osnl-20260630

Please wait

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2026

☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to

Commission File Number 000-56536

Blue Owl Real Estate Net Lease Trust

(Exact name of registrant as specified in its charter)


Maryland			88-1672312
(State or other jurisdiction of incorporation or organization)			(I.R.S. Employer Identification No.)

150 N Riverside Plaza, 37th Floor			60606
Chicago, IL			(Zip Code)
(Address of principal executive offices)

888-215-2015

Registrant's telephone number, including area code

Securities registered pursuant to Section 12(b) of the Act: None

Title of each class

Trading
Symbol(s)

Name of each exchange on which registered

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports); and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

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


Large accelerated filer	☐	Accelerated filer	☐
Non-accelerated filer	☒	Smaller reporting company	☐
		Emerging growth company	☒

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

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

As of August 6, 2026, the issuer had the following shares outstanding: 366,108,494 Class S shares, 59,144,859 Class N shares, 11,554,509 Class D shares, and 446,254,215 Class I shares.

SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

This quarterly report on Form 10-Q contains forward-looking statements about our business, including, in particular, statements about our plans, strategies and objectives. These forward-looking statements can be identified by the use of forward-looking terminology such as “may,” “will,” “expect,” “intend,” “anticipate,” “estimate,” “believe,” “continue,” “identify” or other similar words or the negatives thereof, although not all forward-looking statements include these words. These may include our financial estimates and their underlying assumptions, statements about plans, objectives, intentions and expectations with respect to positioning, including the impact of macroeconomic trends and market forces, future operations, repurchases, acquisitions, future performance, and statements with respect to acquisitions. Such forward-looking statements are subject to various risks and uncertainties. Accordingly, there are or will be important factors that could cause actual outcomes or results to differ materially from those indicated in such statements. These risks, uncertainties and other factors include, without limitation:

• our future operating results;

• our business prospects and the prospects of the assets in which we may invest;

• the impact of the investments that we expect to make;

• our ability to raise sufficient capital to execute our investment strategy;

• our ability to source adequate investment opportunities to efficiently deploy capital;

• our current and expected financing arrangements and investments;

• the effect of global and national economic and market conditions generally upon our operating results, including, but not limited to, changes with respect to inflation, interest rate changes and supply chain disruptions, geopolitical uncertainty, and changes in government rules, regulations and fiscal policies;

• the adequacy of our cash resources, financing sources and working capital;

• the timing and amount of cash flows, distributions and dividends, if any, from our investments;

• our contractual arrangements and relationships with third parties;

• actual and potential conflicts of interest with the Adviser (as defined below) or any of its affiliates;

• the dependence of our future success on the general economy and its effect on the assets in which we may invest;

• our use of financial leverage;

• the ability of the Adviser to locate suitable investments for us and to monitor and administer our investments;

• the ability of the Adviser or its affiliates to attract and retain highly talented professionals;

• our ability to structure investments in a tax-efficient manner and the effect of changes to tax legislation and our tax position;

• the tax status of the assets in which we may invest;

•changes in the economy, particularly those affecting the real estate industry;

•risks associated with possible disruption in our operations or the economy generally due to terrorism, natural disasters, epidemics or other events having a broad impact on the economy;

•risks associated with investing in commercial real estate assets, including but not limited to: tenants’ inability to pay rent; increases in interest rates and lack of availability of financing; tenant turnover and vacancies; and changes in supply of or demand for similar properties in a given market;

•adverse conditions in the areas where our investments or the properties underlying such investments are located and local real estate conditions;

•the current consolidation of our portfolio in certain industries and geographies, and, as a consequence, the potential substantial impact of adverse economic or business conditions affecting that particular type of asset or geography on our aggregate returns;

•limitations on our business and our ability to satisfy requirements to maintain our exclusion from registration under the Investment Company Act of 1940, as amended (the “Investment Company Act”), or to maintain our qualification as a real estate investment trust (a “REIT”), for U.S. federal income tax purposes;

•the lack of public trading market for our common shares of beneficial interest, par value $0.01 per share (“common shares” or “shares”) and the limitations on disposition of your shares subject to available liquidity and other significant restrictions under our share repurchase plan (the “Share Repurchase Plan”), which provides shareholders with the opportunity to request that we repurchase their shares on a quarterly basis, but does not obligate us to repurchase any shares and maintains that we may choose to repurchase only some, or even none, of the shares that have been requested to be repurchased in any particular calendar quarter in our discretion;

•the ability of our Board of Trustees (the “Board” or “Board of Trustees”) to make exceptions to, modify and suspend our Share Repurchase Plan if, in its judgment, it deems such action to be in our best interest;

•timing, amount, and source of distributions, including how distributions may be funded from sources other than cash flow from operations, including, without limitation, borrowings, offering proceeds, DST proceeds, the sale of our assets, and repayments of our real estate debt investments, and that we have no limits on the amounts we may fund from such sources;

•purchase and repurchase prices for our shares, which are generally based on our prior month’s net asset value (“NAV”) rather than any public trading market, and may not accurately reflect the actual price at which our properties could be liquidated on any given day, given that property valuations are inherently subjective, even though there will be independent valuations of our properties from time to time; and

•future changes in laws or regulations and conditions in our operating areas.

For more information regarding these and other risks and uncertainties that we face, refer to Part I. Item 1A. “Risk Factors” in our Annual Report on Form 10-K filed with the Securities and Exchange Commission (“SEC”) on March 13, 2026 and any such updated factors included in our periodic filings with the SEC, which are accessible on the SEC’s website at www.sec.gov. These factors should not be construed as exhaustive and should be read in conjunction with the other cautionary statements that are included in this document (or our prospectus and other filings). Except as otherwise required by federal securities laws, we undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future developments or otherwise.

TABLE OF CONTENTS


		Page
Part I.	FINANCIAL INFORMATION	1
Item 1.	FINANCIAL STATEMENTS	1
	Condensed Consolidated Financial Statements (Unaudited):
	Condensed Consolidated Balance Sheets as of June 30, 2026 and December 31, 2025	2
	Condensed Consolidated Statements of Operations for the three and six months ended June 30, 2026 and 2025	3
	Condensed Consolidated Statements of Comprehensive Income for the three and six months ended June 30, 2026 and 2025	4
	Condensed Consolidated Statements of Changes in Equity for the three and six months ended June 30, 2026 and 2025	5
	Condensed Consolidated Statements of Cash Flows for the six months ended June 30, 2026 and 2025	7
	Notes to Condensed Consolidated Financial Statements	9
Item 2.	MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS	38
Item 3.	QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK	59
Item 4.	CONTROLS AND PROCEDURES	59
Part II.	OTHER INFORMATION	59
Item 1.	LEGAL PROCEEDINGS	60
Item 1A.	RISK FACTORS	60
Item 2.	UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS	60
Item 3.	DEFAULTS UPON SENIOR SECURITIES	61
Item 4.	MINE SAFETY DISCLOSURES	61
Item 5.	OTHER INFORMATION	61
Item 6.	EXHIBITS	61
	SIGNATURES	63

PART I - FINANCIAL INFORMATION

ITEM 1 FINANCIAL STATEMENTS

Blue Owl Real Estate Net Lease Trust

Condensed Consolidated Balance Sheets

(Dollars in thousands, except per share data)


	June 30, 2026		December 31, 2025
Assets
Investments in real estate, net	$	4,173,396	$	4,008,624
Investments in leases – Financing receivables, net	597,642		502,573
Investments in real estate debt (includes $1,540,287 and $1,705,886 reported at fair value as of June 30, 2026 and December 31, 2025, respectively)	1,831,813		2,101,147
Investments in unconsolidated real estate affiliates (includes $4,401,457 and $3,801,703 reported at fair value as of June 30, 2026 and December 31, 2025, respectively)	4,406,525		3,806,866
Intangible assets, net	248,674		242,992
Cash and cash equivalents	614,145		119,444
Restricted cash	53,566		48,521
Other assets	144,478		85,242
Total assets	$	12,070,239	$	10,915,409

Liabilities and Equity
Mortgage notes and credit facilities, net	$	1,699,964	$	1,832,997
Unsecured senior notes, net	126,791		126,496
Other borrowings, net	440,587		753,947
Due to affiliates	244,133		227,968
DST financing obligation	714,785		350,125
Accounts payable and accrued expenses	189,422		148,117
Other liabilities	84,772		87,115
Total liabilities	3,500,454		3,526,765

Redeemable non-controlling interests	150,799		125,360
Redeemable common shares	39,081		7,885

Equity
Common shares — Class S, $0.01 par value per share, 351,949,979 and 306,971,144 shares issued and outstanding as of June 30, 2026 and December 31, 2025, respectively	3,520		3,070
Common shares — Class N, $0.01 par value per share, 56,234,893 and 47,799,493 shares issued and outstanding as of June 30, 2026 and December 31, 2025, respectively	562		478
Common shares — Class D, $0.01 par value per share, 11,518,112 and 8,920,047 shares issued and outstanding as of June 30, 2026 and December 31, 2025, respectively	115		89
Common shares — Class I, $0.01 par value per share, 419,530,990 and 358,834,111 shares issued and outstanding as of June 30, 2026 and December 31, 2025, respectively	4,192		3,585
Additional paid-in capital	8,306,778		7,118,409
Accumulated earnings and cumulative distributions	(165,801)		(108,056)
Accumulated other comprehensive income (loss)	(3,765)		(755)
Total Shareholders' Equity	8,145,601		7,016,820
Non-controlling interests	234,304		238,579
Total equity	8,379,905		7,255,399
Total liabilities and equity	$	12,070,239	$	10,915,409

See accompanying Notes to the Condensed Consolidated Financial Statements.

Blue Owl Real Estate Net Lease Trust

Condensed Consolidated Statements of Operations

(Dollars in thousands, except per share data)


	Three Months Ended				Six Months Ended
	June 30, 2026		June 30, 2025		June 30, 2026		June 30, 2025
Revenues
Rental revenue	$	85,487	$	57,224	$	167,845	$	112,970
Income from investments in leases - Financing receivables	16,516		8,873		31,083		19,180
Total revenues	102,003		66,097		198,928		132,150

Expenses
Rental property operating	9,536		10,010		16,684		17,203
General and administrative	9,881		6,074		17,213		7,512
Impairment charges	—		—		22,734		—
Management fee	29,564		18,622		57,471		34,838
Performance participation allocation	30,040		18,331		60,497		30,896
Depreciation and amortization	35,947		26,226		71,206		52,063
Total expenses	114,968		79,263		245,805		142,512

Other income (expense)
Income from unconsolidated real estate affiliates	40,625		76,077		245,476		185,464
Gain (loss) on dispositions of real estate	—		—		724		(2,180)
Interest expense	(37,426)		(22,739)		(75,564)		(42,913)
Interest income	50,070		24,154		98,852		44,334
Other income (expense), net	28,840		(2,970)		17,735		(3,813)
Total other income, net	82,109		74,522		287,223		180,892
Net income before income taxes	$	69,144	$	61,356	$	240,346	$	170,530
Income tax expense	1,924		(198)		3,470		81
Net income	67,220		61,554		236,876		170,449
Net income attributable to non-controlling interests	(2,935)		(3,206)		(10,759)		(9,733)
Net income attributable to ORENT shareholders	$	64,285	$	58,348	$	226,117	$	160,716
Net income per common share – basic	$	0.08	$	0.11	$	0.28	$	0.31
Net income per common share – diluted	$	0.08	$	0.11	$	0.28	$	0.31
Weighted-average common shares outstanding, basic	830,831,557		545,932,592		801,922,125		510,324,741
Weighted-average common shares outstanding, diluted	869,255,186		577,685,020		840,227,739		541,697,950

See accompanying Notes to the Condensed Consolidated Financial Statements.

Blue Owl Real Estate Net Lease Trust

Condensed Consolidated Statements of Comprehensive Income

(Dollars in thousands, except per share data)


	Three Months Ended				Six Months Ended
	June 30, 2026		June 30, 2025		June 30, 2026		June 30, 2025
Net income	$	67,220	$	61,554	$	236,876	$	170,449
Other comprehensive income (loss):
Change in unrealized gain (loss) on derivative instruments	11,216		(6,820)		22,227		(21,044)
Change in unrealized income (loss) on AFS investments in real estate debt	4,286		(1,327)		(744)		(2,869)
Foreign currency translation adjustment	(11,242)		34,209		(24,660)		37,417
Other comprehensive income (loss)	4,260		26,062		(3,177)		13,504
Comprehensive income	71,480		87,616		233,699		183,953
Comprehensive income attributable to non-controlling interests	(3,150)		(4,692)		(10,592)		(10,487)
Comprehensive income attributable to ORENT shareholders	$	68,330	$	82,924	$	223,107	$	173,466

See accompanying Notes to the Condensed Consolidated Financial Statements.

Blue Owl Real Estate Net Lease Trust

Condensed Consolidated Statements of Changes in Equity

(Dollars in thousands, except per share data)


	Par Value
	Class S Common Shares		Class N Common Shares		Class D Common Shares		Class I Common Shares		Additional Paid-in Capital		Accumulated Other Comprehensive (Loss) Income		Accumulated Earnings and Cumulative Distributions		Total Shareholders' Equity		Non-controlling Interests		Total Equity
Balance at March 31, 2026	$	3,342	$	536	$	98	$	3,930	$	7,814,347	$	(7,810)	$	(82,926)	$	7,731,517	$	237,825	$	7,969,342
Common shares issued	178		27		21		321		578,770		—		—		579,317		—		579,317
Offering costs	—		—		—		—		(15,514)		—		—		(15,514)		—		(15,514)
Distribution reinvestment	32		4		1		34		75,493		—		—		75,564		—		75,564
Common share repurchases	(26)		(5)		(5)		(99)		(143,407)		—		—		(143,542)		—		(143,542)
Converted common shares	(6)		—		—		6		—		—		—		—		—		—
Amortization of restricted stock grants	—		—		—		—		59		—		—		59		—		59
Net income (Net income of $1,066 allocated to redeemable NCI)	—		—		—		—		—		—		64,285		64,285		1,869		66,154
Other comprehensive income (Other comprehensive income of $78 allocated to redeemable NCI)	—		—		—		—		—		4,045		—		4,045		137		4,182
Distributions declared on common shares ($0.1875 gross per share)	—		—		—		—		—		—		(147,160)		(147,160)		—		(147,160)
Redeemable common share measurement adjustment	—		—		—		—		(431)		—		—		(431)		—		(431)
Contributions from non-controlling interests	—		—		—		—		—		—		—		—		410		410
Distributions to and redemptions of non-controlling interests	—		—		—		—		—		—		—		—		(6,142)		(6,142)
Allocation to redeemable non-controlling interests	—		—		—		—		(2,215)		—		—		(2,215)		—		(2,215)
Reallocation between additional paid-in capital and non-controlling interests due to changes in ownership	—		—		—		—		(324)		—		—		(324)		205		(119)
Balance at June 30, 2026	$	3,520	$	562	$	115	$	4,192	$	8,306,778	$	(3,765)	$	(165,801)	$	8,145,601	$	234,304	$	8,379,905


	Par Value
	Class S Common Shares		Class N Common Shares		Class D Common Shares		Class I Common Shares		Additional Paid-in Capital		Accumulated Other Comprehensive (Loss) Income		Accumulated Earnings and Cumulative Distributions		Total Shareholders' Equity		Non-controlling Interests		Total Equity
Balance at March 31, 2025	$	2,120	$	245	$	40	$	2,503	$	4,814,831	$	(29,943)	$	(163,412)	$	4,626,384	$	250,501	$	4,876,885
Common shares issued	309		100		5		359		785,074		—		—		785,847		—		785,847
Offering costs	—		—		—		—		(25,699)		—		—		(25,699)		—		(25,699)
Distribution reinvestment	21		2		1		21		45,458		—		—		45,503		—		45,503
Common share repurchases	(19)		—		—		(100)		(116,109)		—		—		(116,228)		—		(116,228)
Converted common shares	(2)						2		—		—		—		—		—		—
Amortization of restricted stock grants	—		—		—		—		47		—		—		47		—		47
Net income (Net income of $585 allocated to redeemable NCI)	—		—		—		—		—		—		58,348		58,348		2,621		60,969
Other comprehensive income (Other comprehensive income of $75 allocated to redeemable NCI)	—		—		—		—		—		24,575		—		24,575		1,198		25,773
Distributions declared on common shares ($0.1750 gross per share)	—		—		—		—		—		—		(90,038)		(90,038)		—		(90,038)
Redeemable common share measurement adjustment	—		—		—		—		(146)		—		—		(146)		—		(146)
Contributions from non-controlling interests	—		—		—		—		—		—		—		—		65		65
Distributions to and redemptions of non-controlling interests	—		—		—		—		—		—		—		—		(9,826)		(9,826)
Allocation to redeemable non-controlling interests	—		—		—		—		(498)		—		—		(498)		—		(498)
Reallocation between additional paid-in capital and non-controlling interests due to changes in ownership	—		—		—		—		(1,311)		—		—		(1,311)		1,082		(229)
Balance at June 30, 2025	$	2,429	$	347	$	46	$	2,785	$	5,501,647	$	(5,368)	$	(195,102)	$	5,306,784	$	245,641	$	5,552,425

Blue Owl Real Estate Net Lease Trust

Condensed Consolidated Statements of Changes in Equity

(Dollars in thousands, except per share data)


	Par Value
	Class S Common Shares		Class N Common Shares		Class D Common Shares		Class I Common Shares		Additional Paid-in Capital		Accumulated Other Comprehensive (Loss) Income		Accumulated Earnings and Cumulative Distributions		Total Shareholders' Equity		Non-controlling Interests		Total Equity
Balance at December 31, 2025	$	3,070	$	478	$	89	$	3,585	$	7,118,409	$	(755)	$	(108,056)	$	7,016,820	$	238,579	$	7,255,399
Common shares issued	467		86		29		687		1,339,087		—		—		1,340,356		—		1,340,356
Offering costs	—		—		—		—		(39,162)		—		—		(39,162)		—		(39,162)
Distribution reinvestment	62		8		2		64		144,041		—		—		144,177		—		144,177
Common share repurchases	(70)		(10)		(5)		(153)		(252,210)		—		—		(252,448)		—		(252,448)
Converted common shares	(9)		—		—		9		—		—		—		—		—		—
Amortization of restricted share grants	—		—		—		—		141		—		—		141		—		141
Net income (Net income of $3,896 allocated to redeemable NCI)	—		—		—		—		—		—		226,117		226,117		6,863		232,980
Other comprehensive loss (Other comprehensive loss of $103 allocated to redeemable NCI)	—		—		—		—		—		(3,010)		—		(3,010)		(64)		(3,074)
Distributions declared on common shares ($0.3750 gross per share)	—		—		—		—		—		—		(283,862)		(283,862)		—		(283,862)
Redeemable common share measurement adjustment	—		—		—		—		(397)		—		—		(397)		—		(397)
Contributions from non-controlling interests	—		—		—		—		—		—		—		—		546		546
Distributions to and redemptions of non-controlling interests	—		—		—		—		—		—		—		—		(11,598)		(11,598)
Redeemable non-controlling interests measurement adjustment	—		—		—		—		(3,204)		—		—		(3,204)		—		(3,204)
Reallocation between additional paid-in capital and non-controlling interests due to changes in ownership	—		—		—		—		73		—		—		73		(22)		51
Balance at June 30, 2026	$	3,520	$	562	$	115	$	4,192	$	8,306,778	$	(3,765)	$	(165,801)	$	8,145,601	$	234,304	$	8,379,905


	Par Value
	Class S Common Shares		Class N Common Shares		Class D Common Shares		Class I Common Shares		Additional Paid-in Capital		Accumulated Other Comprehensive (Loss) Income		Accumulated Deficit and Cumulative Distributions		Total Shareholders' Equity		Non-controlling Interests		Total Equity
Balance at December 31, 2024	$	1,870	$	152	$	18	$	2,192	$	4,149,362	$	(18,118)	$	(187,297)	$	3,948,179	$	249,319	$	4,197,498
Common shares issued	572		192		27		680		1,494,890		—		—		1,496,361		—		1,496,361
Offering costs	—		—		—		—		(46,930)		—		—		(46,930)		—		(46,930)
Distribution reinvestment	39		3		1		40		84,822		—		—		84,905		—		84,905
Common share repurchases	(44)		—		—		(135)		(177,180)		—		—		(177,359)		—		(177,359)
Converted common shares	(8)		—		—		8		—		—				—		—		—
Amortization of restricted share grants	—		—		—		—		117		—		—		117		—		117
Net income (Net income of $1,568 allocated to redeemable NCI)	—		—		—		—		—		—		160,716		160,716		8,165		168,881
Other comprehensive income (Other comprehensive income of $182 allocated to redeemable NCI)	—		—		—		—		—		12,750		—		12,750		572		13,322
Distributions declared on common shares ($0.3500 gross per share)	—		—		—		—		—		—		(168,521)		(168,521)		—		(168,521)
Redeemable common share measurement adjustment	—		—		—		—		(19)		—		—		(19)		—		(19)
Contributions from non-controlling interests	—		—		—		—		—		—		—		—		119		119
Distributions to and redemptions of non-controlling interests	—		—		—		—		—		—		—		—		(15,029)		(15,029)
Redeemable non-controlling interests measurement adjustment	—		—		—		—		(462)		—		—		(462)		—		(462)
Reallocation between additional paid-in capital and non-controlling interests due to changes in ownership	—		—		—		—		(2,953)		—		—		(2,953)		2,495		(458)
Balance at June 30, 2025	$	2,429	$	347	$	46	$	2,785	$	5,501,647	$	(5,368)	$	(195,102)	$	5,306,784	$	245,641	$	5,552,425

See accompanying Notes to the Condensed Consolidated Financial Statements.

Blue Owl Real Estate Net Lease Trust

Condensed Consolidated Statements of Cash Flows

(Dollars in thousands, except per share data)


	Six Months Ended
	June 30, 2026		June 30, 2025
Cash flows from operating activities:
Net income	$	236,876	$	170,449

Adjustments to reconcile net income to cash provided by operating activities:
Management fee	57,471		34,838
Performance participation allocation	60,497		30,896
Depreciation and amortization	71,206		52,063
Other intangibles amortization	2,135		1,337
Straight-line rent adjustment	(15,999)		(10,405)
Accretion of tenant loan receivable	(10,385)		(3,337)
Amortization of deferred financing costs	6,582		2,956
Debt extinguishment expense	—		257
Capitalized interest on real estate under development	(775)		(1,665)
Impairment charges	22,734		—
Income from unconsolidated real estate affiliates	(245,476)		(185,464)
Distribution of earnings from unconsolidated real estate affiliates	117,068		81,779
Net (gain) loss on dispositions of real estate	(724)		2,180
Lease right of use asset amortization	327		327
Net loss on derivative instruments not designated as hedges	(30,497)		6,648
Net realized gain on investments in real estate debt	(2,848)		—
Net unrealized gain on investments in real estate debt	(95)		(1,979)
Net unrealized loss on fair value of DST financing obligation	3,757		338
Provision for current expected credit losses	(165)		(2,848)
Other	295		324
Change in assets and liabilities:
Increase in other assets	(3,987)		(5,761)
Decrease in due to affiliates	(3,704)		(545)
(Decrease) increase in accounts payable and accrued expenses	(2,584)		1,326
(Decrease) increase in other liabilities	(9,648)		1,171
Net cash provided by operating activities	252,061		174,885

Cash flows from investing activities:
Acquisitions of real estate	(171,613)		(37,936)
Payments for real estate under development	(57,637)		(15,518)
Proceeds from disposition of real estate	4,010		137,322
Pre-acquisition costs and deposits	(11,944)		—
Acquisitions of intangible assets	(13,325)		(3,744)
Capital improvements to real estate	—		(552)
Investments in leases - financing receivable	(84,416)		(74,133)
Proceeds from dispositions of investment in leases - financing receivables	—		—
Purchase of investments in real estate debt	(878,458)		(525,811)
Sale of investments in real estate debt	1,014,648		260,724
Investment in unconsolidated real estate affiliates	(433,463)		(1,245,281)
Sale of investments in unconsolidated real estate affiliates	—		190,398
Return of capital from investments in unconsolidated real estate affiliates	84,834		57,165
Payments made for derivative instruments	(43,336)		—
Payments received for derivative instruments	61,638		—
Net cash used in investing activities	(529,062)		(1,257,366)

Cash flows from financing activities:


Proceeds from issuance of common shares	1,338,061		1,490,400
Payment of distributions to common shareholders	(145,586)		(85,787)
Proceeds from issuance of non-controlling interests	—		120
Payment of distributions to non-controlling interests	(14,206)		(10,853)
Repurchase of common shares	(277,190)		(223,398)
Redemption of non-controlling interests	(36,240)		(1,163)
Proceeds from DST Program	360,832		106,272
Borrowings under secured financings of investments in real estate debt	152,456		115,276
Repayment of secured financings of investments in real estate debt	(464,904)		—
Borrowings under term loan credit facility	—		84,500
Borrowings under revolving credit facility	349,400		480,000
Repayment of revolving credit facility	(763,400)		(726,950)
Borrowings under mortgage notes	293,573		57,750
Payment of deferred financing costs	(15,111)		(34,383)
Net cash provided by financing activities	777,685		1,251,784
Net change in cash and cash equivalents and restricted cash	500,684		169,303
Cash and cash equivalents and restricted cash, beginning of period	167,965		162,787
Effects of currency translation on cash, cash equivalents, and restricted cash	(938)		(959)
Cash and cash equivalents and restricted cash, end of period	$	667,711	$	331,131

Reconciliation of cash and cash equivalents and restricted cash to the condensed consolidated balance sheets
Cash and cash equivalents	$	614,145	$	283,348
Restricted cash	53,566		47,783
Total cash and cash equivalents and restricted cash	$	667,711	$	331,131

Supplemental disclosures:
Interest paid	$	69,677	$	39,215
Income taxes paid	$	2,934	$	765
Accrued unpaid amounts for real estate under development	$	66,483	$	6,066
Accrued unpaid amounts for capital improvements to real estate	$	29,849	$	2,417
Accrued unpaid amounts for other intangible assets	$	—	$	28,334

Non-cash investing and financing activities:
Contribution of real estate assets for investment in unconsolidated real estate affiliate	$	122,622	$	142,357
Issuance of redeemable Class I shares as settlement of the management fee	$	54,274	$	31,874
Redeemable non-controlling interests issued as settlement of performance participation allocation	$	61,181	$	28,284
Allocation to redeemable non-controlling interests	$	3,204	$	462
Allocation to redeemable common shares	$	397	$	19
Distribution reinvestment	$	144,177	$	84,822
Accrued distributions for common shareholders	$	10,100	$	31,066
Accrued distributions for non-controlling interests	$	279	$	1,874
Accrued shareholder servicing fees	$	17,350	$	134,625

See accompanying Notes to the Condensed Consolidated Financial Statements.

Blue Owl Real Estate Net Lease Trust

Notes to Condensed Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

1. Organization and Nature of the Business

Blue Owl Real Estate Net Lease Trust (formerly, Oak Street Net Lease Trust) (“we”, “us”, “our”, “ORENT”, and the “Company”) was formed on April 4, 2022 as a Maryland statutory trust; however, no activity occurred until the first capital funding from Blue Owl Capital Inc. (“Blue Owl”) on August 9, 2022. The Company invests primarily in a diversified portfolio of single-tenant commercial real estate properties subject to long-term net leases with investment grade and other creditworthy tenants or guarantors across the United States and Canada, and to a lesser extent, Europe. The Company is the sole general partner and majority limited partner in Blue Owl NLT Operating Partnership LP (formerly OakTrust Operating Partnership L.P.), a Delaware limited partnership (“NLT OP” or the “Operating Partnership”). Substantially all of the Company’s business is conducted through NLT OP. As of June 30, 2026, ORENT owns 95.7% of NLT OP. The Company and NLT OP are externally managed by Blue Owl Real Estate Capital LLC (formerly, Oak Street Real Estate Capital, LLC) (“Blue Owl Real Assets” or “Adviser”), a subsidiary of Blue Owl. The Company’s investment decisions are made by employees of the Adviser, subject to general oversight by the Company’s investment committee and board of trustees (the “Board” or “Board of Trustees”).

The Company intends to operate in a manner to qualify as a real estate investment trust (“REIT”) for U.S. federal income tax purposes. As a REIT, the Company is entitled to a tax deduction for some or all of the dividends paid to shareholders. Accordingly, the Company generally will not be subject to federal income taxes as long as it currently distributes to shareholders an amount equal to or in excess of the Company’s taxable income. If the Company fails to qualify as a REIT in any taxable year, without the benefit of certain relief provisions, the Company will be subject to federal and state income tax on its taxable income at regular corporate tax rates.

The Company’s principal business is the acquisition, ownership, financing, and leasing of single-tenant commercial real estate properties subject to long-term net leases with investment grade and other creditworthy tenants or guarantors, and its management does not distinguish the principal business, or group the operations, by geography, property type, lease classification, investment type, or any other grouping for purposes of measuring performance. Accordingly, the Company has one operating segment and one reportable segment as of June 30, 2026.

As of June 30, 2026, the Company owned 258 investments in real estate (including three investments held in consolidated joint ventures), 21 investments in real estate leases, and five build-to-suit assets currently in development, including industrial, retail, and office properties. Additionally, the Company holds interests in 18 unconsolidated real estate affiliates, including STORE Capital LLC and Waterparks LLC (collectively “STORE”). As of June 30, 2026, STORE owns 3,590 properties leased to 683 tenants on a triple-net lease basis. The Company also holds investments in real estate debt which consist of securities and loans (refer to Note 6 - Investments in Real Estate Debt).

On September 1, 2022, the Company commenced the offering of its common shares through a continuous private placement offering (“Private Offering”), pursuant to exemptions provided by Section 4(a)(2) of the Securities Act of 1933, as amended (the “Securities Act”), Regulation D or Regulation S thereunder and applicable state securities laws. As of June 30, 2026, the Company is authorized to issue an unlimited number of shares of each of its four classes of common shares (Class S shares, Class N shares, Class D shares, and Class I shares), each with a par value of $0.01 per common share. The share classes have different upfront selling commissions, dealer manager fees and ongoing shareholder servicing fees. The Company conducts monthly closings and sells shares at the prior month’s net asset value (“NAV”) per share as determined using the valuation methodology recommended by the Adviser and approved by the audit committee of the Board of Trustees, plus applicable fees and commissions. The NAV per share is calculated on a fully diluted basis. NAV may differ from the values of our real estate assets as calculated in accordance with accounting principles generally accepted in the United States (“GAAP”).

2. Summary of Significant Accounting Policies and Estimates

The Company believes the following significant accounting policies, among others, affect its more significant estimates and assumptions used in the preparation of the Condensed Consolidated Financial Statements.

Basis of Presentation

The accompanying unaudited interim condensed consolidated financial statements and notes have been prepared in accordance with GAAP for interim financial information as established by the Financial Accounting Standards Board (“FASB”) in the Accounting Standards Codification (“ASC”) including modifications issued under Accounting Standards Updates (“ASUs”). The condensed consolidated financial statements include the accounts of the Company, the Company’s subsidiaries, and investments in which the Company has a controlling interest. All intercompany balances and transactions have been eliminated in consolidation. In the opinion of management, the unaudited interim condensed consolidated financial statements reflect all adjustments of a normal recurring nature that are necessary for a fair statement of the results for the interim periods presented. The accompanying unaudited interim condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2025, filed with the SEC on March 13, 2026.

Principles of Consolidation

The Company consolidates all entities in which it has a controlling financial interest through majority ownership or voting rights and variable interest entities whereby the Company is the primary beneficiary. In determining whether the Company has a controlling financial interest in a partially owned entity and the requirement to consolidate the accounts of that entity, the Company considers whether the entity is a variable interest entity (“VIE”) and whether it is the primary beneficiary. In general, a VIE is a legal entity that (a) has equity investors that do not provide sufficient financial resources for the entity to support its activities, (b) does not have equity investors with voting rights, or (c) has equity investors whose votes are disproportionate from their economics and substantially all of the activities are conducted on behalf of the investor with disproportionately fewer voting rights. The Company is the primary beneficiary of a VIE when it has (i) the power to direct the most significant activities impacting the economic performance of the VIE and (ii) the obligation to absorb losses or receive benefits significant to the VIE. As part of its VIE considerations, the Company considers any indirect interests and any applicable relationships, including related parties.

Entities that do not qualify as VIEs are generally considered voting interest entities (“VOEs”) and are evaluated for consolidation under the voting interest model. The Company consolidates VOEs when it controls the entity through a majority voting interest and there is no other interest holder that has substantive participating rights or the power to control through an agreement with other equity holders.

When the requirements for consolidation are not met and the Company has significant influence over the operations of the entity, the investment is accounted for under the equity method of accounting. Equity method investments for which the Company has not elected the fair value option (“FVO”) are initially recorded at cost and subsequently adjusted for the Company’s pro-rata share of net income, contributions and distributions. Equity method investments for which the Company has elected the FVO are initially recorded at fair value and subsequently adjusted for the Company’s pro-rata share of the changes in fair value.

The Company consolidates NLT OP under the VIE model and consolidates BORMW Quantum Shore JV LLC, MACOOH001 JV LLC, and Monarch Medical Investors LLC under the VOE model. The Company consolidates these entities as it has the ability to direct the most significant activities of the entities such as purchases, dispositions, financings, budgets, and overall operating plans.

For consolidated entities, the non-controlling partner’s share of the assets, liabilities, and operations is included in non-controlling interests as equity of the Company. The non-controlling partner’s interest is generally computed as the non-controlling interests’ ownership percentage. Any profits interest due to the other owner is reported within non-controlling interests.

Use of Estimates

The preparation of condensed consolidated financial statements in conformity with GAAP requires the Company to make estimates and assumptions that affect certain reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the condensed consolidated financial statements and the reported amounts of revenues and expenses during the reporting period.

The Company believes the estimates and assumptions underlying its condensed consolidated financial statements are reasonable and supportable based on the information available as of June 30, 2026. Inherent in such estimates and judgments relating to future cash flows, which include the Company’s interpretation of current economic indicators and market valuations, are assumptions about the Company’s strategic plans with regard to its operations. Actual results could differ materially from those estimates.

Rental Revenue

The Company’s primary source of revenues is rental revenue, which is accounted for under the lease standard. Rental revenue primarily consists of fixed contractual base rent arising from tenant leases at our properties under operating leases or sales-type leases. Revenue under leases that are deemed probable of collection is recognized as revenue on a straight-line basis over the non-cancelable term of the related leases. The Company begins to recognize revenue upon the acquisition of the related property or when a tenant takes possession of the leased space. Base rent arising from tenant leases at our properties is recognized on a straight-line basis over the life of the lease, including any rent steps or abatement provisions. For leases that are deemed not probable of collection, revenue is recorded as the lesser of (i) the amount which would be recognized on a straight-line basis or (ii) cash that has been received from the tenant, with any tenant and deferred rent receivable balances charged as a direct write-off against rental revenue in the period of the change in the collectability determination. Our estimate of collectability includes, but is not limited to, factors such as the tenant’s payment history, financial condition, industry and geographic area. These estimates could differ materially from actual results.

Investments in Unconsolidated Real Estate Affiliates

The Company has elected the FVO for certain of its investments in unconsolidated real estate affiliates, as this election aligns the accounting for GAAP and the calculation of monthly NAV for these investments. The Company therefore reports these investments at fair value in Investments in unconsolidated real estate affiliates on the Condensed Consolidated Balance Sheets. Changes in the fair value of equity method investments under the FVO are recorded as Income from unconsolidated real estate affiliates in the Condensed Consolidated Statements of Operations. Certain of the Company’s investments in unconsolidated real estate affiliates include promote structures, put or call options, or other similar rights related to the transfer of ownership interests to third parties. Accordingly, the actual returns realized may differ from the carrying value of these investments.

The Company evaluates its equity method investments on a periodic basis to determine if there are any indicators that the value of our equity investment may be impaired and whether or not that impairment is other-than-temporary. To the extent an impairment has occurred and is determined to be other-than-temporary, the Company measures the charge as the excess of the carrying value of our investment over its estimated fair value, which is determined by calculating our share of the estimated fair market value of the underlying net assets based on the terms of the applicable partnership or joint-venture agreement. For equity investments in entities that hold real estate, the estimated fair value of the underlying investment’s real estate is calculated based on whether the acquisition of a property qualifies as a business combination or an asset acquisition. The fair value of the underlying investment’s debt, if any, is calculated based on market interest rates and other market information. The fair value of the underlying investment’s other financial assets and liabilities have fair values that generally approximate their carrying values.

Distributions received from equity method investments are classified using the nature of distributions approach. Distributions received are classified based on the nature of the activity or activities that generated the distributions as a return on the investment, which are classified as cash inflows from operating activities, or a return of capital, which are classified as cash inflows from investing activities. Investments made for equity method investments are classified as cash outflows from investing activities in the Condensed Consolidated Statements of Cash Flows.

Foreign Currency

In the normal course of business, the Company makes investments in real estate outside the United States (“U.S.”) through subsidiaries that have a non-U.S. dollar functional currency. Non-U.S. dollar denominated assets and liabilities of these foreign subsidiaries are translated to U.S. dollars at the prevailing exchange rate at the reporting date and income, expenses, gains, and losses are translated at the average exchange rate over the applicable period. Cumulative translation adjustments arising from the translation of non-U.S. dollar denominated assets and liabilities are recorded in Other Comprehensive Income (Loss).

Fair Value Measurements

The carrying amounts of cash and cash equivalents and accounts payable and accrued expenses reasonably approximate fair value, in the Company’s judgment, because of their short-term nature.

In accordance with ASC 820, Fair Value Measurement, the Company defines fair value based on the price that would be received upon sale of an asset or the exit price that would be paid to transfer or settle a liability in an orderly transaction between market participants at the measurement date. The Company uses a fair value hierarchy that prioritizes observable and unobservable inputs used to measure fair value. The fair value hierarchy consists of the three broad levels described below:

•Level 1 — Quoted prices in active markets for identical assets or liabilities that the entity has the ability to access.

•Level 2 — Observable inputs, other than quoted prices included in Level 1, such as quoted prices for similar assets and liabilities in active markets; quoted prices for identical or similar assets and liabilities in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.

•Level 3 — Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets and liabilities. This includes certain pricing models, discounted cash flow methodologies and similar techniques that use significant unobservable inputs. Due to the inherent uncertainty of these estimates, these values may differ materially from the values that would have been used had a ready market for these investments existed.

The Company has estimated the fair value of its financial instruments and non-financial assets using available market information and valuation methodologies that it believes to be appropriate for these purposes. Considerable judgment and a high degree of subjectivity are involved in developing these estimates and, accordingly, they are not necessarily indicative of amounts that would be realized upon disposition.

Valuation of assets and liabilities measured at fair value

Certain of the Company’s investments in real estate debt and investments in unconsolidated real estate affiliates are reported at fair value. As of June 30, 2026, the Company’s investments in real estate debt reported at fair value, directly or indirectly, consisted of commercial mortgage-backed securities (“CMBS”), which are securities backed by one or more mortgage loans secured by real estate assets, as well as term, revolver, and mezzanine loans secured by real estate assets, presented collectively as commercial real estate loans.

In determining the fair value of a particular investment, pricing service providers may use broker-dealer quotations, reported trades or valuation estimates from their internal pricing models to determine the reported price. The pricing service providers’ internal models for securities such as real estate debt generally consider the attributes applicable to a particular class of the security (e.g., credit rating, seniority), current market data, and estimated cash flows for each security, and incorporate specific collateral performance, as applicable. Certain of the Company’s investments in real estate debt are unlikely to have readily available market quotations. In such cases, the Company will generally determine the initial value based on the acquisition price of such investment if acquired by the Company or the par value of such investment if originated by the Company. Following the initial measurement, the Company will determine fair value by utilizing or reviewing certain of the following: (i) market yield data, (ii) discounted cash flow modeling, (iii) collateral asset performance, (iv) local or macro real estate performance, (v) capital market conditions, (vi) debt yield or loan-to-value ratios, and (vii) borrower financial condition and performance. Refer to Note 6 - Investments in Real Estate Debt for additional details on the Company’s investments in real estate debt.

The Company has elected the FVO for certain of its investments in unconsolidated real estate affiliates and therefore, reports these investments at fair value. The Company estimates the fair market value of these investments based on its pro-rata share of the investments’ equity at fair value. The investments’ underlying real estate holdings, debt investments, and debt are valued on a recurring basis using unobservable inputs (Level 3 inputs). The fair value of the underlying real estate holdings is generally determined using the income capitalization valuation method. As of June 30, 2026, the weighted average capitalization rate utilized to value the underlying real estate held in unconsolidated joint ventures, excluding real estate under development, was 6.9%. The fair value of the underlying debt investments and debt is determined by discounting the future contractual cash flows to the present value using current market interest rates. As of June 30, 2026, the weighted average interest rate utilized to value the underlying debt investments was 6.4% and the weighted average interest rate utilized to value the underlying debt was 5.6%.

The Company’s derivative financial instruments are reported at fair value. The calculation of the fair value of derivative instruments is complex and different inputs in the model can result in significant changes to the fair value of derivative instruments and the related gain or loss on derivative instruments included in our financial statements. The fair values of the Company’s derivative financial instrument contracts were estimated using advice from a third-party derivative specialist, based on cash flows and observable inputs (Level 2 inputs). Fair value information relating to derivative financial instruments is provided in Note 10 - Derivative Financial Instruments.

The Company has elected to account for the DST financing obligation arising from the repurchase option on the sale of DST Interests to third parties through the Company’s DST Program at fair value. The fair value of the Company’s DST Program obligation is determined based on changes in fair value of the underlying assets held by the DST Interests as well as undistributed earnings related to DST Interests owned by third parties.

The following table details the Company’s assets measured at fair value on a recurring basis:


	June 30, 2026						December 31, 2025
	Level 2		Level 3		Total		Level 2		Level 3		Total
Assets:
Investments in unconsolidated real estate affiliates	$	—	$	4,401,457	$	4,401,457	$	—	$	3,801,703	$	3,801,703
Investments in real estate debt	1,173,623		366,664		1,540,287		853,531		852,355		1,705,886
Derivative assets (1)	33,423		—		33,423		8,899		—		8,899
Total	$	1,207,046	$	4,768,121	$	5,975,167	$	862,430	$	4,654,058	$	5,516,488

Liabilities:
Derivative liabilities (2)	$	10,886	$	—	$	10,886	$	25,205	$	—	$	25,205
DST financing obligation	—		714,785		714,785		—		350,125		350,125
Total	$	10,886	$	714,785	$	725,671	$	25,205	$	350,125	$	375,330

(1) Included within Other assets within the Condensed Consolidated Balance Sheets.

(2) Included within Other liabilities within the Condensed Consolidated Balance Sheets.

The following table details the Company’s assets and liabilities measured at fair value on a recurring basis using Level 3 inputs:


	Investments in real estate debt		Investments in unconsolidated real estate affiliates		Total Assets		DST Financing Obligation
Balance as of December 31, 2025	$	852,355	$	3,801,703	$	4,654,058	$	350,125
Purchases	318,821		556,084		874,905		—
Sales	(803,902)		—		(803,902)		—
Distributions received	—		(201,715)		(201,715)		—
Interest income	(1,245)		—		(1,245)		—
DST Program proceeds	—		—		—		360,903
Included in net income
Net loss on fair value of DST financing obligation	—		—		—		3,757
Gain on fair value of investments in real estate debt	635		—		635		—
Income from unconsolidated real estate affiliates measured at fair value	—		245,385		245,385		—
Balance as of June 30, 2026	$	366,664	$	4,401,457	$	4,768,121	$	714,785

Valuation of assets measured at fair value on a nonrecurring basis

Certain of the Company’s assets are not measured at fair value on an ongoing basis but are subject to fair value adjustments, such as when there is evidence of impairment, and therefore such assets are measured at fair value on a nonrecurring basis. The Company reviews its real estate properties for impairment each quarter and when there is an event or change in circumstances that could indicate the carrying amount of the real estate value may not be recoverable. During

the six months ended June 30, 2026, the Company recorded impairment expense of $22,734 related to its real estate properties. The Company did not record impairment expense during the six months ended June 30, 2025.

Valuation of liabilities not measured at fair value

As of June 30, 2026 and December 31, 2025, the fair value of the Company’s unsecured term loan credit facility, unsecured revolving credit facility, mortgages payable, unsecured senior notes, and other borrowings was $452 below and $1,136 above carrying value, respectively. Fair value of the Company’s indebtedness is estimated by modeling the cash flows required by the Company’s debt agreements and discounting them back to the present value using an estimated market yield. Additionally, the Company considers current market rates and conditions by evaluating similar borrowing agreements with comparable loan-to-value ratios and credit profiles. The inputs used in determining the fair value of the Company’s indebtedness are considered Level 3. Fair value information pertaining to debt is provided in Note 9 - Debt.

Allowance for Credit Losses

The Company analyzes its Investments in leases - Financing receivables, net, certain of its investments in real estate debt which are held-to-maturity and its investment in loans receivable, which are included within Investments in real estate debt in the Company’s Condensed Consolidated Balance Sheets, for potential credit losses under the current expected credit losses (“CECL”) model. The allowance for credit losses is measured, considering the Company’s ownership of the leased asset, using a probability of default method based on the lessee’s and borrower’s respective credit ratings, the expected value related to re-leasing underlying assets or collateral, our historical loss experiences, and other factors related to other sale-leasebacks accounted for as financing receivables and our investments in real estate debt. Included in our model are factors that incorporate forward-looking information. Changes in the allowance for credit losses are subsequently included in the Company’s Condensed Consolidated Statements of Operations within General and administrative expenses and as a reduction to Investments in leases - Financing receivables, net and Investments in real estate debt in the Company’s Condensed Consolidated Balance Sheets. If and when a lease that is accounted for as an Investment in leases - Financing receivable, net is terminated or modified such that it results in a revised lease classification of operating lease, the asset is no longer analyzed under the CECL model and is instead analyzed for impairment each quarter or when there is an event or change in circumstances that indicates an impaired value.

As of June 30, 2026 and December 31, 2025, the Company has recorded an allowance for credit losses of $22,571 and $22,515, respectively, related to its Investments in leases - Financing receivables, net. As of June 30, 2026 and December 31, 2025, the Company has recorded an allowance for credit losses of $2,607 and $2,829, respectively, related to its investments in real estate debt designated as held-to-maturity. As of June 30, 2026 and December 31, 2025, the Company has not recorded an allowance for credit losses related to its investments in loans receivable. Refer to Note 6 - Investments in Real Estate Debt for additional information.

Earnings Per Share

Basic net income per common share is determined by dividing net income attributable to common shareholders by the weighted average number of common shares outstanding during the period. All classes of common shares are allocated net income/(loss) at the same rate per share and receive the same gross distribution per share.

The impact of the vested restricted Class I shares held by our trustees is included in our calculation of basic earnings per share. Redeemable Class I shares issued to the Adviser as payment for management fees and interest on the affiliate line of credit and incentive compensation awards of units of NLT OP (“OP Units”) to certain employees of the Adviser are included in our calculation of diluted earnings per share.

Share-Based Compensation

We compensate each of our non-employee trustees on the Board of Trustees who are not affiliated with Blue Owl with an annual retainer of restricted Class I shares as part of their compensation for services on the Board of Trustees. See Note 13 - Equity and Non-Controlling Interest for additional information regarding share-based compensation. We recognize compensation expense related to share-based awards to our independent trustees in our condensed consolidated financial statements based on the fair value of the award on the date of grant.

Recently Issued Accounting Pronouncements Not Yet Adopted

The Company considers the applicability and impact of all accounting standards and pronouncements issued by the FASB. Accounting standards and pronouncements not yet adopted were assessed and determined to be either not

applicable or are expected to have minimal impact on the Company’s results of operations, financial position, and cash flows.

In November 2024, the FASB issued ASU 2024-03, Disaggregation of Income Statement Expenses (Subtopic 220-40), which requires disaggregated disclosure of income statement expenses for public business entities (“PBEs”). The ASU does not change the expense caption an entity presents on the face of the income statement; rather, it requires disaggregation of certain expense captions into specified categories in disclosures within the footnotes to the financial statements. The amendments in ASU 2024-03 apply to all PBEs, including entities that file or furnish financial statements with the SEC, inclusive of brokers and dealers in securities and voluntary filers. The ASU should be adopted prospectively, however, retrospective adoption is permitted. In January 2025, the FASB issued ASU 2025-01, Income Statement-Reporting Comprehensive Income - Expense Disaggregation Disclosures, which clarified the effective date of ASU 2024-03. The ASU is effective for annual reporting periods beginning after December 15, 2026, and interim reporting periods with annual reporting periods beginning after December 15, 2027. Early adoption is permitted. Entities may elect to apply the amendments either prospectively or retrospectively. The Company is currently assessing the impact of adopting the standard on the Company’s financial statement disclosures.

In May 2025, the FASB issued ASU 2025-03 Business Combinations (Topic 805) and Consolidation (Topic 810): Determining the Accounting Acquirer in the Acquisition of a Variable Interest Entity, which revises guidance in ASC 805 on identifying the accounting acquirer in a business combination in which the legal acquiree is a VIE. The ASU is intended to improve comparability between business combinations that involve VIEs and those that do not. Under ASU 2025-03, a reporting entity involved in a business combination effected primarily by the exchange of equity interests must consider the factors in ASC 805-10-55-12 through 55-15 to determine which entity is the accounting acquirer regardless of whether the legal acquiree is a VIE. More specifically, when considering those factors, the reporting entity can determine that a transaction in which the legal acquiree is a VIE represents a reverse acquisition (in which the legal acquirer is identified as the acquiree for accounting purposes). As a result, comparability is increased with business combinations in which the legal acquiree is a VOE. ASU 2025-03 is effective for fiscal years beginning after December 15, 2026, including interim periods within those fiscal years. Early adoption is permitted. The amendments in ASU 2025-03 must be applied prospectively to any business combination that occurs after the adoption date. The Company is currently assessing the impact of adopting the standard on the Company’s financial statement disclosures.

3. Acquisitions and Dispositions

Acquisitions

The following tables set forth the acquisition values, number of properties, and total rentable square feet of gross leasable area (“GLA”) of the Company’s acquisitions during the six months ended June 30, 2026 and 2025. For acquisitions not denominated in USD, the amounts have been presented in USD at the prevailing foreign exchange rate on the acquisition date.


	Six Months Ended June 30, 2026
Property Type	Acquisition Value		Number of Properties	Square Feet (in thousands)
Industrial	$	151,223	8	721
Retail	38,502		6	204
Healthcare	13,311		1	41
Total	$	203,036	15	966

Six Months Ended June 30, 2025

Property Type

Acquisition Value

Number of Properties

Square Feet

(in thousands)

Retail

$114,438

196

The following table details the purchase price allocation for the properties acquired during the six months ended June 30, 2026 and 2025:


	Six Months Ended
	June 30, 2026 (1)		June 30, 2025
Buildings	$	122,949	$	27,939
Land and land improvements	44,041		8,594
Financing receivables	22,720		74,133
In-place lease intangibles	6,696		1,614
Above-market lease intangible assets	317		—
Below-market lease intangible liabilities	(121)		—
Other lease intangibles	6,434		2,158
Total Purchase Price	$	203,036	$	114,438

(1) Includes assets held in a consolidated joint venture further described below.

During the six months ended June 30, 2026, the Company contributed $13,025 and obtained a 95% ownership interest in Monarch Medical Investors, LLC. The Company consolidates the joint venture under the voting interest model. Additionally, during the six months ended June 30, 2026, the Company paid $61,900 in additional purchase price for existing investments and recorded an additional $11,209 in capital expenditures related to existing investments.

Dispositions

During the six months ended June 30, 2026, the Company disposed of three industrial build-to-suit properties for total proceeds of $4,010 and recognized a net gain on dispositions of real estate of $724.

During the six months ended June 30, 2025, the Company contributed 15 LV Petroleum properties and a mortgage loan with a net value of $279,679 to LVP Portfolio Master REIT LLC (“LV Petroleum JV”) in exchange for a 50.9% ownership interest in LV Petroleum JV and cash proceeds of $137,322. In conjunction with the contribution, the Company recognized a loss on disposition of $2,180 due to the reversal of non-cash accretion of tenant loan receivables. The properties were previously accounted for as failed sale-leaseback transactions and primarily included within Investments in leases - Financing receivables.

4. Investments in Real Estate, net

Investments in real estate, net consisted of the following:


	June 30, 2026		December 31, 2025
Buildings	$	3,459,612	$	3,361,710
Land and land improvements	871,618		816,973
Construction in process	158,872		86,419
Furniture, fixtures and equipment	1,176		1,374
Total	4,491,278		4,266,476
Accumulated depreciation	(317,882)		(257,852)
Investments in real estate, net	$	4,173,396	$	4,008,624

Assets of $32,650 relating to build-to-suit properties previously acquired in sale-leaseback transactions were placed into service during the six months ended June 30, 2026, including $28,368 previously classified as construction in progress and $4,282 previously classified as investments in real estate debt. As of June 30, 2026, the assets are presented as $4,951 of land, $19,934 of building, and $7,765 of land improvements.

Assets of $16,124 relating to build-to-suit properties previously acquired in sale-leaseback transactions were placed into service during the six months ended June 30, 2025, including $13,344 previously classified as construction in progress and $2,780 previously classified as investments in real estate debt. As of June 30, 2025, the assets are presented at $2,857 of land, $9,867 of building, and $3,400 of land improvements.

The total rentable square feet of GLA of the Company was 26,119 and 19,292 thousand square feet as of June 30, 2026 and 2025, respectively, of which approximately 100% and 99% was leased, respectively.

5. Investments in Unconsolidated Real Estate Affiliates

The Company owns interests in unconsolidated real estate investments with third parties which are primarily accounted for under the FVO.

The following table details the Company’s investments in unconsolidated real estate affiliates:


			Ownership Percentage		Carrying Amount of Investment
Investment	Number of Investments	Number of Properties	June 30, 2026	December 31, 2025	June 30, 2026		December 31, 2025
Unconsolidated real estate affiliates accounted for under the equity method
Net lease	1	2	49.1%	49.1%	$	5,068	$	5,163
Total unconsolidated real estate affiliates accounted for under the equity method	1	2			$	5,068	$	5,163

Unconsolidated real estate affiliates accounted for under the FVO
STORE (1)	1	3,590	22.6%	22.4%	$	2,613,175	$	2,452,660
Net lease	3	36	50.9%	50.90%	240,691		208,949
Investments in real estate debt	5	—	51.0% - 85.0%	51.0% - 60.0%	468,886		188,973
Net lease data centers	8	16	2.7% - 83.5%	10.6% - 65.5%	1,078,705		951,121
Total unconsolidated real estate affiliates accounted for under the FVO	17	3,642			$	4,401,457	$	3,801,703
Total unconsolidated real estate affiliates	18	3,644			$	4,406,525	$	3,806,866

(1) The Company has determined that STORE is a significant subsidiary under SEC Regulation S-X Rule 10-01(b) as of June 30, 2026.

The following table details the Company’s income (loss) from unconsolidated entities:


	Three Months Ended				Six Months Ended
Investment	June 30, 2026		June 30, 2025		June 30, 2026		June 30, 2025
Unconsolidated real estate affiliates accounted for under the equity method
Net lease	$	48	$	(25)	$	91	$	(95)
Total unconsolidated real estate affiliates accounted for under the equity method	$	48	$	(25)	$	91	$	(95)

Unconsolidated real estate affiliates accounted for under the FVO
STORE	$	64,691	$	51,631	$	201,297	$	141,002
Net lease	12,958		11,328		30,787		32,160
Investments in real estate debt	12,491		—		20,616		—
Net lease data centers	(49,563)		13,143		(7,315)		12,397
Total unconsolidated real estate affiliates accounted for under the FVO	$	40,577	$	76,102	$	245,385	$	185,559
Total unconsolidated real estate affiliates	$	40,625	$	76,077	$	245,476	$	185,464

The following table provides summarized income statement information of our significant unconsolidated real estate affiliates:


	Three Months Ended				Six Months Ended
	June 30, 2026		June 30, 2025		June 30, 2026		June 30, 2025
Total revenue	$	351,866	$	308,668	$	693,791	$	612,552
Net income	$	101,636	$	29,072	$	174,058	$	81,746

6. Investments in Real Estate Debt

The following tables detail the Company’s investments in real estate debt held at fair value:


	June 30, 2026
Type of Security/Loan	Weighted Average Coupon (1) (2)	Weighted Average Maturity Date (3)	Face Amount		Cost Basis		Fair Value
CMBS (4)	SOFR + 4%	3/15/2042	$	1,169,756	$	1,170,152	$	1,173,623
Commercial real estate loans (4) (5)	9%	5/24/2030	364,335		364,351		366,664
Total investments in real estate debt (6)	8%		$	1,534,091	$	1,534,503	$	1,540,287


	December 31, 2025
Type of Security/Loan	Weighted Average Coupon(1) (2)	Weighted Average Maturity Date (3)	Face Amount		Cost Basis		Fair Value
CMBS (4)	SOFR + 4%	1/24/2036	$	850,286	$	849,316	$	853,531
Commercial real estate loans (4) (5)	9%	6/6/2030	848,991		844,731		852,355
Total investments in real estate debt (6)	8%		$	1,699,277	$	1,694,047	$	1,705,886

(1)The term secured overnight financing rate (“SOFR”) refers to the relevant floating benchmark rate, one-month SOFR.

(2)The weighted average coupon for our CMBS includes both floating and fixed rate investments. Fixed rate CMBS represent a spread over SOFR for purposes of the weighted average calculation.

(3)The weighted average maturity date is based on the fully extended maturity date of the instrument.

(4)Includes investments pledged as collateral under a secured financing agreement. See Note 9 - Debt for additional information.

(5)Certain commercial real estate loans include future funding obligations to borrowers. See Note 14 - Commitments and Contingencies.

(6)Total investments in real estate debt per the tables above exclude our investments in CMBS investments classified as held-to-maturity and loans receivable, which are presented below.

The following table details the credit rating of the Company’s investments in real estate debt held at fair value:


	June 30, 2026						December 31, 2025
Credit Rating	Cost Basis		Fair Value		Percentage Based on Fair Value		Cost Basis		Fair Value		Percentage Based on Fair Value
Aaa	$	19,995	$	20,020	1	%	$	19,999	$	20,024	1	%

A2	9,851		9,914		1	%	9,853		9,906		1	%
A3	26,484		26,688		2	%	6,363		6,381		—	%
Baa1	19,131		19,172		1	%	5,169		5,174		—	%
Baa2	70,156		70,381		5	%	—		—		—	%
Baa3	131,508		131,699		9	%	51,591		51,637		3	%
Ba1	37,237		37,217		2	%	1,856		1,867		—	%
Ba2	267,053		266,522		17	%	270,013		271,579		16	%
Ba3	258,054		257,444		17	%	197,084		196,270		12	%
B1	45,131		45,736		3	%	49,838		51,039		3	%
B2	133,831		134,211		9	%	81,050		81,090		5	%
B3	148,273		151,138		9	%	153,053		155,117		9	%
Unrated	367,799		370,145		24	%	848,178		855,802		50	%
Total	$	1,534,503	$	1,540,287	100	%	$	1,694,047	$	1,705,886	100	%

The following table provides the activity for the real estate-related securities for the six months ended June 30, 2026:


	Amortized Cost Basis		Gain/(Loss)		Fair Value
Real estate-related securities as of December 31, 2025	$	849,316	$	4,215	$	853,531
Face value of real estate-related securities acquired	559,491		—		559,491
Sale of real estate-related securities	(242,268)		—		(242,268)


Realized gain on sale of real estate-related securities	2,598		—		2,598
Interest income associated with real estate-related securities	1,015		—		1,015
Unrealized loss on real estate securities	—		(744)		(744)
Real estate-related securities as of June 30, 2026	$	1,170,152	$	3,471	$	1,173,623

The following tables detail the Company’s CMBS investments which are classified as held-to-maturity and presented at amortized cost. The carrying value of these CMBS investments as of June 30, 2026 and December 31, 2025 is net of an allowance for credit losses of $2,607 and $2,829, respectively. The Company has the intent and ability to hold these CMBS investments until maturity. During the six months ended June 30, 2026, the Company contributed two of its CMBS investments classified as held-to-maturity into an unconsolidated joint venture. Refer to Note 5 - Investments in Unconsolidated Real Estate Affiliates for additional information.

June 30, 2026

Type of Security/Loan

Weighted Average

Coupon(1)

Weighted Average Maturity Date

Face
Amount

Cost Basis

Carrying Value

CMBS

SOFR + 7%

1/21/2030

291,000

289,953

287,817

December 31, 2025

Type of Security/Loan

Weighted Average

Coupon(1)

Weighted Average Maturity Date

Face
Amount

Cost Basis

Carrying Value

CMBS

SOFR + 7%

3/26/2030

387,750

387,229

384,570

(1)The term SOFR refers to the relevant floating benchmark rate, one-month SOFR.

Other Investments

The Company has certain land assets related to build-to-suit properties in sale-leaseback transactions which are being accounted for as an investment in loans receivable and held at amortized cost, as the related lease is not deemed to have commenced until the constructed assets are made available for use by the lessee. Direct costs associated with originating loans are deferred and amortized as an adjustment to interest income over the term of the related loan receivable. As of June 30, 2026 and December 31, 2025, the Company held 5 and 13 investments in loans receivable related to build-to-suit arrangements with a total balance of $3,709 and $10,691, respectively, which are included within Investments in real estate debt in the Condensed Consolidated Balance Sheets.

7. DST Program

On August 31, 2023, the Company, through NLT OP, initiated a DST Program to issue and sell up to a maximum aggregate offering amount of $3,000,000 of Interests in one or more DSTs holding DST Properties in private placements. Under the DST Program, DST Properties, which may be sold, contributed, sourced, or otherwise seeded from the Company’s real properties held through NLT OP or from third parties, will be held in one or more DSTs and leased back by wholly owned subsidiaries of NLT OP in accordance with corresponding master lease agreements. NLT OP will have the right, but not the obligation, to acquire the Interests in the applicable DST from the beneficial owners in exchange for cash or OP Units, at a purchase price equal to the fair market value of the beneficial owner’s interest in one or more of the DST Properties (“FMV Buyback Option”). The FMV Buyback Option is exercisable during the one-year option period beginning two years from the final closing of the applicable DST Offering or in such other time frame as provided for in the applicable DST arrangement. After a one-year holding period, investors who receive OP Units pursuant to the FMV Buyback Option generally have the right to cause NLT OP to redeem all or a portion of their OP Units for, at the Company’s sole discretion, common shares of the Company, cash, or a combination of both.

The proceeds received from the DSTs are accounted for as financing obligation liabilities on the Condensed Consolidated Balance Sheets. The sale of Interests in a DST Property is accounted for as a failed sale-leaseback transaction due to the FMV Buyback Option retained by NLT OP and in accordance with ASC 842, the property remains on the Company’s Condensed Consolidated Balance Sheets. The Company has elected to account for the DST financing obligations using the FVO in accordance with ASC 825 and applies the FVO for each financial obligation recognized as Interests are sold, thus the election is occurring on an instrument-by-instrument basis. When the FVO is elected for a

financial obligation, the Company subsequently measures the instrument at fair value and separately presents the changes in fair value resulting from instrument-specific credit risk, if any, in other comprehensive income. The impact of changes in fair value other than those related to instrument-specific credit risk are recorded in earnings, which represents a debit or credit entry, with the offset recorded as an adjustment to the financial obligation each reporting period.

Under the applicable master lease agreements, the Company is responsible for ongoing property management and for making fixed payments to the DSTs regardless of whether the DST Properties’ cash flows are sufficient to cover the payments. Accordingly, a holder of the DST’s beneficial interest receives a fixed payment from the Company and the potential for capital appreciation through the FMV Buyback Option. In exchange for these payments, the Company is entitled to receive the operating cash flows from the properties. For financial reporting purposes, the DST entities are not consolidated by the Company, but the underlying DST Properties and related mortgage debt are included in the condensed consolidated financial statements due to the resulting failed sale-leaseback transactions. The DST Property operations, including rental revenues and property operating expenses associated with the underlying property of each master lease and the master lease payment expense, are included in the respective line items on the Condensed Consolidated Statements of Operations.

As the FMV Buyback Option is exercised, the financial obligation is settled and is derecognized on the Company’s balance sheet. Upon exercise, management would record the fair value adjustment to its financial obligation to reflect the value of the underlying properties at the date of exercise, and realize a gain or loss, as applicable.

If the FMV Buyback Option expires and is not exercised, the Company would reevaluate the existing failed sale-leaseback conclusions under ASC 842, determine whether a successful sale-leaseback occurs at that time and reevaluate the lease classification in accordance with ASC 842-10-25-1. While this has not happened since the inception of the Company’s DST Program, the Company expects that control of the property would transfer to the DST Interest holders. Therefore, the real property and the financial obligation would be derecognized from the Company’s balance sheet and the Company would recognize a gain or loss, as applicable. The Company expects that the master lease would be classified as an operating lease, and as such, the Company would record a right-of-use asset and lease liability based on the guidance under ASC 842. The establishment of these assets and liabilities under ASC 842 would preclude any future accounting under a fair value election at that time.

During the six months ended June 30, 2026, the Company sold 3 industrial assets to a DST as part of its fifth DST Offering of $249,280, and sold 5 industrial assets and 11 retail assets to a DST as part of its sixth DST Offering of $317,192. During the six months ended June 30, 2025, the Company sold one industrial asset, net of a $57,750 mortgage loan, to a DST as part of its second DST Offering of $60,900, and sold 13 industrial assets to a DST as part of its third DST Offering of $95,540. See Note 9 - Debt for additional information regarding the mortgage loan.

From inception of the DST Program through June 30, 2026, the Company has raised gross proceeds of $726,562. The following table provides details on the Company’s DST Program activity for the three and six months ended June 30, 2026 and 2025:


	Three Months Ended				Six Months Ended
	June 30, 2026		June 30, 2025		June 30, 2026		June 30, 2025
Net proceeds from DST Interests sold (1)	$	149,767	$	67,133	$	360,832	$	106,272
Master lease payments (2)	$	13,573	$	3,215	$	22,967	$	4,518
Distributions from the Company’s DST Interests	$	3,957	$	1,283	$	7,016	$	1,808

(1) Proceeds from DST Interests sold for the three and six months ended June 30, 2026, are net of total upfront fees at closing of $3,886 and $8,162, of which the Company earned $2,305 and $5,228, respectively. Proceeds from DST Interests sold for the three and six months ended June 30, 2025, are net of total upfront fees at closing of $1,631 and $2,409, respectively, of which the Company earned $1,117 and $1,911, respectively. The upfront fees earned at closing by the Company are included within Other income (expense), net on the Condensed Consolidated Statements of Operations.

(2) We account for payments made to the DSTs under the master leases as a reduction of our financial obligations prior to remeasuring the fair value.

8. Intangibles

The gross carrying amount and accumulated amortization of the Company’s identified intangible lease assets consisted of the following:


		June 30, 2026						December 31, 2025
	Weighted Average Life (Years)	Intangible lease assets, gross		Accumulated Amortization		Intangible lease assets, net		Intangible lease assets, gross		Accumulated Amortization		Intangible lease assets, net
Intangible lease assets
In-place lease intangibles	13.5	$	158,677	$	(30,662)	$	128,015	$	154,558	$	(24,173)	$	130,385
Other lease intangibles (1)	13.7	138,371		(17,712)		120,659		125,195		(12,588)		112,607
Total intangible lease assets	13.6	$	297,048	$	(48,374)	$	248,674	$	279,753	$	(36,761)	$	242,992

(1) Includes aggregate tenant lease inducements and tenant allowances totaling $62,292 and $66,635 as of June 30, 2026 and December 31, 2025, respectively.

Amortization expense related to the intangible lease assets for the three months ended June 30, 2026 was $5,814, of which $4,682 and $1,132 is included in Depreciation and amortization and Rental revenue, respectively, within the Condensed Consolidated Statements of Operations. Amortization expense related to the intangible lease assets for the six months ended June 30, 2026 was $11,808, of which $9,474 and $2,334 is included in Depreciation and amortization and Rental revenue, respectively, within the Condensed Consolidated Statements of Operations. The amount included in rental revenue is related to above-market leases and tenant inducements and is a reduction to revenue.

Amortization expense related to the intangible lease assets for the three months ended June 30, 2025 was $3,561, of which $2,797 and $764 is included in Depreciation and amortization and Rental revenue, respectively, within the Condensed Consolidated Statements of Operations. Amortization expense related to the intangible lease assets for the six months ended June 30, 2025 was $7,072, of which $5,557 and $1,515 is included in Depreciation and amortization and Rental revenue, respectively, within the Condensed Consolidated Statements of Operations.

The estimated future amortization on the Company’s intangible assets for each of the next five years and thereafter as of June 30, 2026 is as follows:


	In-Place Tenant Lease Intangible Assets		Other Lease Intangibles
2026 (remaining)	$	6,542	$	5,265
2027	13,084		11,107
2028	13,084		11,107
2029	13,084		11,107
2030	13,083		11,103
2031	13,084		11,107
Thereafter	56,054		59,863
Total	$	128,015	$	120,659

As of June 30, 2026 and December 31, 2025, the gross carrying amount of the Company’s below-market lease intangibles was $6,269 and $6,148, with accumulated amortization of $1,086 and $877, respectively. The below-market lease intangibles, net of accumulated amortization, are included in Other liabilities within our Condensed Consolidated Balance Sheets.

9. Debt

The following table details the mortgage notes, credit facilities, and other borrowings of the Company:


					Principal Balance Outstanding
Indebtedness	Weighted Average Interest Rate (1)(2)	Weighted Average Maturity Date	Maximum Facility Size		June 30, 2026		December 31, 2025
Mortgage notes & credit facilities:
Unsecured term loan credit facility	S + 1.35%	6/12/2030	$	1,250,000	$	1,250,000	$	1,250,000
Unsecured revolving credit facility	S + 1.40%	6/12/2029	$	2,610,000	—		414,000
Fixed rate mortgages	5.38%	11/22/2030	N/A		143,074		106,447
Variable rate mortgages	S + 1.83%	4/12/2029	N/A		360,602		106,462
Deferred financing costs, net					(53,712)		(43,912)
Total mortgage notes & credit facilities, net:					$	1,699,964	$	1,832,997

Unsecured senior notes
Unsecured senior notes	6.35%	2/2/2030	N/A		$	130,000	$	130,000
Deferred financing costs, net					(3,209)		(3,504)
Unsecured senior notes, net:					$	126,791	$	126,496

Other borrowings
Secured financings of investments in real estate debt	S + 1.54%	4/24/2027	$	1,750,000	$	444,621	$	757,069
Deferred financing costs, net					(4,034)		(3,122)
Other borrowings, net					$	440,587	$	753,947

__________________

(1)The term “S” refers to the relevant floating benchmark rates, which include daily secured overnight financing rate (“SOFR”), 30-day SOFR, one-month euro interbank offered rate (“EURIBOR”), daily Canadian overnight repo rate average (“CORRA”), and one-month Sterling Overnight Index Average (“SONIA”) as applicable to each loan. As of June 30, 2026, we have outstanding interest rate swaps that mitigate our exposure to potential future interest rate increases under our floating rate debt. See further discussion of outstanding interest rate swaps below.

(2)The Company’s mortgage and notes payable contain yield or spread maintenance provisions.

Mortgage Notes and Credit Facilities

On June 18, 2026, the Company entered into an amendment to the amended and restated credit agreement dated June 12, 2025, as further amended on July 23, 2025. The amendment provides for, among other things, (a) an increase of the accordion cap, subject to the satisfaction of various conditions, from $5,000,000 to $6,000,000, (b) adjustments to the borrowing base terms, including changes to the concentration limits and the minimum amount of unencumbered asset pool, removal of certain prohibited use restrictions under the facility and expanding the eligibility to permit multi-tenant properties, and (c) modifications to certain financial covenants, reporting requirements and certain other terms.

The unsecured term loan credit facility bears interest at a base rate plus a margin ranging from 0.25% to 1.85%. The base rate is the greatest of (a) KeyBank N.A.’s announced prime rate, (b) 0.5% above the federal funds effective rate, (c) SOFR plus 1.0%, and (d) 1.0%. The weighted average interest rate for the unsecured term loan credit facility for the six months ended June 30, 2026 was 4.98% (unhedged) and 5.00% (hedged).

The unsecured revolving credit facility consists of USD (“USD Revolver”) and Alternative (“Alternative Revolver”) denominated currencies, and bears interest at a base rate plus a margin ranging from 0.30% to 1.90%. The base rate is the greatest of (a) KeyBank N.A.’s announced prime rate, (b) 0.5% above the federal funds effective rate, (c) SOFR plus 1.0%, and (d) 1.0%. The adjusted floating rate for the USD Revolver is SOFR, while the Alternative Revolver is EURIBOR for Euro borrowings, and CORRA plus 0.30% for Canadian Dollar borrowings. The weighted average interest rate for the unsecured revolving credit facility for the six months ended June 30, 2026 was 5.01% (unhedged) and 4.67% (hedged).

The following table details the Company’s interest rate swaps as of June 30, 2026:


Notional Balance						Fixed Rate
Mortgage notes & credit facilities:
Unsecured term loan credit facility
$700,000						3.65%
$250,000						3.42%
$145,500						4.23%
$100,000						3.67%
$54,500						3.40%
Unsecured revolving credit facility
$100,000						3.25%
$45,500						3.40%
Variable rate mortgages
$298,572						3.76%

Unsecured Senior Notes

On August 28, 2024, NLT OP entered into a Note Purchase Agreement (the “Note Purchase Agreement”) governing the issuance of $29,000 of 6.24% Senior Notes, Series A, due August 28, 2028, $38,500 of 6.32% Senior Notes, Series B, due August 28, 2029, $39,500 of 6.40% Senior Notes, Series C, due August 28, 2030 and $23,000 of 6.43% Senior Notes, Series D, due August 28, 2031 (collectively, the “Notes”), to accredited investors in a private placement. Interest on the Notes is due semi-annually on the 28th day of February and August of each year beginning on February 28, 2025. Proceeds from the issuance of the Notes were used to pay down existing indebtedness of the Company and for other general purposes.

Secured Financings of Investments in Real Estate Debt

The Company has entered into financing agreements secured by certain of its CMBS investments and commercial real estate loans. The terms of the CMBS master repurchase agreements provide the lenders the ability to determine the size and terms of the financing provided based upon the particular collateral pledged by the Company, and may require the Company to provide additional collateral in the form of cash or securities if the market value of such financed investment declines. The CMBS master repurchase agreements have no set maturity date, with each borrowing having initial terms of one to three months. The Company has the option to continuously extend the maturity of outstanding balances for additional one to three month terms upon each interim maturity date. The financing arrangements secured by the Company’s commercial real estate loans have a maturity date which is the earlier of (a) the weighted average maturity date of September 26, 2028 or (b) the maturity date of the underlying secured commercial real estate loan. Certain arrangements have a one year extension option.

As of June 30, 2026, the Company’s total secured financings of investments in real estate debt outstanding was $444,621, secured by $543,870 of its CMBS investments and $213,921 of its commercial real estate loans. These financings have a weighted average maturity date of April 24, 2027, and a weighted average interest rate of SOFR + 1.54%. As of December 31, 2025, the Company’s total secured financings of investments in real estate debt outstanding was $757,069, secured by $497,710 of its CMBS investments and $631,980 of its commercial real estate loans. The Company’s secured financings of investments in real estate debt are included within Other Borrowings within the Condensed Consolidated Balance Sheets.

Financial Covenants

The Company is subject to various financial and operational covenants under certain of its mortgage notes, term loan and revolving credit facilities, unsecured senior notes agreements, and secured financings of investments in real estate debt. These covenants require the Company to maintain certain financial ratios, which include leverage, debt service coverage, and tangible net worth thresholds, among others. As of June 30, 2026, the Company believes it was in compliance with all of its loan covenants that could result in a default under such agreements.

Aggregate Maturities

The following table details the future principal payments due under the Company’s outstanding third-party borrowings as of June 30, 2026:


Year	Amount
2026 (remaining)	$	300,146
2027	66,009
2028	106,372
2029	446,970
2030	1,347,250
2031	23,000
Thereafter	38,550
Total	$	2,328,297

10. Derivative Financial Instruments

The Company uses derivative financial instruments to minimize the risks and/or costs associated with the Company’s investments and financing transactions. These derivatives may or may not qualify as net investment, cash flow, or fair value hedges under the hedge accounting requirements of ASC 815. Derivatives not designated as hedges are not speculative and are used to manage the Company’s exposure to interest rate movements, fluctuations in foreign exchange rates, and other identified risks.

Changes in the fair value of cash flow and fair value hedges are recorded in accumulated other comprehensive income and subsequently reclassified into earnings in the period that the hedged transaction affects earnings. Amounts reported in accumulated other comprehensive income for our interest rate swaps and interest rate caps will be reclassified to interest expense as interest payments are made on the Company’s mortgages and unsecured credit facility, and reclassified to interest income as interest payments are received on the Company’s investments in real estate debt. Refer to Note 2 - Summary of Significant Accounting Policies and Estimates for additional detail.

Interest Rate Contracts

Certain of the Company’s financing transactions expose the Company to interest rate risks, which include exposure to variable interest rates on certain unsecured loans and loans secured by the Company’s real estate and fixed rate investments in real estate debt where the Company is the lender. The Company uses derivative financial instruments to minimize the risks and/or costs associated with the Company’s financing and to limit the Company’s exposure to the future variability of interest rates. To mitigate this risk, the Company enters into derivative financial instruments with counterparties it believes to have appropriate credit ratings and that are major financial institutions with which the Company and its affiliates may also have other financial relationships.

The Company’s objective in using interest rate derivatives is to add stability to its interest expense and to manage its exposure to interest rate fluctuations. To accomplish this objective, the Company uses interest rate swap and interest rate cap contracts to manage its exposure to variability in interest rates and fluctuations in the fair value of its fixed rate investments in real estate debt. The Company has designated these derivative financial instruments as cash flow and fair value hedges, respectively, as defined under GAAP as of June 30, 2026 and December 31, 2025.

Total Return Swap

A total return swap is a contract in which one party agrees to make periodic payments to another party based on the change in the market value of the assets underlying the total return swap, which may include a specified security or loan, basket of securities or loans, or securities or loan indices during the specified period, in return for periodic payments based on a fixed or variable interest rate. A total return swap is typically used to obtain synthetic exposure to an underlying security, loan, or market without owning or taking physical custody of such security or loan or investing directly in such market. The Company holds two total return swaps as of June 30, 2026, included in Other Assets on the Condensed Consolidated Balance Sheet, and did not hold any total return swaps as of December 31, 2025.

Foreign Currency Exchange Rate Derivatives

Certain of the Company’s foreign investments expose it to fluctuations in foreign currency exchange rates. The Company uses foreign exchange rate derivatives, including foreign currency forwards and currency options, to reduce the risk from fluctuations in foreign exchange rates associated with its assets and liabilities denominated in foreign currencies.

The Company also uses foreign currency derivatives to hedge the foreign exchange risk associated with certain of its net investments in foreign operations.

The Company enters into currency options that give it the right, but not the obligation, to sell the foreign currency amount in exchange for a functional currency amount within a limited time at a contracted price. The contracts may also be net settled in cash, based on differentials in the foreign currency exchange rate and the strike price. The Company uses currency options as an economic hedge of foreign currency exposure related to the Company’s non-U.S. investments.

The following table details the Company’s outstanding derivatives:


			Notional Amount (1)
Financial Instruments	Number of Instruments	Weighted Average Maturity Date	June 30, 2026		December 31, 2025
Total derivatives designated as hedging instruments	22	7/19/2028	$	1,960,552	$	1,718,611
Total derivatives not designated as hedging instruments	14	6/6/2028	$	984,537	$	800,987

__________________

(1)The notional amount reflects the balance we expect to settle at the maturity date based on the contractual strike price at trade execution or the initial reference value of the underlying asset, established at trade execution, upon which all payment obligations are calculated.

The fair value of our derivative financial instruments and their classification on our Condensed Consolidated Balance Sheets as of June 30, 2026 and December 31, 2025 are detailed below.


		Asset Derivatives					Liability Derivatives
		Fair Value					Fair Value
Financial Instruments	Balance Sheet Location	June 30, 2026		December 31, 2025		Balance Sheet Location	June 30, 2026		December 31, 2025
Total derivatives designated as hedging instruments	Other assets	$	13,434	$	725	Other liabilities	$	1,140	$	10,572
Total derivatives not designated as hedging instruments	Other assets	$	19,989	$	8,174	Other liabilities	$	9,746	$	14,633

The following table details the effect of the Company’s derivative financial instruments on the Condensed Consolidated Statements of Operations during the three months ended June 30, 2026 and 2025:


	Amount of Unrealized Gain (Loss) Recognized in OCI				Location of Gain (Loss) Recognized in Income on Derivatives	Amount of Gain Reclassified from Accumulated OCI into Income
	June 30, 2026		June 30, 2025			June 30, 2026		June 30, 2025
Derivatives designated as hedging instruments	$	2,624	$	(238)	Interest income	$	138	$	43
Derivatives designated as hedging instruments	8,629		(4,148)		Interest expense	(101)		2,391
Total derivatives designated as hedging instruments	$	11,253	$	(4,386)		$	37	$	2,434

The following table details the effect of the Company’s derivative financial instruments on the Condensed Consolidated Statements of Operations during the six months ended June 30, 2026 and 2025:


	Amount of Unrealized Gain (Loss) Recognized in OCI				Location of Gain (Loss) Recognized in Income on Derivatives	Amount of Gain Reclassified from Accumulated OCI into Income
	June 30, 2026		June 30, 2025			June 30, 2026		June 30, 2025
Derivatives designated as hedging instruments	$	4,820	$	(1,025)	Interest income	$	312	$	58
Derivatives designated as hedging instruments	17,755		(15,259)		Interest expense	36		4,702
Total derivatives designated as hedging instruments	$	22,575	$	(16,284)		$	348	$	4,760

The following table details the effect of the Company’s derivative financial instruments not designated as hedging instruments on the Condensed Consolidated Statements of Operations for the three and six months ended June 30, 2026 and 2025:


		Three Months Ended				Six Months Ended
	Income Statement Location	June 30, 2026		June 30, 2025		June 30, 2026		June 30, 2025
Total derivatives not designated as hedging instruments	Other Income (Expense)	$	32,729	$	(5,260)	$	30,497	$	(6,648)

11. Related Party Transactions

Due to Affiliates

The following table details the components of due to affiliates:


	June 30, 2026		December 31, 2025
Accrued ongoing servicing fees	$	185,184	$	167,835
Accrued management fee	19,908		16,710
Performance participation allocation	30,040		30,724
Advanced organization and offering costs	5,816		7,060
Other advanced expenses (1)	3,185		5,639
Total	$	244,133	$	227,968

(1)Includes salaries and other invoices paid by the Adviser on behalf of and subsequently reimbursed by the Company.

Ongoing Servicing Fees

The Company accrues ongoing servicing fees payable to Blue Owl Securities LLC (the “Dealer Manager”), for ongoing services rendered to holders of Class S, Class N, and Class D shares equal to 0.85%, 0.50% and 0.25%, respectively, per annum of the aggregate NAV of the respective outstanding class of shares. The ongoing servicing fees are paid monthly in arrears.

As part of the DST Program, NLT OP is authorized to issue three additional classes of OP Units, Class S-1, Class N-1, and Class D-1 in exchange for Interests in DSTs in the event NLT OP elects to exercise its FMV Buyback Option and the participation of such OP Units in the Company’s distribution reinvestment plan. NLT OP will pay to the Dealer Manager for ongoing services rendered to shareholders for Class S-1, Class N-1, and Class D-1 OP Units equal to 0.85%, 0.50% and 0.25%, respectively, per annum of the aggregate NAV of the respective outstanding class of OP Units. The servicing fees will be paid monthly in arrears. Additionally, the DST Sponsor, Blue Owl Real Estate Exchange LLC, a wholly owned subsidiary of the Company, will pay to the Dealer Manager, a service fee equal to 0.25% per annum of the price per Interest sold, to be paid quarterly or monthly in arrears based on the DST Offering.

Accrued Management Fees

The Company pays the Adviser a management fee equal to 1.25% of NAV per annum payable monthly for services rendered related to ongoing operations of ORENT pursuant to the advisory agreement between the Company and the Adviser (the “Investment Advisory Agreement”). Additionally, to the extent that NLT OP issues OP Units to parties other than the Company, NLT OP will pay the Adviser a management fee equal to 1.25% of the NAV of NLT OP attributable to such units not held by us per annum payable monthly.

The management fee may be paid, at the Adviser’s election, in cash, Class I shares or Class I OP Units. To date, the Adviser has elected to receive the management fee in the Company’s common shares, resulting in a non-cash expense. The Adviser and Blue Owl Capital Holdings LP have the ability to redeem the Class I shares for cash at their election, and therefore the Company has classified these Class I shares as Redeemable common shares outside of equity on the Company’s Condensed Consolidated Balance Sheets. As of June 30, 2026 and December 31, 2025, 3,533,458 and 745,946 redeemable common shares issued to the Adviser as payment of management fees remained outstanding, respectively. See Note 13 - Equity and Non-Controlling Interest for additional information.

Additionally, in connection with the DST Program, the Company will pay the Adviser a management fee equal to 1.25% of the total consideration received by the Company or its affiliate for selling Interests to third-party investors, net of up-front fees and expense reimbursements payable out of gross sale proceeds from the sale of such Interests and any proceeds from any loans secured directly or indirectly by the DST Properties, per annum payable monthly. The Adviser has waived the fee for all current DST Offerings except for the Company’s third DST Offering. Since inception of the DST Program, the Company incurred management fees related to the DST Program of $1,156.

Performance Participation Allocation

In addition to the fees paid to the Adviser for services provided pursuant to the Investment Advisory Agreement, Blue Owl Oak Trust Carry LLC, a controlled subsidiary of Blue Owl, and Blue Owl Real Estate Net Lease Trust CPV LP (formerly, Oak Trust Carry Participant Vehicle LP), controlled by senior and other officers of Blue Owl (each a “Special Limited Partner”) hold a performance participation interest in NLT OP that entitles them to receive an allocation of NLT OP’s total return. Total return is defined as total distributions plus the change in the Company’s NAV per share, adjusted for subscriptions and repurchases. The performance participation allocation is an incentive fee paid to the Adviser and receipt of the allocation is subject to the ongoing effectiveness of the Investment Advisory Agreement. Under the NLT OP agreement, the Special Limited Partners are entitled to an allocation from NLT OP equal to 12.5% of total return, after the other unit holders have received a total return of 5% (after recouping any loss carryforward amount). The allocation of the performance participation allocation is measured on a calendar year basis and is paid quarterly in OP Units, ORENT shares, or cash, at the election of the Special Limited Partner. As the performance participation allocation is associated with the performance of services rendered by the Adviser, and the Special Limited Partners are only entitled to the performance participation allocation provided that the Investment Advisory Agreement has not been terminated, the Company accounts for the performance participation allocation as an expense in our Condensed Consolidated Statements of Operations. To date, the Special Limited Partners have elected to receive the performance participation allocation in Class I OP Units, resulting in a non-cash expense. Because the Special Limited Partners have the ability to redeem their Class I OP Units for Class I shares in the Company or cash at their election, the Company has classified these Class I OP Units as Redeemable non-controlling interests in mezzanine equity on the Company’s Condensed Consolidated Balance Sheets. As of June 30, 2026 and December 31, 2025, 13,955,960 and 11,713,777 redeemable Class I OP Units remained outstanding, respectively. See Note 13 - Equity and Non-Controlling Interest for additional information.

Advanced Organization and Offering Costs

The Adviser advanced all of the organization and offering costs on behalf of the Company (including legal, marketing, due diligence, administrative, accounting, design and website expenses, fees and expenses of our escrow agent and transfer agent, and other expenses attributable to the Company’s organization, but excluding ongoing servicing fees) through September 1, 2023. Such costs are recorded as a component of Due to affiliates on the Company’s Condensed Consolidated Balance Sheets and are being reimbursed to the Adviser pro rata over 60 months beginning September 1, 2023.

Common Shares Held by Affiliates

As of June 30, 2026 and December 31, 2025, ORENT affiliates and their employees owned 8,925,610 and 5,977,092 shares of the Company, respectively, including Class I and Class D shares. The aggregate amount of shares owned by

ORENT affiliates and their employees was $95,493 and $63,181, based on the NAV per share as of June 30, 2026 and December 31, 2025, respectively.

Other

Through the Company’s investment in Miner JV, a build-to-suit joint venture, the Company engaged an affiliate of the Adviser, STACK Infrastructure, Inc. (together with its affiliates and wholly and partially owned subsidiaries, “STACK”), to provide management and administrative services as the development manager. Under the development management agreement, STACK will earn an annual development fee which is not to exceed 3% of the project costs.

In connection with the Company’s credit facility amendment, during the six months ended June 30, 2026, the Company paid an affiliate of the Adviser, Blue Owl CS LLC, a structuring fee of $2,895. See Note 9 - Debt for additional information.

12. Leases

Lessor – Operating leases

The Company’s rental revenue primarily consists of rent earned from operating leases at the Company’s net lease properties which consists of fixed annual rent that escalates annually throughout the term of the applicable leases, and the tenant is generally responsible for all property-related expenses, including taxes, insurance, and maintenance.

The following table details the components of operating lease income from leases in which the Company is the lessor.


	Three Months Ended				Six Months Ended
	June 30, 2026		June 30, 2025		June 30, 2026		June 30, 2025
Base rent (1)	$	71,190	$	46,001	$	140,150	$	91,164
Straight-line rental revenue, net (2)	8,082		5,280		15,999		10,405
Variable lease payments (3)	6,486		5,854		12,301		11,223
Amortization of above/below-market lease intangibles	(271)		89		(605)		178
Total Rental revenue	$	85,487	$	57,224	$	167,845	$	112,970

__________________

(1)Consists of fixed lease payments.

(2)Represents lease income related to the excess (deficit) of straight-line rental revenue over fixed lease payments and amortization of prepaid rent.

(3)Consists of reimbursement of common area maintenance (“CAM”) and real estate taxes, as well as amortization of tenant inducements.

The following table presents the undiscounted future minimum rents the Company expects to receive for its net lease properties classified as operating leases as of June 30, 2026.


Year	Future Minimum Rents (1)
2026 (remaining)	$	143,931
2027	292,232
2028	297,221
2029	300,721
2030	305,740
2031	309,924
Thereafter	2,790,611
Total	$	4,440,380

__________________

(1) Excludes future minimum rents related to leases with build-to-suit arrangements and other leases where the rent commencement date is based on future events and therefore not fixed at June 30, 2026.

Lessor – Financing receivables

In accordance with ASC 842, certain of the Company’s sales-type lease contracts are accounted for as failed sale-leaseback transactions and were recorded as an Investments in leases - Financing receivables. During the three and six months ended June 30, 2026, the Company recognized interest income of $16,516 and $31,083, respectively. During the three and six months ended June 30, 2025, the Company recognized interest income of $8,873 and $19,180, respectively.

Interest income is recognized on an effective interest basis at a constant rate of return over the term of the applicable leases. Cash received from the sales-type leasing agreements was $20,173 and $11,396 during the six months ended June 30, 2026 and 2025, respectively.

All of the lease payments are on a triple net basis to the tenant and the Company has rights in accordance with the individual lease agreements to protect the value of our leased properties. As of June 30, 2026, the future minimum payments of sales-type lease receivables were as follows:


Year	Future Minimum Payments (1)
2026 (remaining)	$	20,942
2027	54,636
2028	56,101
2029	57,554
2030	59,099
2031	60,632
Thereafter	11,191,205
Total lease payment receivable	11,500,169
Less deferred interest income	10,879,956
Less allowance for credit losses	22,571
Total Investments in leases - Financing receivables	$	597,642

The following table reflects the roll-forward of the allowance for credit losses on our real estate portfolio for the six months ended June 30, 2026 and 2025:


	Six Months Ended
	June 30, 2026		June 30, 2025
Balance, beginning of period	$	22,515	$	22,934
Current period change in credit allowance	56		2,687
Reduction in allowance resulting from dispositions	—		(7,199)
Balance, end of period	$	22,571	$	18,422

We assess the credit quality of our investments through the credit ratings of the lessee. The credit quality indicators are reviewed by us on a quarterly basis as of quarter-end. In instances where the lessee does not have a public credit rating, we may use either a comparable proxy company or the overall corporate credit rating, as applicable. We also use this credit rating to determine the probability of default when estimating credit losses for each investment. Our current year change in credit allowance is primarily the result of acquisitions.

The following tables detail the amortized cost basis of our Investments in leases - Financing receivables by the credit quality indicator as of June 30, 2026 and December 31, 2025:


	June 30, 2026
		Ba2		B2		Caa2		Total
Investments in leases - Financing receivables		$	22,875	$	116,428	$	480,910	$	620,213


	December 31, 2025
		Ba2		B2		Caa2		Total
Investments in leases - Financing receivables		$	—	$	115,465	$	409,623	$	525,088

Purchase Option Provisions

Certain of the Company’s leases include purchase option provisions. The provisions vary by agreement but generally allow the lessee to purchase the property during a specified period for the Company’s gross investment plus a specified proportion of appreciation. The Company expects that the purchase price will be greater than its net investment in the property at the time of potential exercise by the lessee.

Lessee - DST Program Master Lease

As of June 30, 2026, the Company has contributed or sold 75 assets to DSTs as part of its DST Offerings. The assets are leased back to wholly owned subsidiaries of the Company under the master lease agreements. The following table presents the undiscounted future minimum rent payment obligation of the wholly owned subsidiaries:


Year	Future Minimum Payments
2026 (remaining)	$	30,208
2027	60,417
2028	60,575
2029	60,823
2030	62,154
2031	65,357
Thereafter	995,184
Total	$	1,334,718

13. Equity and Non-Controlling Interest

Authorized Capital

As of June 30, 2026, the Company had the authority to issue an unlimited number of preferred shares and four classes of common shares including Class S shares, Class N shares, Class D shares, and Class I shares. Each class of common shares and preferred shares has a par value of $0.01. The Board of Trustees has the ability to establish the preferences and rights of each class of common shares or series of preferred shares, without shareholder approval, and as such, it may afford the holders of any series or class of preferred shares preferences, powers and rights senior to the rights of holders of common shares. The differences among the common share classes relate to upfront transaction fees and ongoing shareholder servicing fees. See Note 2 – Summary of Significant Accounting Policies and Estimates for a further description of such items. Other than the differences in upfront transaction fees and ongoing shareholder servicing fees, each class of common shares has the same economic and voting rights.

Common Shares

The following table details the movement in the Company’s outstanding common shares:


	Three Months Ended June 30, 2026
	Class S	Class N	Class D	Class I	Total
March 31, 2026	334,207,885	53,648,246	9,831,427	393,355,320	791,042,878
Common shares issued	17,752,094	2,699,666	2,051,562	32,094,142	54,597,464
Distribution reinvestment	3,224,976	435,918	88,589	3,357,462	7,106,945
Common shares repurchased	(2,635,396)	(548,937)	(453,466)	(9,871,254)	(13,509,053)
Common shares converted(1)	(599,580)	—	—	595,320	(4,260)
June 30, 2026	351,949,979	56,234,893	11,518,112	419,530,990	839,233,974

(1)During the three months ended June 30, 2026, 599,580 Class S shares with a value of $6,351 were converted into 595,320 Class I shares based on the period’s NAV per share.


	Six Months Ended June 30, 2026
	Class S	Class N	Class D	Class I	Total
December 31, 2025	306,971,144	47,799,493	8,920,047	358,834,111	722,524,795
Common shares issued	46,663,478	8,605,965	2,878,340	68,757,663	126,905,446
Distribution reinvestment	6,199,536	834,273	179,996	6,390,674	13,604,479
Common shares repurchased	(6,998,262)	(1,004,838)	(453,466)	(15,337,771)	(23,794,337)
Common shares converted(1)	(885,917)	—	(6,805)	886,313	(6,409)
June 30, 2026	351,949,979	56,234,893	11,518,112	419,530,990	839,233,974

__________________

(1)During the six months ended June 30, 2026, 885,917 Class S shares with a value of $9,367 and 6,805 Class D shares with a value of $71 were converted into 886,313 Class I shares based on the period’s NAV per share.

Share and Unit Repurchases

The Company adopted a share repurchase plan whereby, subject to certain limitations, shareholders may request, on a quarterly basis, that the Company repurchase all or any portion of their shares. The repurchase price per share will generally be equal to the NAV per share as of the last calendar day of the first month of the applicable calendar quarter, except that, subject to certain exceptions, shares that have not been outstanding for at least one year will be repurchased at 98% of the transaction price (“Early Repurchase Deduction”). The aggregate NAV of total repurchases of Class S, Class N, Class D and Class I Shares (including repurchases by certain “fund of fund” vehicles and certain U.S. investor access funds primarily created to hold our common shares but excluding any Early Repurchase Deduction applicable to repurchased shares) is limited to no more than 5% of the Company’s aggregate NAV per calendar quarter (measured using the average aggregate NAV as of the end of the preceding three months for which NAV is available). Shareholders may request on a quarterly basis that the Company repurchase all or any portion of their shares and may submit such repurchase requests beginning after the start of the second month of the applicable calendar quarter. The Early Repurchase Deduction does not apply to shares acquired through the distribution reinvestment plan or to repurchases of common shares submitted by discretionary model portfolio management programs (and similar arrangements) as approved by the Company. In addition, the Company may not apply the Early Repurchase Deduction to certain “fund of fund” or feeder vehicles or their respective underlying investors.

Other than as described for Redeemable common shares and Redeemable non-controlling interests, the Company is not obligated to repurchase any shares and could choose to repurchase fewer shares than were requested to be repurchased, or none at all. Further, the Board of Trustees may modify and suspend the Share Repurchase Plan if it deems such action to be in the Company’s best interest and the best interest of its shareholders. In the event that the Company determines to repurchase some but not all of the shares submitted for repurchase during any particular calendar quarter, shares repurchased during such calendar quarter would be repurchased on a pro-rata basis.

The table below details the number and value of repurchases and conversions for common shares and OP Units:


	Three Months Ended				Six Months Ended
	June 30, 2026		June 30, 2025		June 30, 2026		June 30, 2025
Number of common shares repurchased	13,509,053		11,371,529		23,794,337		17,393,355
Value of common shares repurchased	$	143,542	$	116,228	$	252,448	$	177,359
Number of Class I OP Units converted to Class I shares	145,974		523,138		217,117		584,422
Value of Class I OP Units converted to Class I shares	$	1,548	$	5,336	$	2,295	$	5,961
Number of Class I OP Units repurchased	—		—		—		—
Value of Class I OP Units repurchased	$	—	$	—	$	—	$	—

The Company had no unfulfilled repurchase requests during the three and six months ended June 30, 2026 and 2025.

Distributions

The Company generally intends to distribute substantially all of its taxable income, which does not necessarily equal net income as calculated in accordance with GAAP, to its shareholders each year to comply with the REIT provisions of the Internal Revenue Code. Each class of common shares receives the same gross distribution per share. The net distribution varies for each class based on the applicable shareholder servicing fee, which is deducted from the monthly distribution per share and paid directly to the applicable distributor.

The following tables detail the aggregate distributions declared for each applicable class of common shares for the three and six months ended June 30, 2026 and 2025:


	Three Months Ended
	June 30, 2026								June 30, 2025
	Class S		Class N		Class D		Class I		Class S		Class N		Class D		Class I
Aggregate gross distributions declared per common share	$	0.1875	$	0.1875	$	0.1875	$	0.1875	$	0.1750	$	0.1750	$	0.1750	$	0.1750
Shareholder servicing fee per common share	(0.0224)		(0.0133)		(0.0065)		—		(0.0216)		(0.0127)		(0.0064)		—
Net distributions declared per common share	$	0.1651	$	0.1742	$	0.1810	$	0.1875	$	0.1534	$	0.1623	$	0.1686	$	0.1750


	Six Months Ended
	June 30, 2026								June 30, 2025
	Class S		Class N		Class D		Class I		Class S		Class N		Class D		Class I
Aggregate gross distributions declared per common share	$	0.3750	$	0.3750	$	0.3750	$	0.3750	$	0.3500	$	0.3500	$	0.3500	$	0.3500
Shareholder servicing fee per common share	(0.0449)		(0.0266)		(0.0131)		—		(0.0430)		(0.0254)		(0.0128)		—
Net distributions declared per common share	$	0.3301	$	0.3484	$	0.3619	$	0.3750	$	0.3070	$	0.3246	$	0.3372	$	0.3500

The Company has adopted a distribution reinvestment plan whereby shareholders will have their cash distributions automatically reinvested in additional common shares unless they elect to receive their distributions in cash. The per share purchase price for shares purchased pursuant to the distribution reinvestment plan will be equal to the purchase price at the time the distribution is payable. Shareholders will not pay an upfront transaction fee when purchasing shares pursuant to the distribution reinvestment plan. The ongoing servicing fees with respect to Class S shares, Class N shares, and Class D shares are calculated based on the NAV for those shares and may reduce the NAV.

Redeemable Common Shares

In connection with the Company’s payment of management fees, the Adviser holds Class I common shares classified as Redeemable common shares on the Company’s Condensed Consolidated Balance Sheets. The following table details the activity for the six months ended June 30, 2026 and 2025:


	Six Months Ended
	June 30, 2026		June 30, 2025
Balance, beginning of period	$	7,885	$	56,948
Issuance of Class I redeemable common shares (1)	54,274		31,874
Repurchases (2)	(24,741)		(46,044)
Conversions (3)	1,266		—
Fair value allocation (4)	397		19
Balance, end of period	$	39,081	$	42,797

(1) During the six months ended June 30, 2026 and 2025, the Company issued 5,120,069 and 3,124,371 Class I redeemable common shares, respectively, to the Adviser, as payment of management fees at the respective NAV per share.

(2) Includes 2,332,559 and 4,511,171 Class I redeemable common shares redeemed for cash during the six months ended June 30, 2026 and 2025, respectively.

(3) Includes 119,352 and — Class I redeemable common shares converted from redeemable Class I OP Units during the six months ended June 30, 2026 and 2025, respectively.

(4) The Redeemable common shares are recorded at the greater of (i) their issuance amount, or (ii) their redemption value, which is equivalent to the fair value of the shares at the end of each measurement period.

Redeemable Non-controlling Interests

In connection with payment of performance participation allocation, the Special Limited Partners hold Class I OP Units. See Note 11 - Related Party Transactions for further details of the Special Limited Partners’ performance participation allocation.

The following table details the activity related to the Special Limited Partners for the six months ended June 30, 2026 and 2025:


	Six Months Ended
	June 30, 2026		June 30, 2025
Balance, beginning of period	$	125,360	$	39,952
Settlement of prior performance participation allocation (1)	61,181		28,284
Repurchases (2)	(36,239)		(1,163)
Conversions (3)	(1,266)		—
Net income allocation	3,896		1,568
Other comprehensive income allocation	(103)		182
Distributions	(5,183)		(1,906)
Fair value allocation (4)	3,204		462
Reallocation between additional paid-in capital and non-controlling interests due to changes in NLT OP ownership	(51)		460
Balance, end of period	$	150,799	$	67,839

(1) During the six months ended June 30, 2026 and 2025, the Company issued 5,767,892 and 2,773,439 Class I OP Units, respectively, to the Special Limited Partners, as payment of performance participation allocation at the respective NAV per unit.

(2) Includes 3,406,357 and 113,979 Class I OP Units redeemed for cash, and 119,352 and — Class I OP Units exchanged for Class I shares accounted for as redeemable common shares for the six months ended June 30, 2026 and 2025, respectively.

(3) Includes 119,352 and — Class I OP Units converted to Class I redeemable common shares during the six months ended June 30, 2026 and 2025, respectively.

(4) The redeemable non-controlling interests are recorded at the greater of (i) their carrying amount, adjusted for their share of the allocation of GAAP net income or loss and distributions, or (ii) their redemption value, which is equivalent to the fair value of such interests at the end of each measurement period.

Share-Based Compensation

The following table details the restricted Class I shares awarded to independent members of the Board of Trustees during the six months ended June 30, 2026 and 2025:

Six Months Ended

June 30, 2026

June 30, 2025

Number of restricted Class I shares awarded (1)

47,652

39,255

(1) The restricted Class I shares are subject to a vesting period of 13.5 months.

The following table details the total share-based compensation expense incurred by the Company for the three and six months ended June 30, 2026 and 2025:


	Three Months Ended				Six Months Ended
	June 30, 2026		June 30, 2025		June 30, 2026		June 30, 2025
Share-based compensation expense (1)	$	118	$	106	$	259	$	235

(1) Included within General and administrative expenses in the Condensed Consolidated Statement of Operations.

14. Commitments and Contingencies

The Company is involved in various claims and litigation matters arising in the ordinary course of business, some of which involve claims for damages. Many of these matters are covered by insurance, although they may nevertheless be subject to deductibles or retentions. Although the ultimate liability for these matters cannot be determined, based upon information currently available, the Company believes the ultimate resolution of such claims and litigation will not have a material adverse effect on its financial position, results of operations or liquidity.

The Company has certain land assets related to build-to-suit properties in sale-leaseback transactions which are being accounted for as an investment in loans receivable and held at amortized cost. As of June 30, 2026, the Company had five remaining loans receivable related to build-to-suit arrangements. The Company has obligations to fund the remaining development of the build-to-suit properties as well as tenant improvements for existing investments.

The following table details the Company’s payments to date and remaining funding as of June 30, 2026:


	June 30, 2026
Construction costs
Costs paid and/or accrued to date	$	82,185
Estimated costs remaining	$	11,689
Maximum contractual costs remaining	$	45,480
Estimated remaining tenant improvement costs	$	26,419

The Company has made direct and indirect investments into joint ventures, which were formed to construct assets in build-to-suit arrangements, including net lease data centers. As of June 30, 2026, the estimated future commitments of the Company to complete the construction of the build-to-suit assets are $1,728,198, which is to be funded through 2029. As of June 30, 2026, the investments subject to future fundings have a weighted-average capitalization rate of 8.77%, a weighted average remaining lease term of 21.0 years, and a weighted average credit rating of AA-.

Additionally, as of June 30, 2026, the Company has commitments to fund up to $82,557 and $198,330 in additional future fundings related to our investments in commercial real estate loans and investments in real estate, respectively, including those held through joint ventures.

During the year ended December 31, 2025, the Company assumed a leasehold interest in a ground lease (“Stadium Lease”) with Stark County Port Authority for land related to the HOF Village Stadium, and entered into a sub-ground lease (“Sublease”) with HOF Village (the “Tenant”) related to this land. The Company’s obligations under the Stadium Lease remain in effect notwithstanding the Tenant’s agreement to make these Stadium Lease payments directly to the Port Authority. Accordingly, if the Tenant defaults under the Sublease, the Company may be required to make such payments directly to Stark County Port Authority as obligated under the Stadium Lease.

15. Earnings Per Share

Basic net income/(loss) per common share is determined by dividing net income/(loss) attributable to common shareholders by the weighted average number of common shares outstanding during the period, excluding unvested restricted Class I shares. The restricted Class I shares are considered to be participating securities because they contain non-forfeitable rights to distributions. The restricted Class I shares participate equally with all classes of common shares, therefore net income/(loss) per common share has not been presented separately.

All classes of common shares are allocated net income (loss) at the same rate per share and receive the same gross distribution per share.


	Three Months Ended				Six Months Ended
	June 30, 2026		June 30, 2025		June 30, 2026		June 30, 2025
Net income	$	67,220	$	61,554	$	236,876	$	170,449
Net income attributable to non-controlling interests	(2,935)		(3,206)		(10,759)		(9,733)
Net income attributable to ORENT shareholders	$	64,285	$	58,348	$	226,117	$	160,716

Net income attributable to dilutive OP Units	2,910		3,206		10,734		9,733
Net income attributable to ORENT shareholders - dilutive	$	67,195	$	61,554	$	236,851	$	170,449

Weighted average common shares outstanding - basic	830,831,557		545,932,592		801,922,125		510,324,741
Effect of dilutive unvested grants of restricted Class I shares	47,652		39,255		47,652		39,255
Effect of dilutive OP Units	38,375,977		31,713,173		38,257,962		31,333,954
Weighted average common shares outstanding - dilutive	869,255,186		577,685,020		840,227,739		541,697,950

Net income per common share - basic	$	0.08	$	0.11	$	0.28	$	0.31
Net income per common share - diluted	$	0.08	$	0.11	$	0.28	$	0.31

The computation of diluted net income per common share for the three and six months ended June 30, 2026 includes 47,652 dilutive restricted Class I shares, and 38,375,977 and 38,257,962 dilutive OP Units, respectively. The computation

of diluted net income per common share for the three and six months ended June 30, 2025 includes 39,255 dilutive restricted Class I shares and 31,713,173 and 31,333,954 dilutive OP Units, respectively.

16. Segment Reporting

The Company’s principal business is the acquisition, ownership, financing and leasing of single-tenant commercial real estate properties subject to long-term net leases with investment grade and other creditworthy tenants or guarantors.

The Company has one operating segment and one reportable segment as of June 30, 2026. The Chief Operating Decision Maker (“CODM”) specifically reviews consolidated net income to identify underlying trends in the performance of the business for purposes of allocating resources and evaluating financial performance. In addition, the CODM regularly reviews the various expense and other line items excluding non-cash items, as presented in the table below.

The following table details our segment financial results for the three and six months ended June 30, 2026 and 2025:


	Three Months Ended				Six Months Ended
	June 30, 2026		June 30, 2025		June 30, 2026		June 30, 2025
Total segment revenues	$	102,003	$	66,097	$	198,928	$	132,150
Segment expenses
Fund level expenses (1)	9,925		4,451		17,378		10,360
Management fees	29,564		18,622		57,471		34,838
Performance participation allocation	30,040		18,331		60,497		30,896
Interest expense (2)	33,779		21,259		69,082		40,528
Other segment income, net (3)	(70,449)		(57,922)		(245,846)		(155,002)
Income tax expense	1,924		(198)		3,470		81
Consolidated segment net income	$	67,220	$	61,554	$	236,876	$	170,449

(1) Fund level expenses are equal to total general and administrative expenses adjusted to exclude the CECL allowance.

(2) Interest expense excludes non-cash items such as amortization expense related to our deferred financing fees.

(3) Other segment income, net includes rental property operating expenses, CECL allowance, impairment charges, depreciation and amortization, income from unconsolidated real estate affiliates, net gain (loss) on dispositions, interest income, and other income (expense), net.

The measure of segment assets is reported on the Condensed Consolidated Balance Sheets as total assets.

17. Income Taxes

The Company has elected to be taxed as a REIT under the applicable provisions of the Code for every year beginning with the year ended December 31, 2022. The Company has also elected for some of its subsidiaries to be treated as taxable REIT subsidiaries, which are subject to federal, state and foreign income taxes.

The components of income tax (benefit) expense for the three and six months ended June 30, 2026 and 2025 were as follows:


	Three Months Ended				Six Months Ended
	June 30, 2026		June 30, 2025		June 30, 2026		June 30, 2025
Income before income taxes
Domestic net income before income taxes	$	49,318	$	53,638	$	200,545	$	146,458
Foreign net income before income taxes	19,826		7,718		39,801		24,072
Total net income before income taxes	$	69,144	$	61,356	$	240,346	$	170,530

Current tax expense
U.S. Federal	$	611	$	62	$	1,512	$	62
U.S. State	180		11		400		11
Foreign	463		310		1,514		726
Total current expense	$	1,254	$	383	$	3,426	$	799

Deferred tax (benefit) expense
U.S. Federal	$	540	$	(530)	$	216	$	(689)
U.S. State	131		(139)		32		(195)
Foreign	(1)		88		(204)		166
Total deferred tax (benefit) expense	$	670	$	(581)	$	44	$	(718)
Total income tax expense, net	$	1,924	$	(198)	$	3,470	$	81

Income tax expense is lower than the total net income before income taxes at the 21.0% federal statutory rate as a result of fair value adjustments on interest rate swaps and gains on sales of DST Interests, as well as the impact of state and local taxes.

Deferred income taxes reflect the net effects of temporary differences between the carrying amounts of assets and liabilities for GAAP purposes and the amount used for income tax purposes. The following table details the Company’s deferred tax asset and deferred tax liability as of June 30, 2026 and December 31, 2025:


	June 30, 2026		December 31, 2025
Deferred tax asset (1) (2)
U.S.	$	567	$	754
Foreign	595		415
Total deferred tax asset	$	1,162	$	1,169

Deferred tax liability (3) (4)
U.S.	$	—	$	—
Foreign	2,049		2,130
Total deferred tax liability	$	2,049	$	2,130

(1) Included within Other assets in the Condensed Consolidated Balance Sheets.

(2) Deferred tax asset as of June 30, 2026 is primarily comprised of organizational expenses, basis differences, fair value adjustments, and NOL carryforwards. Deferred tax assets as of December 31, 2025 is primarily comprised of organization expenses and basis differences, as well as interest expense net of a valuation allowance.

(3) Included within Other liabilities in the Condensed Consolidated Balance Sheets.

(4) Deferred tax liability as of June 30, 2026 and December 31, 2025 is primarily comprised of temporary differences on real property and straight-line rent adjustments related to foreign entities.

The following table details income taxes paid for the six months ended June 30, 2026 and 2025:


	Six Months Ended
	June 30, 2026		June 30, 2025

U.S. Federal	$	976	$	28
U.S. State	545		141
Foreign	1,413		596
Total income taxes paid	$	2,934	$	765

Generally, the Company is subject to audit under the statute of limitations by the Internal Revenue Service (“IRS”) for the year ended December 31, 2023 and subsequent years, and is subject to audit by state taxing authorities for the year ended December 31, 2023 and subsequent years. The Company is subject to audit under the statute of limitations by the Canada Revenue Agency and provincial authorities with respect to its Canadian entities for the year ended December 31, 2023 and subsequent years.

18. Subsequent Events

In preparation of the accompanying Condensed Consolidated Financial Statements, the Company has evaluated events and transactions that occurred after June 30, 2026 for recognition or disclosure purposes. Based on this evaluation, we identified the following subsequent events, from June 30, 2026 through the date on which the financial statements were available to be issued.

Sila Realty Trust, Inc.

On July 1, 2026, the Company, through NLT OP, indirectly acquired all of the outstanding shares of common stock of Sila Realty Trust, Inc., a publicly traded REIT invested in net-lease real estate in the healthcare sector, in an all-cash, take-private transaction. Total acquisition cost was approximately $2,452,674, including capitalized transaction costs of $57,872. The acquisition was funded by proceeds from the Company’s credit facility. In connection with the transaction, the Company acquired a total of 141 properties. The acquisition meets the definition of significant under SEC Rule 3-14 of Regulation S-X.

Proceeds from the Issuance of Common Shares

From July 1, 2026 through the date the financial statements were issued, the Company sold an aggregate of 35,731,054 common shares (consisting of 13,150,759 Class S shares, 2,763,843 Class N shares, and 19,816,452 Class I shares) resulting in net proceeds of $381,293 to the Company as payment for such shares. No Class D shares were sold from July 1, 2026 through the date the financial statements were issued.

ITEM 2 MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

References herein to “Blue Owl Real Estate Net Lease Trust,” “Company,” “we,” “us,” or “our” refer to Blue Owl Real Estate Net Lease Trust and its subsidiaries unless the context specifically requires otherwise.

The following discussion should be read in conjunction with the unaudited condensed consolidated financial statements and notes thereto appearing elsewhere in this quarterly report on Form 10-Q. In addition to historical data, this discussion contains forward-looking statements about our business, operations and financial performance based on current expectations that involve risks, uncertainties and assumptions. Our actual results may differ materially from those in this discussion as a result of various factors, including but not limited to those discussed in Part I. Item 1A. - “Risk Factors” in our Annual Report on Form 10-K filed with the SEC on March 13, 2026 as such factors may be updated from time to time in our periodic filings with the SEC, which are accessible on the SEC’s website at www.sec.gov. Dollars are in thousands, except for per share amounts.

Overview

Blue Owl Real Estate Net Lease Trust (formerly, Oak Street Net Lease Trust) was formed on April 4, 2022 (“Inception”) as a Maryland statutory trust; however, no activity occurred until the first capital funding from Blue Owl on August 9, 2022. The Company invests primarily in stabilized income-generating commercial real estate in the United States. To a lesser extent, we may also invest outside the U.S. and in real estate debt. The Company is the sole general partner and majority limited partner in Blue Owl NLT Operating Partnership LP (formerly, OakTrust Operating Partnership L.P.), a Delaware limited partnership (“NLT OP” or the “Operating Partnership”), and we own, and plan to continue to own, all or substantially all of our assets through NLT OP. We are externally managed by our Adviser. The Company’s principal business is the acquisition, ownership, financing and leasing of single-tenant commercial real estate properties subject to long-term net leases with investment grade and other creditworthy tenants or guarantors, and its management does not distinguish the principal business, or group the operations, by property type, lease classification, investment type or any other grouping for purposes of measuring performance. Accordingly, the Company has one operating segment and one reportable segment.

The Company is structured as a non-listed, perpetual life real estate investment trust (“REIT”) that qualifies as a REIT under the Internal Revenue Code of 1986, as amended (the “Code”), for U.S. federal income tax purposes. We generally will not be subject to U.S. federal income taxes on our taxable income to the extent we annually distribute all of our net taxable income to shareholders and maintain our qualification as a REIT.

As of June 30, 2026, we have received net proceeds of $8,843,625 from the sale of our common shares. We have contributed the net proceeds to NLT OP in exchange for a corresponding number of Class S, Class N, Class D, and Class I units of NLT OP (“OP Units”). NLT OP has primarily used the net proceeds to make investments in real estate and real estate debt as further described below under “Investment Portfolio.” We intend to continue selling shares on a monthly basis.

DST Program

On August 31, 2023, the Company, through NLT OP, initiated a program (the “DST Program”) to issue and sell up to a maximum aggregate offering amount of $3,000,000 of beneficial interests (“Interests”) in one or more Delaware statutory trusts (the “DSTs”) holding real properties (the “DST Properties”). The Interests will be issued and sold to “accredited investors,” as that term is defined under Regulation D promulgated by the SEC under the Securities Act in private placements exempt from registration pursuant to Section 4(a)(2) of the Securities Act (the “DST Offerings”). Under the DST Program, DST Properties, which may be sold, contributed, sourced or otherwise seeded from the Company’s real properties held through NLT OP or from third parties, will be held in one or more DSTs, and will be leased back by wholly owned subsidiaries of NLT OP in accordance with corresponding master lease agreements. Each master lease agreement will be guaranteed by NLT OP, which will have the right, but not the obligation, to acquire the Interests in the applicable DST from the beneficial owners, in each case, in exchange for cash or units of NLT OP (“OP Units”), at a purchase price equal to the fair market value of the beneficial owner’s Interest or the fair market value of the beneficial owner’s interest in one or more of the DST Properties (the “FMV Buyback Option”). The FMV Buyback Option is exercisable during the one-year option period beginning two years from the final closing of the applicable DST Offering or in such other time frame as provided for in the applicable DST arrangement. After a one-year holding period, investors who receive OP Units pursuant to the FMV Buyback Option generally have the right to cause NLT OP to redeem all or a portion of their OP Units for, at the Company’s sole discretion, common shares of the Company, cash or a combination of both.

We expect that the DST Program will give us the opportunity to continue to expand and diversify our capital-raising strategies by offering what we believe to be an attractive investment product for investors that may be seeking replacement

properties to complete like-kind exchange transactions under Section 1031 of the Internal Revenue Code of 1986, as amended. Affiliates of the Adviser receive fees in connection with the sale of the Interests and the management of the DSTs. We intend to continue to use the net offering proceeds from the DST Program to make investments in accordance with our investment strategy and policies, reduce our borrowings, repay indebtedness, fund the repurchase of our common shares under our Share Repurchase Plan and for other corporate purposes. We have not allocated specific amounts of the net proceeds from the DST Program for any specific purpose.

As of June 30, 2026, the Company has raised proceeds of $726,562 from its DST Program including $9,886 of upfront fees earned at closing. As of June 30, 2026, 100% of the Interests in our first four DST Offerings and approximately 90% and 5% of the Interests in our fifth and sixth DST Offerings, respectively, have been sold to third parties. As a result of the FMV Buyback Option, the sale of DST Interests is offset by a financing obligation liability. The Company has elected to account for its DST financing obligation using the FVO, and as such, the liability is remeasured at fair value on a recurring basis.

Emerging Growth Company Status

We are and we will remain an “emerging growth company” as defined in the Jumpstart Our Business Startups Act of 2012 (the “JOBS Act”) until the earlier of (a) the last day of the fiscal year (i) following the fifth anniversary of the date of an initial public offering pursuant to an effective registration statement under the Securities Act, (ii) in which we have total annual gross revenue of at least $1,235,000, or (iii) in which we are deemed to be a large accelerated filer, which means the market value of our shares that is held by non-affiliates exceeds $700,000 as of the date of our most recently completed second fiscal quarter, and (b) the date on which we have issued more than $1,000,000 in non-convertible debt during the prior three-year period. For so long as we remain an “emerging growth company” we may take advantage of certain exemptions from various reporting requirements that are applicable to other public companies that are not “emerging growth companies” including, but not limited to, not being required to comply with the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act of 2002. We cannot predict if investors will find our shares less attractive because we may rely on some or all of these exemptions.

In addition, Section 107 of the JOBS Act also provides that an “emerging growth company” can take advantage of the extended transition period provided in Section 7(a)(2)(B) of the Securities Act for complying with new or revised accounting standards. In other words, an “emerging growth company” can delay the adoption of certain accounting standards until those standards would otherwise apply to private companies. We will take advantage of the extended transition period for complying with new or revised accounting standards, which may make it more difficult for investors and securities analysts to evaluate us since our financial statements may not be comparable to companies that comply with public company effective dates and may result in less investor confidence.

Recent Developments

Our business is impacted by conditions in the financial markets and economic conditions in the United States and to a lesser extent, globally.

During the three months ended June 30, 2026, global equity and debt markets adapted to shifts in expectations around major themes such as inflation and the trajectory of interest rates as well as ongoing geopolitical relations and their impact to certain energy prices. Stronger than previously indicated job growth and sticky inflation drove expectations of rate hikes, a reversal away from the forward rate cuts anticipated at the beginning of the second quarter. Temporary periods of de-escalation in the Middle East throughout the quarter drove certain energy prices lower. Equity market dispersion continued, with single stock volatility outpacing index volatility by a wide margin as artificial intelligence hardware and other perceived beneficiaries of artificial intelligence spend continued to drive thematic investment.

The 10-year Treasury yield in the United States ended the second quarter of 2026 approximately 15 basis points higher than March 31, 2026 and experienced a peak to trough range of more than 40 basis points during the quarter. The CBOE Volatility Index, or VIX, peaked above 25 during the second quarter of 2026, but mostly sat below 20 as tensions in the Middle East experienced temporary periods of de-escalation throughout the quarter.

Industry valuations and transaction volumes remain under pressure due to a combination of the announcement of tariffs, increased vacancy rates, and uncertainty around future capital availability. In contrast, our real assets business, focused on triple net lease, continued to deploy significant capital. Our investors continue to benefit from the inflation-mitigating characteristics of the net lease structure, highly predictable net rent growth, and long-duration contractual income across the portfolio.

We are continuing to closely monitor developments related to the macroeconomic factors that have contributed to market volatility, and we are assessing the impact of these factors on financial markets and on our business. Our future

results may be adversely affected by slowdowns in fundraising activity and the pace of capital deployment. It is currently not possible to predict the ultimate effects of these events on the financial markets, overall economy, and our Condensed Consolidated Financial Statements. See “Part I. Item 1A. Risk Factors - Risks Related to Our Business and Operations” in our 2025 Annual Report on Form 10-K filed with the SEC on March 13, 2026.

Q2 2026 Highlights (Results of Operations)

Operating Results

•Declared monthly net distributions on our common shares totaling $147,173 for the three months ended June 30, 2026. The details of the average distribution rates and total returns are shown in the following table:


	Class S	Class N	Class D	Class I

Year-to-Date Total Return, without upfront selling commissions (1)	4.38%	4.56%	4.67%	4.83%
Year-to-Date Total Return, assuming maximum upfront selling commissions (1)	0.85%	2.51%	3.12%	N/A
Inception-to-Date Total Return, without upfront selling commissions (1)	7.90%	8.81%	8.24%	8.98%
Inception-to-Date Total Return, assuming maximum upfront selling commissions (1)	6.94%	8.15%	7.82%	N/A

__________________

(1)Total return is calculated as the change in NAV per share during the respective periods plus any distributions per share declared in the period and assumes any distributions are reinvested in accordance with our distribution reinvestment plan. Total return for periods greater than one year are annualized. The Company believes total return is a useful measure of the overall investment performance of our shares.

Investments

•During the three months ended June 30, 2026, acquired five retail properties and one healthcare property for a total purchase price of $49,184. The acquisitions are consistent with our strategy of acquiring diversified, income-producing, commercial real estate assets concentrated in high growth markets.

•Invested $512,668 and sold $918,036 of investments in real estate debt during the three months ended June 30, 2026.

•During the three months ended June 30, 2026, made investments in unconsolidated real estate affiliates as follows:


Investment	Ownership Percentage as of June 30, 2026	Contributions
STORE	22.6%	$	51,727

Net lease data centers	11.3% - 14.3%	2,776
Investments in real estate debt	51.0% - 85.0%	141,747
Total		$	196,250

Capital Activity and Financings

•Raised net proceeds of $577,768 from the sale of our common shares and repurchased 13,509,053 of our common shares for $143,542 during the three months ended June 30, 2026.

•Incurred borrowings on secured debt of $248,773 and made net paydowns on unsecured debt of $180,000.

•Made net repayments of secured financings of investments in real estate debt of $372,549, which are secured by certain of the Company’s CMBS investments and commercial real estate loans.

Overall Portfolio

•As of June 30, 2026, our portfolio consisted of investments in real estate (42%), investments in leases (5%), investments in real estate debt (15%), and investments in unconsolidated real estate affiliates (38%), based on fair value.

•Our 284 properties as of June 30, 2026, of which 281 are wholly owned and three are held through consolidated joint ventures, consisted primarily of Industrial (68%), Retail (22%), Office (4%), Healthcare (1%) and Land (5%) assets, based on fair value.

•Our investments in real estate debt as of June 30, 2026, consisted of commercial real estate loans, CMBS, and investments in loans receivable related to the land at build-to-suit properties. For further details on credit ratings and underlying real estate collateral, refer to “Investment Portfolio – Investments in Real Estate Debt”.

•As of June 30, 2026, we held interests in 3,644 properties through our 18 investments in unconsolidated real estate affiliates, primarily through our investment in STORE Capital LLC and Waterparks LLC (“STORE”).

Investment Portfolio

Real Estate Investments

The following chart describes the diversification of our wholly owned and consolidated joint venture investments in real estate by property type based on fair value as of June 30, 2026:


			Property Type (1)

(1) Property Type weighting is measured as the asset value of our wholly owned and consolidated joint venture investments in real estate for each sector category against the total asset value of all such investments. “Real estate investments” excludes properties held within unconsolidated joint ventures, including the Company’s investment in STORE.

The following table provides a summary of our wholly owned real estate portfolio as of June 30, 2026, including Investments in real estate and Investments in leases – Financing Receivables:


Property Type (1)	Number of Properties	Sq. Feet (in thousands)	Occupancy Rate (2) (3)	Average Effective Annual Base Rent Per Leased Sq. Foot	Annual Base Rent		Percentage of Total Revenue
Industrial	80	23,427	100%	9.3	$	216,796	64%
Retail	195	3,397	100%	23.3	78,992		23%
Office	4	1,006	100%	20.3	20,427		6%
Healthcare	1	41	100%	22.1	905		1%
Land	4	27,591	N/A	0.8	21,928		6%
Total	284	55,462			$	339,048	100%

__________

(1)Excludes properties owned by unconsolidated real estate affiliates.

(2)Occupancy rate is calculated as the percentage of square footage leased.

(3)Land investments are excluded from Occupancy Rate. Build-to-suit investments are included in Occupancy Rate to the extent a lease has been executed.

Real Estate and Leases

The following table provides information regarding our wholly owned real estate property types as of June 30, 2026:


Property Type and Investment (1)	Number of Properties	Location	Acquisition/Commencement Date	Ownership Interest	Sq. Feet (in thousands)	Occupancy Rate (2)(7)
Industrial:
Amazon	5	Various	Aug. - Dec. 2022	100%	4,964	100%
Dorel Industries	1	Cornwall, ON	November 2022	100%	492	100%
EquipmentShare.com (3) (6)	28	Various	Oct. - Nov. 2022	100%	382	100%
Magna International (4)	2	Bowling Green, KY	September 2022	100%	2,317	100%
Paradigm (4)	3	Various	October 2022	100%	314	100%
Whirlpool (4)	1	Amana, IA	November 2022	100%	1,572	100%
Tenneco	5	Various	December 2022	100%	2,150	100%
LOC Performance	2	Various	March 2023	100%	990	100%
QVC	2	Various	January 2023	100%	2,166	100%
Save Mart (4)	2	Various	September 2023	100%	555	100%
Quanta Cloud	1	San Jose, CA	June 2024	100%	91	100%
General Mills	1	Belvidere, IL	July 2024	100%	1,318	100%
Hillenbrand	2	Various	September 2024	100%	712	100%
Air Distribution Technologies	7	Various	July 2024	100%	1,097	100%
Johnson Controls (4)	4	Seattle, WA	September 2022	100%	325	100%
US Foods	1	Fresno, CA	July 2025	100%	97	100%
PsiQuantum (3) (5)	1	Chicago, IL	September 2025	99%	433	N/A
Flowchem	1	Prairie View, TX	October 2025	100%	184	100%
Marzetti (3) (5)	1	Columbus, OH	November 2025	98%	665	100%
Citi Trends	1	Roland, OK	December 2025	100%	563	100%
United Natural Foods	1	Manchester, PA	December 2025	100%	1,319	100%
Syngenta	1	Malta, IL	January 2026	100%	104	100%
Core-Mark	6	Various	February 2026	100%	464	100%
Eaton	1	Los Angeles, CA	March 2026	100%	153	100%
Retail:
Cracker Barrel (4)	53	Various	September 2022	100%	537	100%
Ramoco Fuels NC LLC	27	Various	September 2023	100%	94	100%
Walgreen Co.	29	Various	September 2022	100%	426	100%
Maverick Gaming	11	Various	Sep. 2022 - Jun. 2023	100%	317	100%
Save Mart (4)	10	Various	July 2023	100%	475	100%
N&L Investments	8	Various	September 2022	100%	22	100%
JK Petroleum (6)	5	Various	September 2022	100%	24	100%
Abbasi (6)	10	Various	September 2022	100%	35	100%
World Fuel Services, Inc (6)	5	Various	September 2022	100%	62	100%
Dollar General	14	Various	Dec. 2024 - June 2026	100%	155	100%
Tractor Supply	1	Brookville, PA	January 2025	100%	22	100%
Starbucks	5	Various	Feb. 2025 - Feb. 2026	100%	9	100%
Washington Trust	4	Various	January 2025	100%	27	100%
MedVet	3	Various	Jun.- Aug. 2025	100%	44	100%
ASDA	10	Various	Dec 2025 - May 2026	100%	1,148	100%
Office:
Chubb	2	Whitehouse, NJ	November 2022	100%	429	100%
Energy Center	1	Houston, TX	October 2022	100%	524	100%
EquipmentShare.com	1	Columbia, MO	October 2022	100%	53	100%
Healthcare:
CrownMed (5)	1	Liverpool, NY	April 2026	95%	41	100%
Land:


HOF Village Waterpark	1	Canton, OH	November 2022	100%	664	N/A
Related Midwest	1	Chicago, IL	September 2025	100%	16,369	N/A
Skybox	1	Wichita Falls, TX	November 2025	100%	9,480	N/A
Kraemer Garden	1	Waite Park, MN	December 2025	100%	1,078	N/A
Total	284				55,462

__________________

(1)Excludes properties owned by unconsolidated real estate affiliates, including STORE.

(2)Land investments are excluded from Occupancy Rate.

(3)Includes build-to-suit assets currently in development.

(4)Includes properties sold or contributed to the DST Program that remain consolidated under GAAP.

(5)Includes assets held in a consolidated joint venture.

(6)Includes leases that have not commenced as of June 30, 2026.

(7)Occupancy Rate is calculated as the percentage of square footage leased.

Lease Expirations

The following schedule details the expiring leases at our wholly owned real estate properties by annualized base rent and square footage as of June 30, 2026:


Year	Number of Expiring Leases	Annualized Base Rent (1)		% of Total Annualized Base Rent Expiring	Square Feet (in thousands)	% of Total Square Feet Expiring
2026 (remaining)	—	$	—	—%	—	—%
2027	—	—		—%	—	—%
2028	1	2,025		1%	191	—%
2029	—	—		—%	—	—%
2030	—	—		—%	—	—%
2031	—	—		—%	—	—%
2032	3	23,760		7%	2,328	4%
2033	17	11,221		3%	1,551	3%
2034	16	15,098		4%	1,917	3%
2035	4	3,238		1%	295	1%
Thereafter	216	283,706		84%	49,180	89%
Total	257	$	339,048	100%	55,462	100%

(1) Excludes executed leases and build-to-suit properties for which leases have not commenced as of June 30, 2026.

Investments in Unconsolidated Real Estate Affiliates

The Company owns interests in unconsolidated real estate investments with third parties which are primarily accounted for under the FVO. The following table details the Company’s investments in unconsolidated real estate affiliates as of June 30, 2026.


Investment	Number of Investments	Number of Properties	Ownership Percentage	Carrying Amount of Investment
Unconsolidated real estate affiliates accounted for under the equity method
Net lease	1	2	49.1%	$	5,068
Total unconsolidated real estate affiliates accounted for under the equity method	1	2		$	5,068

Unconsolidated real estate affiliates accounted for under the FVO
STORE (1)	1	3,590	22.6%	$	2,613,175
Net lease	3	36	50.9%	240,691
Investments in real estate debt	5	—	51.0% - 85.0%	468,886
Net lease data centers	8	16	2.7% - 83.5%	1,078,705
Total unconsolidated real estate affiliates accounted for under the FVO	17	3,642		$	4,401,457
Total unconsolidated real estate affiliates	18	3,644		$	4,406,525

Investments in Real Estate Debt

The following table details our investments in real estate debt held at fair value as of June 30, 2026:


Type of Security/Loan	Weighted Average Coupon (1) (2)	Weighted Average Maturity Date (3)	Face Amount		Cost Basis		Fair Value
CMBS (4)	SOFR + 4%	3/15/2042	$	1,169,756	$	1,170,152	$	1,173,623
Commercial real estate loans (4) (5)	9%	5/24/2030	364,335		364,351		366,664
Total investments in real estate debt (6)	8%		$	1,534,091	$	1,534,503	$	1,540,287

__________________

(1)The term SOFR refers to the relevant floating benchmark rate, one-month SOFR.

(2)The weighted average coupon for our CMBS includes both floating and fixed rate investments. Fixed rate CMBS represent a spread over SOFR for purposes of the weighted average calculation.

(3)The weighted average maturity date is based on the fully extended maturity date of the instrument.

(4)Includes investments pledged as collateral under a secured financing agreement. See Note 9 - Debt for additional information.

(5)Certain commercial real estate loans include potential future funding obligations to borrower. See Note 14 - Commitments and Contingencies for additional information.

(6)Total investments in real estate debt per the tables above exclude our investments in CMBS classified as held-to-maturity and loans receivable, which are presented below.

The following table details the Company’s CMBS investments which are classified as held-to-maturity and presented at amortized cost. The carrying value of these CMBS investments as of June 30, 2026 is net of an allowance for credit losses of $2,607. The Company has the intent and ability to hold these investments until maturity.

June 30, 2026

Type of Security/Loan

Weighted Average
Coupon

Weighted Average Maturity Date

Face
Amount

Cost Basis

Carrying Value

CMBS

SOFR + 7%

1/21/2030

291,000

289,953

287,817

Other Investments

commenced until the constructed assets are made available for use by the lessee. Direct costs associated with originating loans are deferred and amortized as an adjustment to interest income over the term of the related loan receivable. As of June 30, 2026 and December 31, 2025, the Company held 5 and 13 investments in loans receivable related to build-to-suit arrangements with a total balance of $3,709 and $10,691, respectively, which are included within Investments in real estate debt in the Condensed Consolidated Balance Sheets.

Results of Operations

The following table sets forth the results of operations for the three months ended June 30, 2026 and 2025:


	Three Months Ended				Change
	June 30, 2026		June 30, 2025		$
Revenues
Rental revenue	$	85,487	$	57,224	$	28,263
Income from investments in leases - Financing receivables	16,516		8,873		7,643
Total revenues	102,003		66,097		35,906

Expenses
Rental property operating	9,536		10,010		(474)
General and administrative	9,881		6,074		3,807

Management fee	29,564		18,622		10,942
Performance participation allocation	30,040		18,331		11,709
Depreciation and amortization	35,947		26,226		9,721
Total expenses	114,968		79,263		35,705
Other income (expense)
Income from unconsolidated real estate affiliates	40,625		76,077		(35,452)
Gain (loss) on dispositions of real estate	—		—		—
Interest expense	(37,426)		(22,739)		(14,687)
Interest income	50,070		24,154		25,916
Other income (expense), net	28,840		(2,970)		31,810
Total other income, net	82,109		74,522		7,587
Net income before income taxes	$	69,144	$	61,356	$	7,788
Income tax expense	1,924		(198)		2,122
Net income	67,220		61,554		5,666
Net income attributable to non-controlling interests	(2,935)		(3,206)		271
Net income attributable to ORENT shareholders	$	64,285	$	58,348	$	5,937

Rental revenue

Rental revenue from our income property operations was $85,487 for the three months ended June 30, 2026 and $57,224 for the three months ended June 30, 2025. The increase in revenues is primarily due to an increase from 215

properties classified as Investments in real estate as of June 30, 2025 to 258 properties as of June 30, 2026, as well as contractual rent increases across the existing portfolio from June 30, 2025 to June 30, 2026.

Income from investments in leases - Financing receivables

Income from investments in leases - Financing receivables was $16,516 for the three months ended June 30, 2026 and $8,873 for the three months ended June 30, 2025. The increase in revenues is primarily due to revenue from properties acquired and leases executed after June 30, 2025.

Rental property operating expenses

Rental property operating expenses were $9,536 for the three months ended June 30, 2026, and $10,010 for the three months ended June 30, 2025. The decrease in expenses is primarily the result of a decrease in real estate taxes during the three months ended June 30, 2026.

General and administrative expenses

General and administrative expenses for the three months ended June 30, 2026 and 2025 were $9,881 and $6,074, respectively. The increase in General and administrative expenses is primarily due to an increase in third-party professional fees during the three months ended June 30, 2026, and a net favorable credit allowance adjustment under the CECL model of $44 during the three months ended June 30, 2026 compared to a credit allowance expense under the CECL model of $1,623 during the three months ended June 30, 2025.

Management fee

The management fee for the three months ended June 30, 2026 and 2025 was $29,564 and $18,622, respectively. The increase was attributable to an increase in the Company’s average NAV during the period.

Performance participation allocation

The performance participation allocation for the three months ended June 30, 2026 and 2025 was $30,040 and $18,331, respectively. The increase was due to an increase in NAV in excess of the required 5% return hurdle.

Depreciation and amortization

Depreciation and amortization was $35,947 for the three months ended June 30, 2026 and $26,226 for the three months ended June 30, 2025. The increase in depreciation and amortization during the periods presented is due to an increase from 215 properties classified as Investments in real estate as of June 30, 2025 to 258 properties as of June 30, 2026.

Income from unconsolidated real estate affiliates

Income from unconsolidated real estate affiliates was $40,625 for the three months ended June 30, 2026, and $76,077 for the three months ended June 30, 2025. The decrease in income from unconsolidated real estate affiliates is primarily due to a decrease in income from its investments in net lease data centers, partially offset by an increase in the Company’s investment in STORE as well as income from its investments in real estate debt held in joint ventures.

Interest expense

Interest expense was $37,426 for the three months ended June 30, 2026, and $22,739 for the three months ended June 30, 2025. The increase in expense is primarily due to an increase in borrowings, primarily our secured financings of investments in real estate debt, as well as an increase in our mortgage borrowings.

Interest income

Interest income was $50,070 and $24,154 for the three months ended June 30, 2026 and 2025, respectively. The increase in interest income in the current year was primarily due to acquisitions of investments in real estate debt.

Other income (expense), net

Other income, net was $28,840 for the three months ended June 30, 2026, compared to Other expense, net of $2,970 for the three months ended June 30, 2025. The increase in income in the current year is due to net gains on our derivative instruments not designated as hedging instruments, partially offset by net losses on our DST Program.

The following table sets forth the results of operations for the six months ended June 30, 2026 and 2025:


	Six Months Ended				Change
	June 30, 2026		June 30, 2025		$
Revenues
Rental revenue	$	167,845	$	112,970	$	54,875
Income from investments in leases - Financing receivables	31,083		19,180		11,903
Total revenues	198,928		132,150		66,778

Expenses
Rental property operating	16,684		17,203		(519)
General and administrative	17,213		7,512		9,701
Impairment charges	22,734		—		22,734
Management fee	57,471		34,838		22,633
Performance participation allocation	60,497		30,896		29,601
Depreciation and amortization	71,206		52,063		19,143
Total expenses	245,805		142,512		103,293
Other income (expense)
Income from unconsolidated real estate affiliates	245,476		185,464		60,012
Gain (loss) on dispositions of real estate	724		(2,180)		2,904
Interest expense	(75,564)		(42,913)		(32,651)
Interest income	98,852		44,334		54,518
Other income (expense), net	17,735		(3,813)		21,548
Total other income, net	287,223		180,892		106,331
Net income before income taxes	$	240,346	$	170,530	$	69,816
Income tax expense	3,470		81		3,389
Net income	236,876		170,449		66,427
Net income attributable to non-controlling interests	(10,759)		(9,733)		(1,026)
Net income attributable to ORENT shareholders	$	226,117	$	160,716	$	65,401

Rental revenue

Rental revenue from our income property operations was $167,845 for the six months ended June 30, 2026 and $112,970 for the six months ended June 30, 2025. The increase in revenues is primarily due to an increase from 215

Income from investments in leases - Financing receivables

Income from investments in leases - Financing receivables was $31,083 for the six months ended June 30, 2026 and $19,180 for the six months ended June 30, 2025. The increase in revenues is primarily due to revenue from properties acquired and leases executed after June 30, 2025.

Rental property operating expenses

Rental property operating expenses were $16,684 for the six months ended June 30, 2026, and $17,203 for the six months ended June 30, 2025. The decrease in expenses is primarily the result of a decrease in real estate taxes during the six months ended June 30, 2026 for properties that were not leased during the prior year comparable period.

General and administrative expenses

General and administrative expenses for the six months ended June 30, 2026 and 2025 were $17,213 and $7,512, respectively. The increase in General and administrative expenses is primarily due to an increase in third-party professional fees during the six months ended June 30, 2026, and a net favorable credit allowance adjustment under the CECL model of $2,848 during the six months ended June 30, 2025 compared to a net favorable credit allowance under the CECL model of $165 during the six months ended June 30, 2026.

Impairment charges

During the six months ended June 30, 2026, the Company recognized $22,734 of impairment charges related to tenant improvement costs for certain of its real estate properties for which rent has not yet commenced. The Company did not recognize any impairment charges during the six months ended June 30, 2025.

Management fee

The management fee for the six months ended June 30, 2026 and 2025 was $57,471 and $34,838, respectively. The increase was attributable to an increase in the Company’s average NAV during the period.

Performance participation allocation

The performance participation allocation for the six months ended June 30, 2026 and 2025 was $60,497 and $30,896, respectively. The increase was due to an increase in NAV in excess of the required 5% return hurdle.

Depreciation and amortization

Depreciation and amortization was $71,206 for the six months ended June 30, 2026 and $52,063 for the six months ended June 30, 2025. The increase in depreciation and amortization during the periods presented is due to an increase from 215 properties classified as Investments in real estate as of June 30, 2025 to 258 properties as of June 30, 2026.

Income from unconsolidated real estate affiliates

Income from unconsolidated real estate affiliates was $245,476 for the six months ended June 30, 2026, and $185,464 for the six months ended June 30, 2025. The increase in income from unconsolidated real estate affiliates is primarily due to an increase in the Company’s investment in STORE as well as income from its investments in real estate debt, partially offset by losses from its investments in net lease data centers.

Gain (loss) on dispositions of real estate

During the six months ended June 30, 2026, the Company recognized a gain on dispositions of real estate of $724 from the disposition of three properties, compared to a loss on dispositions of $2,180 during the six months ended June 30, 2025 due to the reversal of non-cash accretion of tenant loan receivables related to the contribution of 15 LV Petroleum properties to LV Petroleum JV.

Interest expense

Interest expense was $75,564 for the six months ended June 30, 2026, and $42,913 for the six months ended June 30, 2025. The increase in expense is primarily due to an increase in borrowings, primarily our secured financings of investments in real estate debt, as well as an increase in our mortgage borrowings.

Interest income

Interest income was $98,852 and $44,334 for the six months ended June 30, 2026 and 2025, respectively. The increase in interest income in the current year was primarily due to acquisitions of investments in real estate debt.

Other income (expense), net

Other income, net was $17,735 for the six months ended June 30, 2026, compared to Other expense, net of $3,813 for the six months ended June 30, 2025. The increase in income in the current year is due to net gains on our derivative instruments not designated as hedging instruments, partially offset by net losses on our DST Program.

Net Asset Value and NAV Per Share Calculation

Each class has an undivided interest in our assets and liabilities, other than class-specific ongoing servicing fees. In accordance with the valuation guidelines, our NAV per share for each class is determined as of the last calendar day of each month, using a process that reflects several components, including the estimated fair value of (1) each of our properties (including the DST Properties), (2) our real estate debt and other securities, and (3) our other assets and liabilities. The NAV for each class of shares is based on the net asset values of our investments (including real estate debt and other securities), the addition of any other assets (such as cash on hand), and the deduction of any liabilities (including the allocation/accrual of any performance participation to the Special Limited Partners and the deduction of any ongoing servicing fees specifically applicable to such class of shares). At the end of each month, before taking into consideration repurchases or class-specific expense accruals for that month, any change in our aggregate NAV (whether an increase or decrease) is allocated among each class of shares based on each class’s relative percentage of the previous aggregate NAV plus issuances of shares that were effective on the first calendar day of such month. The NAV calculation is generally available on or around the fifteenth calendar day after the last calendar day of each month. Following the aggregation of the net asset values of our investments, the addition of any other assets (such as cash on hand), and the deduction of any other liabilities, any class-specific adjustments are incorporated into our NAV, including additional issuances and repurchases of our shares and accruals of class-specific ongoing servicing fees. For each applicable class of shares, the ongoing servicing fee is calculated as a percentage of the aggregate NAV for such class of shares. At the close of business on the date that is one business day after each record date for any declared distribution, our NAV for each class will be reduced to reflect the accrual of our liability to pay any distribution to our shareholders of record of each class as of the record date. NAV per share for each class is calculated by dividing such class’s NAV at the end of each month by the number of shares outstanding for that class at the end of such month.

Our total NAV presented in the following tables includes the NAV of our Class S, Class N, Class D, and Class I common shares, as well as the partnership interests of NLT OP held by parties other than the Company. The following table provides a breakdown of the major components of our NAV as of June 30, 2026:


Components of NAV	June 30, 2026
Cash and cash equivalents	$	614,145
Restricted cash	53,566
Investments in real estate	4,823,306
Investments in leases - Financing receivables	596,606
Investments in real estate debt	1,834,523
Intangible assets	311,236
Investments in unconsolidated real estate affiliates	4,417,070
Other assets	74,087
Mortgage notes and credit facility	(1,699,512)
Unsecured senior notes, net	(126,791)
Other borrowings	(441,777)
Due to affiliates	(53,133)
DST financing obligation	(714,785)
Accounts payable and accrued expenses	(191,883)
Other liabilities	(97,574)
Net Asset Value	$	9,399,084
Number of outstanding shares/units	881,231,469

The following table provides a breakdown of our total NAV and NAV per share/unit by class as of June 30, 2026 (dollars are in thousands except for per share amounts):


NAV per share	Class S Shares		Class N Shares		Class D Shares		Class I Shares (1)		Third - Party OP Units (2)		Total
NAV	$	3,738,249	$	602,361	$	120,674	$	4,527,558	$	410,242	$	9,399,084
Number of outstanding shares/units	351,949,979		56,234,893		11,518,112		423,183,800		38,344,685		881,231,469
NAV Per Share/Unit as of June 30, 2026	$	10.6215	$	10.7115	$	10.4769	$	10.6988	$	10.6988

__________________

(1)Includes 3,652,810 Class I shares subject to redemption features, classified as Redeemable common shares.

(2)Includes the partnership interests of NLT OP held by the Special Limited Partners and parties other than the Company.

The following table details the weighted average capitalization rate by property type, which is the key assumption used in the valuations as of June 30, 2026:


Property Type	Capitalization Rate (1)
Industrial	6.0	%
Retail	6.8	%
Office	7.6	%
Healthcare	6.6	%
Land	8.1	%

__________________

(1)Excludes properties owned by unconsolidated real estate affiliates.

These assumptions are determined by the Adviser and reviewed by our independent valuation advisor. A change in these assumptions would impact the calculation of the value of our wholly owned property investments. For example, assuming all other factors remain unchanged, the changes listed below would result in the following effects on our investment values:


Input	Hypothetical Change	Industrial		Retail		Office		Healthcare		Land
Capitalization Rate	0.25 % Decrease	+4.0	%	+4.2	%	+3.5	%	+3.9	%	+2.8	%
(weighted average)	0.25 % Increase	(3.7)	%	(3.8)	%	(3.3)	%	(3.6)	%	(2.6)	%

The following table reconciles shareholders’ equity and NLT OP partners’ capital per our Condensed Consolidated Balance Sheet to our NAV (in thousands):


	June 30, 2026
Shareholders' equity	$	8,145,601
Non-controlling interests attributable to NLT OP	233,121
Redeemable non-controlling interests	150,799
Redeemable common shares	39,081
Total partners' capital of NLT OP under GAAP	8,568,602
Adjustments:
Accrued shareholder servicing fee	182,300
Accrued organization and offering costs	5,816
Accumulated depreciation and amortization under GAAP	368,349
Allowance for credit losses under GAAP	24,707
Unrealized net real estate and real estate debt appreciation	368,037
Accrued interest on financing receivables	(37,304)
Straight-line rent	(77,853)
Deferred tax impact	(3,570)
NAV	$	9,399,084

The following details the adjustments to reconcile GAAP shareholders’ equity and total partners’ capital of NLT OP to our NAV:

•Under GAAP, we accrue the ongoing shareholder servicing fee as an offering cost at the time we sell the Class S, Class N, and Class D shares. For purposes of calculating NAV, we recognize the ongoing servicing fee as a reduction of NAV on a monthly basis when such fee is paid.

•The Adviser agreed to advance certain organization and offering costs on our behalf through September 1, 2023. Such costs are being reimbursed to the Adviser on a pro-rata basis over a 60-month period beginning September 1, 2023. Under GAAP, organization costs have been accrued as a liability. For purposes of calculating NAV, such costs will be recognized as paid over the 60-month reimbursement period.

•We depreciate our investments in real estate and amortize certain other assets and liabilities in accordance with GAAP. Such depreciation and amortization is not recorded for purposes of calculating our NAV. Our mortgage notes, term loan credit facilities, unsecured revolving credit facilities, unsecured senior notes, and secured financings of investments in real estate debt (“Debt”) are presented at their amortized cost basis in our consolidated GAAP financial statements. As such, any increases or decreases in the fair market value of our investments in real estate or our Debt are not included in our GAAP results. For purposes of calculating our NAV, our investments in real estate and our Debt are recorded at fair value.

•In accordance with GAAP, the Company accrues interest income from Investments in leases – Financing receivables under the effective interest method. Interest income in excess of the payment is recorded as interest receivable, which is not recognized for purposes of calculating NAV.

•We recognize rental revenue on a straight-line basis under GAAP. Such straight-line rent adjustments are excluded for purposes of calculating NAV.

Distributions

Beginning September 21, 2022, we declared monthly distributions for each class of our common shares, which are generally paid 20 days after month-end. We have paid distributions consecutively each month since such time. Each class of our common shares received the same aggregate gross distribution per share, which was $0.1875 and $0.3750 per share for the three and six months ended June 30, 2026. The net distribution varies for each class based on the applicable shareholder servicing fee, which is deducted from the monthly distribution per share and paid directly to the Dealer Manager for further remittance to the applicable distributor.

The following table details the total net distribution for each of our share classes for the six months ended June 30, 2026:


Record Date	Class S		Class N		Class D		Class I
January 31, 2026	$	0.0551	$	0.0581	$	0.0603	$	0.0625
February 28, 2026	0.0550		0.0581		0.0603		0.0625
March 31, 2026	0.0549		0.0580		0.0603		0.0625
April 30, 2026	0.0551		0.0581		0.0604		0.0625
May 31, 2026	0.0549		0.0580		0.0603		0.0625
June 30, 2026	0.0551		0.0581		0.0603		0.0625
Total	$	0.3301	$	0.3484	$	0.3619	$	0.3750

The following table details our distributions declared for the three and six months ended June 30, 2026 and 2025:


	Three Months Ended								Six Months Ended
	June 30, 2026				June 30, 2025				June 30, 2026				June 30, 2025
	Amount		Percentage		Amount		Percentage		Amount		Percentage		Amount		Percentage
Distributions
Payable in cash	$	70,324	48	%	$	47,181	49	%	$	134,610	47	%	$	90,465	50	%
Reinvested in shares	76,849		52	%	48,399		51	%	149,355		53	%	89,016		50	%
Total distributions	$	147,173	100	%	$	95,580	100	%	$	283,965	100	%	$	179,481	100	%
Sources of Distributions
Cash flows from operating activities	$	147,173	100	%	$	95,580	100	%	$	283,965	100	%	$	179,481	100	%
Offering proceeds	—		—	%	—		—	%	—		—	%	—		—	%
Total sources of distributions	$	147,173	100	%	$	95,580	100	%	$	283,965	100	%	$	179,481	100	%

Cash flows from operating activities (1)	$	126,016			$	89,834			$	252,061			$	174,885
Adjusted cash flows from operating activities (1) (2)	$	139,822			$	96,272			$	277,306			$	183,693
Funds from Operations (2)	$	98,787			$	83,274			$	315,367			$	212,088
Adjusted Funds from Operations (2)	$	166,518			$	90,293			$	302,446			$	165,769

______________

(1)Excluding $20,988 of cash paid during the year ended December 31, 2024 for tenant lease inducements at properties previously under construction in accordance with their lease agreements, and including rent and preferred equity distributions from our build-to-suit arrangements for which rent has not commenced as of June 30, 2026, our inception to date cash flows from operating activities have funded 100% of our distributions. The payments were made using construction escrows acquired in 2022, and held in Restricted Cash on the Consolidated Balance Sheets as of December 31, 2023 and 2022.

(2)Represent non-GAAP supplemental measures. See “Adjusted cash flows from operating activities” below for descriptions and reconciliations of these amounts to GAAP cash flows from operating activities. See “Funds from Operations and Adjusted Funds from Operations” below for a description of Funds from Operations and Adjusted Funds from Operations. Refer to below for reconciliations of these amounts to GAAP net income attributable to ORENT shareholders and for considerations on how to review these metrics.

Non-GAAP Financial Measures

The Company reports its financial results in accordance with GAAP. The Company also uses certain non-GAAP measures that fall within the meaning of Securities and Exchange Commission Regulation G and Regulation S-K Item 10(e), which may provide users of the financial information with additional meaningful comparison to prior reported results. Non-GAAP measures do not have standardized definitions and are not defined by GAAP. Therefore, our non-GAAP measures are unlikely to be comparable to similar measures presented by other companies. The presentation of these non-GAAP measures should not be considered in isolation from, as a substitute for, or as superior to the financial information presented in accordance with GAAP. Reconciliations of non-GAAP measures to corresponding GAAP measures are below.

Adjusted Cash Flows from Operating Activities

We believe adjusted cash flows from operating activities is a meaningful non-GAAP supplemental measure of our ability to generate cash earnings to be used for the payments of distributions to our investors. Our current definition of adjusted cash flows from operating activities is cash flows from operating activities plus (i) rental revenues and preferred

equity distributions related to our build-to-suit arrangements for which the lease agreements have not commenced and (ii) certain incentive payments made to tenants and funded by construction escrows acquired at acquisition which are required to be presented as operating cash flows under GAAP.

Adjusted Cash Flows from Operating Activities should not be considered more relevant or accurate than GAAP cash flows from operating activities in evaluating our operating performance or liquidity. It should not be considered as an alternative to cash flows from operating activities as an indication of our liquidity, but rather should be reviewed in conjunction with this and other GAAP measurements. Further, Adjusted Cash Flows from Operating Activities is not intended to be used as a liquidity measure indicative of cash flow available to fund our cash needs, including our ability to make distributions to our shareholders. In addition, our methodology for calculating Adjusted Cash Flows from Operating Activities may differ from the methodologies employed by other companies to calculate the same or similar supplemental measures, and accordingly, our reported Adjusted Cash Flows from Operating Activities may not be comparable to the Adjusted Cash Flows from Operating Activities reported by other companies.

The following table presents a reconciliation of our net cash flows provided by operating activities to our adjusted cash flows from operating activities:


	Three Months Ended				Six Months Ended
	June 30, 2026		June 30, 2025		June 30, 2026		June 30, 2025
Net cash flows provided by operating activities	$	126,016	$	89,834	$	252,061	$	174,885
Build-to-suit rent and preferred equity distributions	13,806		6,438		25,245		8,808

Adjusted net cash flows provided by operating activities	$	139,822	$	96,272	$	277,306	$	183,693

Funds from Operations and Adjusted Funds from Operations

We believe funds from operations (“FFO”) is a meaningful non-GAAP supplemental measure of our operating results. Our condensed consolidated financial statements are presented using historical cost accounting which, among other things, requires depreciation of real estate investments to be calculated on a straight-line basis. As a result, our operating results imply that the value of our real estate investments have decreased over time. However, we believe that the value of our real estate investments will fluctuate over time based on market conditions and, as such, depreciation under historical cost accounting may be less informative as a measure of our performance. FFO is an operating measure defined by the National Association of Real Estate Investment Trusts (“NAREIT”) that is broadly used in the REIT industry. FFO, as defined by NAREIT and presented below, is calculated as net income or loss (computed in accordance with GAAP), excluding (i) depreciation and amortization, (ii) impairment of investments in real estate, (iii) net gains or losses from sales of real estate, and (iv) similar adjustments for non-controlling interests and unconsolidated entities.

We also believe that adjusted FFO (“AFFO”) is an additional meaningful non-GAAP supplemental measure of our operating results. AFFO further adjusts FFO to reflect the performance of our portfolio by adjusting for items we believe are not directly attributable to our operations. Our adjustments to FFO to arrive at AFFO include removing the impact of (i) straight-line rental income and expense, (ii) deferred income amortization, (iii) amortization of above- and below-market lease intangibles, (iv) amortization of mortgage premium/discount, (v) unrealized gains or losses from changes in the fair value of real estate debt, investments in unconsolidated real estate affiliates, and other financial instruments, (vi) gains and losses resulting from foreign currency translations, (vii) provision for credit losses, (viii) non-cash income, (ix) non-cash performance participation allocation, even if repurchased by us, (x) management fees paid in shares or OP Units, even if subsequently repurchased by us, (xi) non-cash interest expense on affiliate line of credit paid in shares or OP Units, even if subsequently repurchased by us, (xii) organization costs, (xiii) amortization of deferred financing costs, (xiv) shareholder servicing fees paid during the period, (xv) debt extinguishment fees paid during the period and (xvi) similar adjustments for non-controlling interests and unconsolidated entities. AFFO is not defined by NAREIT and our calculation of AFFO may not be comparable to disclosures made by other REITs.

The Company’s definition of AFFO excludes the impact of the amortization of deferred financing costs (“DFCs”) on our debt, which is included in GAAP net income (loss). We do not consider the amortization of DFCs to be directly attributable to our operations and view DFCs similar to acquisition expenses, which are capitalized into the cost basis of our investments, and therefore excluded from AFFO. We believe that excluding amortization of DFCs from our calculations of AFFO results in metrics that better reflect the results of our operations.

FFO and AFFO should not be considered more relevant or accurate than GAAP net income (loss) in evaluating our operating performance. In addition, FFO and AFFO should not be considered as alternatives to net income (loss) as indications of our performance or as alternatives to cash flows from operating activities as indications of our liquidity, but

rather should be reviewed in conjunction with these and other GAAP measurements. Further, FFO and AFFO are not intended to be used as liquidity measures indicative of cash flow available to fund our cash needs, including our ability to make distributions to our shareholders. In addition, our methodology for calculating AFFO may differ from the methodologies employed by other companies to calculate the same or similar supplemental performance measures, and accordingly, our reported AFFO may not be comparable to the AFFO reported by other companies.

The following table presents a reconciliation of net income (loss) attributable to ORENT shareholders to FFO and AFFO attributable to ORENT shareholders (in thousands):


	Three Months Ended				Six Months Ended
	June 30, 2026		June 30, 2025		June 30, 2026		June 30, 2025
Net income attributable to ORENT shareholders	$	64,285	$	58,348	$	226,117	$	160,716
Adjustments to arrive at FFO:
Depreciation and amortization	35,947		26,226		71,206		52,063
Impairment charges	—		—		22,734		—
(Gain) loss on dispositions of real estate	—		—		(724)		2,180
Amount attributable to investment in unconsolidated affiliates	149		149		297		298
Amount attributable to non-controlling interests for above adjustments	(1,594)		(1,449)		(4,263)		(3,169)
FFO attributable to ORENT shareholders	98,787		83,274		315,367		212,088
Adjustments to arrive at AFFO:
Straight-line rental income	(8,082)		(5,280)		(15,999)		(10,405)
Amortization of ground lease and above/below-market lease intangibles	434		74		932		149
Unrealized (gain) loss on derivatives not designated as hedging instruments	(32,789)		5,260		(30,497)		6,648
Unrealized loss (gain) from changes in fair value of financial instruments	168		(1,152)		(95)		(1,979)
Adjustment for investments in unconsolidated real estate affiliates accounted for under fair value option	41,514		(24,195)		(84,638)		(96,455)
Unrealized loss from changes in fair value of DST financing obligation	12,073		(236)		19,779		879
(Recovery of) provision for credit losses	(44)		1,623		(165)		(2,848)
Accretion of tenant loan receivable	(5,754)		(1,653)		(10,385)		(3,337)
Performance participation allocation	30,040		18,331		60,497		30,896
Management fee	29,564		18,622		57,471		34,838
Debt extinguishment fees	—		257		—		257
Amortization of deferred financing costs	3,846		1,650		6,976		2,993
Shareholder servicing fees	(75)		(5,517)		(16,562)		(10,117)
Amount attributable to investment in unconsolidated affiliate	(31)		(36)		(61)		(71)
Amount attributable to non-controlling interests for above adjustments	(3,133)		(729)		(174)		2,233
AFFO attributable to ORENT shareholders	$	166,518	$	90,293	$	302,446	$	165,769

Liquidity and Capital Resources

Liquidity

We believe we have sufficient liquidity to operate our business, with immediate liquidity comprised of cash and cash equivalents of $614,145 and availability under our credit facility of $955,087 as of June 30, 2026. In addition to our immediate liquidity, we obtain incremental liquidity through the sale of our common shares, from which we generated net proceeds of $1,338,061 for the six months ended June 30, 2026, as well as through the ability to sell our liquid CMBS investments with a fair value of $1,173,623 as of June 30, 2026. Additionally, we may incur indebtedness secured by our real estate and real estate debt investments, borrow money through unsecured financings, or incur other forms of indebtedness. We may also generate incremental liquidity through the sale of our real estate.

Our primary liquidity needs are to fund our investments, make distributions to our shareholders, repurchase common shares pursuant to our Share Repurchase Plan, pay operating expenses, fund capital expenditures, and repay indebtedness.

Our operating expenses include, among other things, the management fee we pay to the Adviser and the performance participation allocation that NLT OP pays to the Special Limited Partners, both of which will impact our liquidity to the extent the Adviser or the Special Limited Partners elect to receive such payments in cash, or subsequently redeem shares or OP Units previously issued to them.

Our cash needs for acquisitions and other capital investments will be funded primarily from the sale of common shares and through the incurrence or assumption of debt. Other potential future sources of capital include secured or unsecured financings from banks or other lenders and proceeds from the sale of assets. If necessary, we may use financings or other sources of capital in the event of unforeseen significant capital expenditures. We expect to be able to refinance debt obligations maturing in the near term through the use of capacity on our unsecured line of credit or exercise of existing extension options.

We continue to believe that our current liquidity position is sufficient to meet the needs of our expected investment activity.

Capital Resources

As of June 30, 2026, our indebtedness included loans secured by our properties, unsecured credit facilities, unsecured senior notes and other borrowings. The following table is a summary of our indebtedness as of June 30, 2026 (in thousands):


					Principal Balance as of
Indebtedness	Weighted Average Interest Rate(1)(2)	Weighted Average Maturity Date	Maximum Facility Size		June 30, 2026		December 31, 2025
Mortgage notes & credit facility:
Unsecured credit facility	S + 1.35 %	6/12/2030	$	1,250,000	$	1,250,000	$	1,250,000
Unsecured revolving credit facility(3)	S + 1.40 %	6/12/2029	$	2,610,000	—		414,000
Fixed rate mortgages	5.38%	11/22/2030	N/A		143,074		106,447
Variable rate mortgages	S + 1.83 %	4/12/2029	N/A		360,602		106,462
Deferred financing costs, net					(53,712)		(43,912)
Total Mortgage notes & credit facilities, net:					$	1,699,964	$	1,832,997

Unsecured senior notes
Unsecured senior notes	6.35%	2/2/2030	N/A		$	130,000	$	130,000
Deferred financing costs, net					(3,209)		(3,504)
Unsecured senior notes, net					$	126,791	$	126,496

Other borrowings
Secured financings of investments in real estate debt	S + 1.54 %	4/24/2027	$	1,750,000	$	444,621	$	757,069
Deferred financing costs, net					(4,034)		(3,122)
Other borrowings, net					$	440,587	$	753,947
Total indebtedness					$	2,267,342	$	2,713,440

_______________

(1)The term “S” refers to the relevant floating benchmark rates, which include daily secured overnight financing rate (“SOFR”), 30-day SOFR, one-month euro interbank offered rate (“EURIBOR”), daily Canadian overnight repo rate average (“CORRA”), and one-month SONIA as applicable to each loan. As of June 30, 2026, we have outstanding interest rate swaps that mitigate our exposure to potential future interest rate increases under our floating rate debt. See further discussion of outstanding interest rate swaps below.

(2)The Company’s mortgage and notes payable contain yield or spread maintenance provisions.

(3)On July 1, 2026, the Company, through NLT OP, indirectly acquired all of the outstanding shares of common stock of Sila Realty Trust, Inc., a publicly traded REIT invested in net-lease real estate in the healthcare sector, in an all-cash, take-private transaction. The acquisition was funded by proceeds from the Company’s unsecured revolving credit facility.

Refer to Note 9 - Debt for additional information.

Private Offering

On September 1, 2022, the Company commenced the offering of its shares through a continuous private placement offering. As of June 30, 2026, the Company is authorized to issue an unlimited number of shares of each of its four classes of common shares (Class S shares, Class N shares, Class D shares, and Class I shares).

As of August 6, 2026, we had received net proceeds of $9,138,221 from selling an aggregate 895,026,188 common shares in the Private Offering (consisting of 370,903,823 Class S shares, 58,598,205 Class N shares, 15,425,860 Class D shares, and 450,098,300 Class I shares).

Cash Flows

Cash flows provided by operating activities was $252,061 for the six months ended June 30, 2026 compared to $174,885 for the six months ended June 30, 2025. The change in cash flows provided by operating activities was primarily due to an increase in distributions of earnings from unconsolidated real estate affiliates and interest income from investments in real estate debt.

Cash flows used in investing activities was $529,062 for the six months ended June 30, 2026 compared to $1,257,366 for the six months ended June 30, 2025. The change in cash flows used in investing activities was primarily due to proceeds from the sale of investments in real estate debt and a decrease in investments made in unconsolidated real estate affiliates, partially offset by an increase in investing activity related to our investments in real estate and a decrease in proceeds received from dispositions of real estate.

Cash flows provided by financing activities was $777,685 for the six months ended June 30, 2026 compared to $1,251,784 for the six months ended June 30, 2025. The change in cash flows provided by financing activities was primarily due to an increase in net payments of principal on debt, partially offset by an increase in proceeds from the DST Program.

Critical Accounting Estimates

The preparation of the financial statements in accordance with GAAP involves significant judgments and assumptions and requires estimates about matters that are inherently uncertain. These judgments will affect our reported amounts of assets and liabilities and our disclosure of contingent assets and liabilities at the dates of the financial statements and the reported amounts of revenue and expenses during the reporting periods. With different estimates or assumptions, materially different amounts could be reported in our consolidated financial statements. There have been no material changes to our Critical Accounting Policies, including significant accounting policies that we believe are the most affected by our judgments, estimates, and assumptions, which are described in our Annual Report on Form 10-K for the fiscal year ended December 31, 2025.

Recent Accounting Pronouncements

See “Item 1. Financial Statements—Notes to Condensed Consolidated Financial Statements—2. Summary of Significant Accounting Policies and Estimates” for a discussion concerning recent accounting pronouncements.

Future Cash Requirements

The following table aggregates our contractual obligations and commitments as of June 30, 2026.


Obligations	Total		Less than 1 year		1-3 years		3-5 years		More than 5 years
Indebtedness	$	2,328,297	$	366,155	$	374,852	$	1,525,740	$	61,550
Organizational and offering costs	5,816		2,842		2,974		—		—
Total	$	2,334,113	$	368,997	$	377,826	$	1,525,740	$	61,550

The Company has future commitments to fund the construction of wholly owned assets and assets held through joint ventures under build-to-suit arrangements. As of June 30, 2026, the Company estimates that its total remaining future commitments to complete the construction of the assets is $1,739,887. Additionally, as of June 30, 2026, the Company has commitments to make up to $82,557 and $198,330 in additional future fundings related to our investments in commercial real estate loans and investments in real estate, respectively, including those held through joint ventures.

On April 20, 2026, the Company, along with other affiliates of Blue Owl, entered into a definitive merger agreement with Sila Realty Trust, Inc (“Sila”) to acquire all of Sila's outstanding shares of common stock in an all-cash transaction. In conjunction, the Company has provided an equity commitment letter to fund $1,200,000 of equity related to the merger. The transaction closed on July 1, 2026 for a total acquisition cost of approximately $2,452,674, including capitalized transaction costs of $57,872.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

We are exposed to interest rate risk with respect to our variable-rate indebtedness as an increase in interest rates would directly result in higher interest expense. We seek to manage our exposure to interest rate risk by utilizing a mix of floating rate financings with staggered maturities and through interest rate hedging agreements to fix all or a portion of our variable rate debt. As of June 30, 2026, the outstanding principal balance of our indebtedness was $2.3 billion and consisted of mortgage notes, term loan credit facilities, unsecured revolving credit facilities, unsecured senior notes, and other borrowings.

Certain of our mortgage notes, term loan credit facilities, unsecured revolving credit facilities, and other borrowings are variable rate and indexed to SOFR, one-month SOFR, and one-month SONIA (collectively, the “Reference Rates”). For the three and six months ended June 30, 2026, a 50 basis point increase in each of the Reference Rates would have resulted in a $1.0 and $2.1 million increase in interest expense, respectively. Our exposure to interest rate risk may vary in future periods as the amounts and terms of our interest rate hedging agreements change over time as we implement our hedging program.

Investments in Real Estate Debt

As of June 30, 2026 and December 31, 2025, we held $1.5 billion and $1.7 billion of investments in real estate debt, respectively, which are reported at fair value on our Condensed Consolidated Balance Sheet. Our investments in real estate debt consist of floating rate and fixed rate debt. The floating rates are indexed to the Reference Rates, and as such, are exposed to interest rate risk. Our net income will increase or decrease depending on interest rate movements. While we cannot predict factors that may or may not affect interest rates, for the three and six months ended June 30, 2026, a 50 basis point increase or decrease in the Reference Rates would have resulted in a $2.8 and $5.6 million increase or decrease to income from investments in real estate debt, respectively.

We may also be exposed to market risk with respect to our investments in real estate debt due to changes in the fair value of our investments. We seek to manage our exposure to market risk with respect to our investments in real estate debt by making investments in real estate debt backed by different types of collateral and varying credit ratings. Additionally, we utilize interest rate hedging agreements on certain investments to fix all of or a portion of our variable interest rates. The fair value of our investments may fluctuate, therefore the amount we will realize upon any sale of our investments in real estate debt is unknown. However, as of June 30, 2026 and December 31, 2025, a 10% change in the fair value of our investments in real estate debt would result in a change in the carrying value of our investments in real estate debt of $154.0 million and $170.6 million, respectively.

ITEM 4. CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

We maintain disclosure controls and procedures, as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act, that are designed to ensure that information required to be disclosed by us in reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in SEC rules and forms, and that such information is accumulated and communicated to our management, including our principal executive officer and principal financial officer, as appropriate, to allow timely decisions regarding required disclosure. Any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired objectives.

Our management, with the participation of our principal executive officer and principal financial officer, has evaluated the effectiveness of the design and operation of our disclosure controls and procedures as of June 30, 2026. Based upon that evaluation and subject to the foregoing, our principal executive officer and principal financial officer concluded that, as of June 30, 2026, the design and operation of our disclosure controls and procedures were effective to accomplish their objectives at the reasonable assurance level.

Changes in Internal Control over Financial Reporting

There has been no change in our internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the quarter ended June 30, 2026, that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

PART II - OTHER INFORMATION

ITEM 1 LEGAL PROCEEDINGS

From time to time, we are party to certain legal proceedings in the ordinary course of business, including proceedings relating to the enforcement of our rights under contracts with our portfolio companies. We may also be subject to regulatory proceedings. While the outcome of these legal or regulatory proceedings cannot be predicted with certainty, we do not expect that these proceedings will have a material effect upon our financial condition or results of operations. As of June 30, 2026, we were not involved in any material legal proceedings.

ITEM 1A. RISK FACTORS

For information regarding factors that could affect our results of operations, financial condition and liquidity, see the risk factors discussed in Part I. Item 1A. “Risk Factors” in our Annual Report on Form 10-K filed with the SEC on March 13, 2026. There have been no material changes to the risk factors disclosed in our Annual Report on Form 10-K filed with the SEC on March 13, 2026.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

Unregistered Sales of Equity Securities

We are conducting the Private Offering to “accredited investors” (as defined in Rule 501 promulgated pursuant to the Securities Act) pursuant to exemptions provided by Section 4(a)(2) of the Securities Act, Regulation D and/or Regulation S thereunder and applicable state securities laws. The table below details the Class S, Class N, Class D, and Class I common shares sold in the Private Offering (primary and distribution reinvestment plan) (dollars are in thousands, except for per share amounts):


Shares Sold Date	Class S	Class N	Class D	Class I	Total	Aggregate Consideration (1)
April 2026	7,771,006	1,905,801	224,756	13,222,587	23,124,150	$	245,719
May 2026	6,451,551	729,137	29,417	9,495,605	16,705,710	177,996
June 2026	6,754,513	500,647	1,885,978	12,733,412	21,874,550	233,179
Total	20,977,070	3,135,585	2,140,151	35,451,604	61,704,410	$	656,894

(1) Includes upfront selling commissions for Class S, Class N, and Class D shares of $2,013.

Share Repurchases

Our Board of Trustees adopted the Share Repurchase Plan, whereby, subject to certain limitations, shareholders may request on a quarterly basis that the Company repurchases all or any portion of their shares. Shares repurchased under the Share Repurchase Plan are limited to no more than 5% aggregate NAV per calendar quarter (measured using the average aggregate NAV as of the end of the immediately preceding three months).

Other than as described for Redeemable common shares and Redeemable non-controlling interests, the Company is not obligated to repurchase any shares and may choose to repurchase fewer shares than have been requested to be repurchased, or none at all. Further, our Board of Trustees may modify and suspend the Share Repurchase Plan if it deems such action to be in the Company’s best interest and the best interest of its shareholders. In the event that the Company determines to repurchase some but not all of the shares submitted for repurchase during any particular calendar quarter, shares repurchased during such calendar quarter will be repurchased on a pro rata basis.

The following table sets forth purchases by the Company of its common shares during the three months ended June 30, 2026.


Repurchase Request Deadline	Total Number of Common Shares Purchased	Average Price per Common Share (1)	Total Number of Common Shares Purchased as Part of Publicly Announced Plans or Programs	Maximum Approximate Dollar Value of Common Shares That May Yet be Purchased as Part of Publicly Announced Plans or Programs (2)
June 4, 2026	13,513,925	$10.6414	13,513,925	$	—
Total	13,513,925	$10.6414	13,513,925	$	—

_______________

(1)Repurchase pricing date was April 30, 2026.

(2)Repurchases are limited as set forth in our Share Repurchase Plan described above. All requests under the Share Repurchase Plan were satisfied.

From Inception through June 30, 2026, 17,622,805 Class I OP Units were issued to the Special Limited Partners. Subsequent to initial issuance, 12,045,212 Class I OP Units were distributed to participants in the Special Limited Partners, with the remaining 5,577,593 Class I OP Units held directly by the Special Limited Partners as of June 30, 2026.

From Inception through June 30, 2026, the Company issued 20,700,709 Class I shares to the Adviser as payment of management fees and interest on the affiliate line of credit and has repurchased 17,167,252 of such shares. As of June 30, 2026, the Adviser held 5,976,299 Class I shares, including shares previously purchased by the Adviser. The repurchase of any Class I OP Units held by the Special Limited Partners or Class I shares held by the Adviser acquired as payment of management fee and interest earned by the Adviser occurs outside of our Share Repurchase Plan.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES.

None.

ITEM 4. MINE SAFETY DISCLOSURES

Not applicable.

ITEM 5. OTHER INFORMATION

During the three months ended June 30, 2026, none of the Company’s trustees or officers (as defined in Rule 16a-1(f) of the Exchange Act) adopted, terminated, or modified a Rule 10b5-1 trading arrangement or non-Rule 10b5-1 trading arrangement (as such terms are defined in Item 408 of Regulation S-K of the Securities Act).

ITEM 6. EXHIBITS

(b)Exhibits


3.1			Certificate of Trust of the Company, dated March 31, 2022 (filed as Exhibit 3.1 to the Registrant’s Registration Statement on Form 10 filed on April 5, 2023 and incorporated herein by reference)
3.2			Certificate of Amendment to Certificate of Trust of Blue Owl Real Estate Net Lease Trust, effective July 6, 2023 (filed as Exhibit 3.1 to the Registrant’s Current Report on Form 8-K filed on July 10, 2023 and incorporated herein by reference)
3.3			Third Amended and Restated Declaration of Trust of Blue Owl Real Estate Net Lease Trust, dated as of April 19, 2024 (filed as Exhibit 3.1 to the Registrant’s Current Report on Form 8-K filed on April 23, 2024 and incorporated herein by reference)
3.4			Second Amended and Restated Bylaws of Blue Owl Real Estate Net Lease Trust, dated as of July 6, 2023 (filed as Exhibit 3.3 to the Registrant’s Current Report on Form 8-K filed on July 10, 2023 and incorporated herein by reference)
4.1			Fifth Amended and Restated Share Repurchase Plan, dated August 6, 2025 (filed as Exhibit 4.1 to the Registrant’s Quarterly Report on Form 10-Q filed on November 7, 2025 and incorporated herein by reference)
4.2			Amended and Restated Distribution Reinvestment Plan of the Company (filed as Exhibit 4.2 to the Registrant’s Current Report on Form 8-K filed on April 23, 2024 and incorporated herein by reference)
10.1			First Amendment to Amended and Restated Credit Agreement, dated as of June 18, 2026, by and among Blue Owl NLT Operating Partnership LP, as borrower, the other loan parties party thereto, KeyBank National Association, as Agent for the lenders, and the other lenders party thereto (filed as Exhibit 10.1 to the Registrant’s Current Report on Form 8-K filed on June 25, 2026 and incorporated herein by reference)
10.2*			Second Amended and Restated DST Dealer Manager Agreement, dated June 26, 2026, between Blue Owl Real Estate Exchange LLC, Blue Owl Securities LLC and Blue Owl NLT Operating Partnership LP
31.1*			Certification of Principal Executive Officer Pursuant to Rule 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2*			Certification of Principal Financial Officer Pursuant to Rule 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1**			Certification of Principal Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
32.2**			Certification of Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101.INS*			Inline XBRL Instance Document - the instance document does not appear in the Interactive Data File because XBRL tags are embedded within the Inline XBRL document
101.SCH*			Inline XBRL Taxonomy Extension Schema Document
101.CAL*			Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF*			Inline XBRL Taxonomy Extension Definition Linkbase Document
101.LAB*			Inline XBRL Taxonomy Extension Label Linkbase Document
101.PRE*			Inline XBRL Taxonomy Extension Presentation Linkbase Document
104*			Cover Page Interactive Data File (embedded within the Inline XBRL document)

* Filed herewith

** Furnished herewith

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.


Blue Owl Real Estate Net Lease Trust

By:			/s/ Kevin Halleran
			Name: Kevin Halleran
			Title: Chief Financial Officer
			(Authorized Signatory and Principal Financial Officer)

Date: August 12, 2026