holding period. The Operating Partnership will repurchase any such Operating Partnership units for cash unless our board of directors determines that any such repurchase for cash would be prohibited by applicable law or the partnership agreement, in which case such Operating Partnership units will be repurchased for Class E or Class I shares of our common stock with an equivalent aggregate NAV. | ||||
Type of Compensation and Recipient | Determination of Amount | Estimated Amount | ||
To the extent that the Operating Partnership issues Participating Units, the Operating Partnership will pay the Adviser both (i) a management fee of 1.25% of the Operating Partnership’s NAV of the Participating Units per annum payable monthly, and (ii) a performance fee with respect to such Participating Units paid annually in an amount equal to 12.5% of the Total Return, subject to a 5% Hurdle Amount and a High-Water Mark, with a Catch-Up (each term as defined herein). | ||||
For a detailed explanation of how the performance fee is calculated, see “Management—The Advisory Agreement—Management Fee, Performance Fee and Expense Reimbursements.” For a hypothetical example of the performance fee calculation, see “Compensation— Performance Fee Example.” | ||||
Type of Compensation and Recipient | Determination of Amount | Estimated Amount | ||
In addition to the organization and offering expense and acquisition expense reimbursements described above, we will reimburse the Adviser for costs and expenses it incurs in connection with the services it provides to us, including, but not limited to, (1) the actual cost of goods and services used by us and obtained from third parties, including fees paid to administrators, consultants, attorneys, technology providers and other service providers, and brokerage fees paid in connection with the purchase and sale of investments and securities, (2) expenses of managing and operating our properties, whether payable to an affiliate or a non-affiliated person and (3) administrative service expenses, including, but not limited to, personnel and related employment costs incurred by the Adviser or its affiliates in performing administrative services on our behalf (including legal, accounting, investor relations, tax, capital markets, financial operations services and other administrative services), provided that no reimbursement shall be made for expenses related to personnel of the Adviser and its affiliates who provide investment advisory services to us pursuant to the Advisory Agreement or who serve as our directors or executive officers as designated by our board of directors. The expense reimbursements that we will pay to the Adviser include expenses incurred by the Sub-Adviser on our behalf. | ||||
See “Management—The Advisory Agreement—Management Fee, Performance Fee and Expense Reimbursements.” |
Type of Compensation and Recipient | Determination of Amount | Estimated Amount | ||
Fees from Other Services— Affiliates of the Adviser ............. | We may retain third parties, including certain of the Adviser’s affiliates, for necessary services relating to our investments or our operations, including, but not limited to, lending and loan special servicing; investment banking, advisory, consulting, brokerage and managing foreclosures and workouts; the placement and provision of insurance policies and coverage, including risk retention or insurance captives; entitlement, development, construction and design (including oversight thereof); portfolio company, real estate operations and property management (and oversight thereof) and leasing; legal, financial, compliance, tax, back office, corporate secretarial, accounting, human resources, bank account and cash management; supply or procurement of power and energy; transaction support; accounting and reporting (including coordinating onboarding, due diligence, reporting and other administrative services) and other financial operations services; hedging, derivatives, financing and other treasury services and capital markets services; data generation, analysis, collection and management services; physical and digital security, life and physical safety, and other technical specialties; information technology services and innovation; appraisal and valuation services; market research; cash flow modeling and forecasting; client onboarding; and other services or products. Any fees paid to the Adviser’s affiliates for any such services will not reduce the management or performance fees. Any such arrangements will subject to approval by a majority of our board of directors (including a majority of our independent directors) not otherwise interested in the transaction. | Actual amounts depend on whether affiliates of the Adviser are actually engaged to perform such services. |
A. | Beginning NAV .............................................................................................................................. | $500,000,000 |
B. | Loss Carryforward Amount ............................................................................................................ | $— |
C. | Net proceeds from new issuances ................................................................................................... | $— |
D. | Distributions paid (in 12 equal monthly installments) .................................................................... | $20,000,000 |
E. | Change in NAV required to meet 5% annualized internal rate of return(1) .................................... | $4,600,000 |
F. | Hurdle Amount(1) (D plus E) ........................................................................................................... | $24,600,000 |
G. | Actual change in NAV .................................................................................................................... | $25,000,000 |
H. | Annual Total Return prior to performance fee (D plus G) ............................................................. | $45,000,000 |
I. | Excess Proceeds (H minus the sum of B and F) ............................................................................. | $20,400,000 |
J. | Performance fee is equal to 12.5% of annual Total Return (H) because the annual Total Return exceeds the Hurdle Rate (F) plus loss carryforward account balance (B) with enough Excess Proceeds (I) to achieve the full Catch-Up ................................................................................... | $5,625,000 |
Name of Beneficial Owner | Amount and Nature of Beneficial Ownership | Percent of Common Stock Outstanding | ||
5% Stockholder: | ||||
Brookfield Affiliates (1) ............................................................................................. | 30,749,621 | 33.38% | ||
Regents of the University of California(2) ................................................................ | 18,977,313 | 20.60% | ||
Directors and Named Executive Officers: | ||||
Lori-Ann Beausoleil(3)(4) ........................................................................................... | 28,941 | * | ||
Richard W. Eaddy(3)(4) .............................................................................................. | 24,949 | * | ||
K. Alexander Elawadi(4) ........................................................................................... | — | —% | ||
Thomas F. Farley(3)(4) ................................................................................................ | 61,809 | * | ||
Theodore C. Hanno(4) ............................................................................................... | 5,440 | * | ||
Brian W. Kingston(4) ................................................................................................. | — | — | ||
Dana E. Petitto(4) ....................................................................................................... | 20,749 | * | ||
Robert L. Stelzl(3)(4) ................................................................................................... | 24,949 | * | ||
Elisabeth (Lis) S. Wigmore(3)(4) ................................................................................ | 24,949 | * | ||
Directors and named executive officers as a group (nine persons) ................... | 191,786 | 0.21% |
Maximum Upfront Selling Commissions as a % of Transaction Price | Maximum Upfront Dealer Manager Fees as a % of Transaction Price | ||
Class T shares ............................................................................................................ | up to 3.0% | 0.5% | |
Class S shares ............................................................................................................ | up to 3.5% | None | |
Class D shares ............................................................................................................ | up to 1.5% | None | |
Class I shares ............................................................................................................. | None | None |
Stockholder Servicing Fee as a % of NAV | ||
Class T shares ....................................................................................................................................... | 0.85% | (1) |
Class S shares ........................................................................................................................................ | 0.85% | |
Class D shares ....................................................................................................................................... | 0.25% | |
Class I Shares ........................................................................................................................................ | None | |
Your Investment | Upfront Selling Commissions as a % of Transaction Price of Class T Share | Upfront Selling Commissions as a % of Transaction Price of Class S Share | ||
Up to $149,999.99 .................................................................................................... | 3.00% | 3.50% | ||
$150,000 to $499,999.99 .......................................................................................... | 2.50% | 3.00% | ||
$500,000 to $999,999.99 .......................................................................................... | 2.00% | 2.50% | ||
$1,000,000 and up .................................................................................................... | 1.50% | 2.00% |
Maximum Estimated Underwriting Fees and Expenses At Maximum Primary Offering of $6,000,000,000 | |||
Upfront selling commissions and dealer manager fees ............................................. | $202,898,551 | 3.38% | |
Stockholder servicing fees (1) ..................................................................................... | $322,101,449 | 5.37% | |
Other costs and reimbursement of wholesaling activities(2) ...................................... | $10,400,000 | 0.17% | |
Other payments to financial intermediaries (3) ........................................................... | $500,000 | 0.01% | |
Legal expenses of the Dealer Manager ...................................................................... | $200,000 | 0.00% | |
Total ........................................................................................................................... | $536,100,000 | 8.94% | |
FACTS | WHAT DOES BROOKFIELD DO WITH YOUR PERSONAL INFORMATION? | ||
WHY? | Financial companies choose how they share your personal information. U.S. federal law gives consumers the right to limit some but not all sharing. U.S. federal law also requires us to tell you how we collect, share, and protect your personal information. Please read this notice carefully to understand what we do. | ||
WHAT? | The types of personal information we collect and share depend on the product or service you have with us. This information can include: •Social Security number and income •Account balances and wire transfer instructions •Account transactions and assets When you are no longer our customer, we continue to share your information as described in this notice. | ||
HOW? | All financial companies need to share customers’ personal information to run their everyday business. In the section below, we list the reasons financial companies can share their customers’ personal information; the reasons Brookfield chooses to share; and whether you can limit this sharing. | ||
Reasons we can share your personal information | Does Brookfield share? | Can you limit this sharing? | |
For our everyday business purposes — such as to process your transactions, maintain your account(s), respond to court orders and legal investigations, or report to credit bureaus | Yes | No | |
For our marketing purposes — to offer our products and services to you | Yes | No | |
For joint marketing with other financial companies | No | We don’t share | |
For our affiliates’ everyday business purposes — information about your transactions and experiences | No | We don’t share | |
For our affiliates’ everyday business purposes — information about your creditworthiness | No | We don’t share | |
For our affiliates to market to you | No | We don’t share | |
For nonaffiliates to market to you | No | We don’t share | |
QUESTIONS? | Contact Ronald Fisher-Dayn by phone at (212) 978-1763 or via email at Ronald.Fisher- Dayn@Brookfield.com | ||
Who we are | |
Who is providing this notice? | The Brookfield entity that is party to your subscription agreement. |
What we do | |
How does Brookfield protect my personal information? | To protect your personal information from unauthorized access and use, we use security measures that comply with federal law. These measures include computer safeguards and secured files and buildings. |
How does Brookfield collect my personal information? | We collect your personal information, for example, when you •open an account or provide account information •give us your contact information or enter into an investment advisory contract •make a wire transfer |
Why can’t I limit all sharing? | U.S. federal law gives you the right to limit only •sharing for affiliates’ everyday business purposes - information about your creditworthiness •affiliates from using your information to market to you •sharing for nonaffiliates to market to you State laws and individual companies may give you additional rights to limit sharing. |
Definitions | |
Affiliates | Companies related by common ownership or control. They can be financial and nonfinancial companies. Our affiliates include entities that are wholly owned by Brookfield Asset Management Ltd. Brookfield Asset Management Ltd does not share with our affiliates information about your transactions, experiences, or creditworthiness or information they may use to market to you. |
Nonaffiliates | Companies not related by common ownership or control. They can be financial and nonfinancial companies. Brookfield does not share with nonaffiliates so they can market to you. |
Joint marketing | A formal agreement between nonaffiliated financial companies that together market financial products or services to you. Brookfield does not jointly market. |
Other important information | |
N/A | |
SEC registration fee .............................................................................................................................. | $168,411 |
FINRA filing fee ................................................................................................................................... | $165,500 |
Legal fees and expenses ........................................................................................................................ | $3,500,000 |
Printing and mailing .............................................................................................................................. | $400,000 |
Accounting and tax fees and expenses .................................................................................................. | $1,000,000 |
Blue sky fees and expenses ................................................................................................................... | $300,000 |
Advertising and sales expenses ............................................................................................................. | $300,000 |
Due diligence ........................................................................................................................................ | $800,000 |
Transfer agent fees and expenses .......................................................................................................... | $1,000,000 |
Promotional items expenses .................................................................................................................. | $400,000 |
Technology expenses ............................................................................................................................ | $850,000 |
Issuer costs related to training and education meetings and retail conferences .................................... | $500,000 |
Total ...................................................................................................................................................... | $9,383,911 |
Date of Unregistered Sale | Amount of Class I Common Shares Issued to the Adviser | Consideration | ||
May 1, 2023 .............................................................................................................. | 93,867 | $1,215,281 | ||
May 19, 2023 ............................................................................................................ | 1,306 | $16,913 | ||
June 1, 2023 .............................................................................................................. | 92,867 | $1,202,297 | ||
June 20, 2023 ............................................................................................................ | 1,746 | $22,604 | ||
July 1, 2023 .............................................................................................................. | 90,722 | $1,161,255 | ||
July 20, 2023 ............................................................................................................ | 2,208 | $28,262 | ||
August 1, 2023 ......................................................................................................... | 91,263 | $1,146,289 | ||
August 21, 2023 ....................................................................................................... | 1,357 | $17,043 | ||
September 1, 2023 .................................................................................................... | 90,505 | $1,131,877 | ||
September 20, 2023 .................................................................................................. | 1,827 | $22,582 | ||
October 1, 2023 ........................................................................................................ | 90,532 | $1,118,949 |
October 20, 2023 ...................................................................................................... | 2,274 | $28,103 | ||
November 1, 2023 .................................................................................................... | 89,681 | $1,108,911 | ||
November 20, 2023 .................................................................................................. | 1,361 | $16,823 | ||
December 1, 2023 ..................................................................................................... | 88,142 | $1,085,359 | ||
December 20, 2023 ................................................................................................... | 1,808 | $22,268 | ||
January 1, 2024 ......................................................................................................... | 86,646 | $1,046,193 | ||
January 19 , 2024 ...................................................................................................... | 2,290 | $27,647 | ||
February 1, 2024 ....................................................................................................... | 87,695 | $1,032,537 | ||
February 20, 2024 ..................................................................................................... | 1,389 | $16,359 | ||
March 1, 2024 ........................................................................................................... | 84,538 | $993,379 | ||
March 20, 2024 ......................................................................................................... | 1,846 | $21,686 | ||
April 1, 2024 ............................................................................................................. | 84,684 | $969,042 | ||
April 19, 2024 ........................................................................................................... | 936 | $10,711 | ||
May 1, 2024 .............................................................................................................. | 85,013 | $962,128 | ||
May 20, 2024 ............................................................................................................ | 1,399 | $15,831 | ||
June 1, 2024 .............................................................................................................. | 83,407 | $943,404 | ||
June 20, 2024 ............................................................................................................ | 1,857 | $20,999 | ||
July 1, 2024 .............................................................................................................. | 82,325 | $927,786 | ||
July 19, 2024 ............................................................................................................ | 2,316 | $26,098 | ||
August 1, 2024 ......................................................................................................... | 81,759 | $916,764 | ||
August 20, 2024 ....................................................................................................... | 1,379 | $15,465 | ||
September 1, 2024 .................................................................................................... | 80,557 | $899,542 | ||
September 20, 2024 .................................................................................................. | 1,830 | $20,437 | ||
October 1, 2024 ........................................................................................................ | 81,599 | $899,041 | ||
October 21, 2024 ...................................................................................................... | 2,302 | $25,364 | ||
November 1, 2024 .................................................................................................... | 80,347 | $890,322 | ||
November 20, 2024 .................................................................................................. | 1,366 | $15,136 | ||
December 1, 2024 ..................................................................................................... | 79,925 | $882,247 | ||
December 20, 2024 ................................................................................................... | 1,814 | $20,022 | ||
January 1, 2025 ......................................................................................................... | 78,892 | $867,178 | ||
January 20, 2025 ....................................................................................................... | 2,266 | $24,910 | ||
February 1, 2025 ....................................................................................................... | 97,177 | $1,068,621 | ||
February 20, 2025 ..................................................................................................... | 1,350 | $14,847 | ||
March 1, 2025 ........................................................................................................... | 98,651 | $1,079,770 | ||
March 20, 2025 ......................................................................................................... | 1,895 | $20,739 | ||
April 1, 2025 ............................................................................................................. | 97,500 | $1,042,160 | ||
April 21, 2025 ........................................................................................................... | 2,503 | $26,751 | ||
May 1, 2025 .............................................................................................................. | 97,617 | $1,032,627 | ||
May 20, 2025 ............................................................................................................ | 1,711 | $18,102 | ||
June 1, 2025 .............................................................................................................. | 98,177 | $1,035,493 | ||
June 20, 2025 ............................................................................................................ | 2,279 | $24,042 | ||
July 1, 2025 .............................................................................................................. | 97,845 | $1,031,174 | ||
July 21, 2025 ............................................................................................................ | 2,851 | $30,049 | ||
August 1, 2025 ......................................................................................................... | 99,514 | $1,046,320 | ||
August 20, 2025 ....................................................................................................... | 1,731 | $18,200 |
September 1, 2025 .................................................................................................... | 100,040 | $1,051,150 | ||
September 19, 2025 .................................................................................................. | 2,308 | $24,254 | ||
October 1, 2025 ........................................................................................................ | 107,159 | $1,123,253 | ||
October 20, 2025 ...................................................................................................... | 2,898 | $30,375 | ||
November 1, 2025 .................................................................................................... | 100,627 | $1,055,213 | ||
November 19, 2025 .................................................................................................. | 1,813 | $19,008 | ||
December 1, 2025 ..................................................................................................... | 102,536 | $1,072,366 | ||
December 19, 2025 ................................................................................................... | 2,403 | $25,134 | ||
January 1, 2026 ......................................................................................................... | 104,268 | $1,087,620 | ||
January 21, 2026 ....................................................................................................... | 3,011 | $31,409 | ||
February 1, 2026 ....................................................................................................... | 105,895 | $1,098,956 | ||
February 20, 2026 ..................................................................................................... | 1,838 | $19,072 | ||
March 1, 2026 ........................................................................................................... | 106,210 | $1,100,359 | ||
March 20, 2026 ......................................................................................................... | 2,463 | $25,514 | ||
April 1, 2026 ............................................................................................................. | 105,505 | $1,094,361 | ||
April 20, 2026 ........................................................................................................... | 3,087 | $32,013 |
Date of Unregistered Sale | Amount of Class C Common Shares Issued to Feeder Vehicles | Consideration | Amount of Class I Common Shares Issued to Feeder Vehicles | Consideration | ||||
May 1, 2023 ..................................................................... | — | $— | 38,620 | $500,000 | ||||
May 19, 2023 ................................................................... | — | $— | 28,123 | $364,089 | ||||
June 20, 2023 ................................................................... | 88,186 | $1,116,586 | 28,540 | $365,322 | ||||
July 1, 2023 ..................................................................... | — | $— | 183,117 | $2,300,000 | ||||
July 20, 2023 ................................................................... | — | $— | 26,379 | $331,328 | ||||
August 21, 2023 .............................................................. | — | $— | 20,925 | $261,693 | ||||
September 20, 2023 ......................................................... | — | $— | 20,455 | $252,823 | ||||
October 1, 2023 ............................................................... | — | $— | 194,095 | $2,400,000 | ||||
October 20, 2023 ............................................................. | — | $— | 19,936 | $246,505 | ||||
November 20, 2023 ......................................................... | — | $— | 18,912 | $232,875 | ||||
December 20, 2023 .......................................................... | — | $— | 19,188 | $231,679 | ||||
January 19, 2024 .............................................................. | — | $— | 19,557 | $230,264 | ||||
February 20, 2024 ............................................................ | — | $— | 18,371 | $215,867 | ||||
March 20, 2024 ................................................................ | — | $— | 18,195 | $208,207 | ||||
April 19, 2024 .................................................................. | — | $— | 17,732 | $200,677 | ||||
May 20, 2024 ................................................................... | — | $— | 18,469 | $208,898 | ||||
June 20, 2024 ................................................................... | — | $— | 18,348 | $206,780 | ||||
July 19, 2024 ................................................................... | — | $— | 17,980 | $201,608 | ||||
August 20, 2024 .............................................................. | — | $— | 17,418 | $194,499 | ||||
September 20, 2024 ......................................................... | — | $— | 17,090 | $188,292 | ||||
October 1, 2024 ............................................................... | — | $— | 27,164 | $301,000 | ||||
October 21, 2024 ............................................................. | — | $— | 15,136 | $167,719 | ||||
November 20, 2024 ......................................................... | — | $— | 15,247 | $168,309 | ||||
December 20, 2024 .......................................................... | 3,689 | $39,683 | 13,040 | $143,337 |
January 20, 2025 .............................................................. | — | $— | 12,647 | $139,080 | ||||
February 20, 2025 ............................................................ | — | $— | 12,367 | $135,362 | ||||
March 20, 2025 ................................................................ | — | $— | 12,733 | $136,102 | ||||
April 21, 2025 .................................................................. | — | $— | 12,890 | $136,351 | ||||
May 20, 2025 ................................................................... | — | $— | 12,247 | $129,169 | ||||
June 1, 2025 ..................................................................... | 99,640 | $1,021,487 | — | $— | ||||
June 20, 2025 ................................................................... | — | $— | 11,444 | $120,608 | ||||
July 21, 2025 ................................................................... | — | $— | 10,919 | $114,806 | ||||
August 1, 2025 ................................................................ | 73,419 | $750,000 | — | $— | ||||
August 20, 2025 .............................................................. | — | $— | 10,398 | $109,256 | ||||
September 19, 2025 ......................................................... | — | $— | 10,303 | $107,998 | ||||
October 1, 2025 ............................................................... | 171,921 | $1,750,000 | — | $— | ||||
October 20, 2025 ............................................................. | — | $— | 10,061 | $105,507 | ||||
November 19, 2025 ......................................................... | — | $— | 10,146 | $106,109 | ||||
December 19, 2025 .......................................................... | — | $— | 10,103 | $105,386 | ||||
January 21, 2026 .............................................................. | — | $— | 9,913 | $102,878 | ||||
February 20, 2026 ............................................................ | — | $— | 9,960 | $103,184 | ||||
March 2, 2026 .................................................................. | 24,886 | $250,000 | — | $— | ||||
March 20, 2026 ................................................................ | — | $— | 9,755 | $101,184 | ||||
April 20, 2026 .................................................................. | — | $— | 9,261 | $96,027 |
Date of Unregistered Sale | Amount of Class I Common Shares Issued to Brookfield and affiliates | Consideration | Amount of Class E Common Shares Issued to Brookfield and affiliates | Consideration | ||||
May 1, 2023 ....................................................... | 617,909 | $8,000,000 | — | $— | ||||
May 19, 2023 ..................................................... | 102,709 | $1,329,767 | 16,098 | $208,009 | ||||
June 20, 2023 ..................................................... | 106,041 | $1,372,860 | 16,205 | $209,189 | ||||
July 20, 2023 ...................................................... | 107,748 | $1,379,201 | 16,440 | $209,972 | ||||
August 1, 2023 ................................................... | — | $— | 5,186 | $65,000 | ||||
August 21, 2023 ................................................. | 110,319 | $1,385,644 | 207,027 | $16,517 | ||||
September 20, 2023 ........................................... | 111,323 | $1,392,242 | 16,661 | $207,945 | ||||
October 20, 2023 ................................................ | 112,644 | $1,392,242 | 16,681 | $205,767 | ||||
November 20, 2023 ............................................ | 113,680 | $1,405,667 | 16,773 | $206,980 | ||||
December 20, 2023 ............................................ | 114,706 | $1,412,465 | 16,919 | $207,913 | ||||
January 20, 2024 ................................................ | 117,549 | $1,419,324 | 17,300 | $208,418 | ||||
February 1, 2024 ................................................ | — | $— | 42,545 | $500,000 | ||||
February 20, 2024 .............................................. | 121,142 | $1,426,354 | 17,787 | $238,366 | ||||
March 20, 2024 .................................................. | 122,001 | $1,433,598 | 17,727 | $207,886 | ||||
April 1, 2024 ...................................................... | — | $— | 28,426 | $324,955 | ||||
April 19, 2024 .................................................... | 125,918 | $1,440,894 | 18,164 | $207,644 | ||||
May 20, 2024 ..................................................... | 127,982 | $1,448,424 | 18,601 | $210,326 | ||||
June 20, 2024 ..................................................... | 128,732 | $1,456,077 | 18,761 | $211,962 |
July 19, 2024 ...................................................... | 129,885 | $1,463,775 | 18,922 | $213,014 | ||||
August 1, 2024 ................................................... | 633,194 | $7,100,000 | — | $— | ||||
August 20, 2024 ................................................. | 131,235 | $1,471,542 | 19,138 | $214,366 | ||||
September 20, 2024 ........................................... | 135,062 | $1,508,168 | 19,314 | $215,433 | ||||
October 21, 2024 ................................................ | 138,447 | $1,525,381 | 19,671 | $216,508 | ||||
November 20, 2024 ............................................ | 138,406 | $1,533,660 | 19,689 | $217,911 | ||||
December 1, 2024 .............................................. | — | $— | 45,340 | $499,980 | ||||
December 20, 2024 ............................................ | 98 | $1,079 | 5,835 | $64,343 | ||||
January 20, 2025 ................................................ | 99 | $1,085 | 5,756 | $63,207 | ||||
February 1, 2025 ................................................ | — | $— | 11,834 | $130,000 | ||||
February 20, 2025 .............................................. | 99 | $1,091 | 5,671 | $62,297 | ||||
March 1, 2025 .................................................... | — | $— | 6,858 | $75,000 | ||||
March 20, 2025 .................................................. | 100 | $1,097 | 5,785 | $63,261 | ||||
April 1, 2025 ...................................................... | — | $— | 124,204 | $1,325,091 | ||||
April 21, 2025 .................................................... | 103 | $1,103 | 5,839 | $62,294 | ||||
May 20, 2025 ..................................................... | 105 | $1,109 | 6,094 | $64,359 | ||||
June 20, 2025 ..................................................... | 106 | $1,115 | 6,151 | $64,791 | ||||
July 21, 2025 ...................................................... | 107 | $1,122 | 6,197 | $65,226 | ||||
August 20, 2025 ................................................. | 107 | $1,128 | 6,147 | $64,553 | ||||
September 19, 2025 ........................................... | 108 | $1,135 | 6,184 | $64,897 | ||||
October 20, 2025 ................................................ | 109 | $1,141 | 6,178 | $64,680 | ||||
November 24, 2025 ............................................ | 26,862,938 | $280,943,347 | 2,353,305 | $24,589,682 | ||||
November 19, 2025 ............................................ | 109 | $1,148 | 6,216 | $65,117 | ||||
December 1, 2025 .............................................. | — | $— | 71,775 | $749,980 | ||||
December 19, 2025 ............................................ | 153,709 | $1,607,551 | 22,479 | $234,887 | ||||
January 21, 2026 ................................................ | 154,995 | $1,616,750 | 22,758 | $237,157 | ||||
February 20, 2026 .............................................. | 156,682 | $1,626,018 | 23,030 | $238,791 | ||||
March 20, 2026 .................................................. | 157,853 | $1,635,388 | 23,239 | $240,560 | ||||
April 1, 2026 ...................................................... | — | $— | 32,793 | $339,869 | ||||
April 20, 2026 .................................................... | 158,574 | $1,644,827 | 23,405 | $242,570 |
Exhibit Number | Description | |
1.1 | ||
1.2 | ||
1.3 | ||
3.1 | ||
3.2 | ||
3.3 | ||
3.4 | ||
3.5 | ||
3.6 | ||
3.7 | ||
3.8 | ||
3.9 | ||
4.1* | ||
4.2 | ||
5.1 | ||
8.1 | ||
10.1 | ||
10.2 | ||
10.3 |
Exhibit Number | Description | |
10.4 | ||
10.5 | ||
10.6** | ||
10.7** | ||
10.8 | ||
10.9 | ||
10.10 | ||
10.11 | ||
10.12 | ||
10.13 | ||
10.14* | ||
21.1 | ||
23.3 | ||
23.4 | ||
24.1 | ||
107 |
Brookfield Real Estate Income Trust Inc. | |
By: | /s/ Brian W. Kingston |
Brian W. Kingston | |
Chief Executive Officer and Chairman of the Board | |
Signature | Title | |
/s/Brian W. Kingston | Brian W. Kingston Chief Executive Officer and Chairman of the Board (Principal Executive Officer) | |
Brian W. Kingston | ||
/s/ Theodore C. Hanno | Theodore C. Hanno Chief Financial Officer (Principal Financial and Accounting Officer) | |
Theodore C. Hanno | ||
* | Lori-Ann Beausoleil Director | |
Lori-Ann Beausoleil | ||
* | Richard W. Eaddy Director | |
Richard W. Eaddy | ||
* | Thomas F. Farley Director | |
Thomas F. Farley | ||
* | Robert L. Stelzl Director | |
Robert L. Stelzl | ||
* | Elisabeth (Lis) S. Wigmore Director | |
Elisabeth (Lis) S. Wigmore | ||
* By: | /s/ Michelle L. Campbell |
Michelle L. Campbell | |
Attorney-in-fact |