Form 8-K
8-K — NexPoint Residential Trust, Inc.
Accession: 0001193125-26-331611
Filed: 2026-08-04
Period: 2026-08-04
CIK: 0001620393
SIC: 6798 (REAL ESTATE INVESTMENT TRUSTS)
Item: Results of Operations and Financial Condition
Item: Financial Statements and Exhibits
Documents
8-K — nxrt-20260804.htm (Primary)
EX-99.1 (nxrt-ex99_1.htm)
GRAPHIC (img161653849_0.jpg)
GRAPHIC (img161653849_1.jpg)
GRAPHIC (img161653849_2.jpg)
GRAPHIC (img161653849_3.jpg)
GRAPHIC (img161653849_4.jpg)
GRAPHIC (img161653849_5.jpg)
GRAPHIC (img161653849_6.jpg)
GRAPHIC (img161653849_7.jpg)
GRAPHIC (img161653849_8.jpg)
GRAPHIC (img161653849_9.jpg)
GRAPHIC (img161653849_10.jpg)
GRAPHIC (img161653849_11.gif)
GRAPHIC (img161653849_12.jpg)
XML — IDEA: XBRL DOCUMENT (R1.htm)
8-K
8-K (Primary)
Filename: nxrt-20260804.htm · Sequence: 1
8-K
false000162039300016203932026-08-042026-08-04
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 OR 15(d) of The
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): August 4, 2026
NEXPOINT RESIDENTIAL TRUST, INC.
(Exact name of registrant as specified in charter)
Maryland
001-36663
47-1881359
(State or other jurisdiction
of incorporation)
(Commission
File Number)
(I.R.S. Employer
Identification No.)
300 Crescent Court, Suite 700
Dallas, Texas 75201
(Address of principal executive offices) (Zip Code)
Registrant’s telephone number, including area code: (214) 276-6300
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
Title of each class
Trading
Symbol(s)
Name of each exchange
on which registered
Common Stock, par value $0.01 per share
NXRT
New York Stock Exchange; NYSE Texas, Inc.
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
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. ☐
Item 2.02. Results of Operations and Financial Condition.
The following information is intended to be furnished under Item 2.02 of Form 8-K, “Results of Operations and Financial Condition.” This information shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, (the “Exchange Act”), or incorporated by reference in any filing under the Securities Act of 1933 or the Exchange Act, whether made before or after the date of this report, regardless of any general incorporation language in the filing. In a press release dated August 4, 2026, NexPoint Residential Trust, Inc. (the “Company”) announced financial results for the Company’s second quarter ended June 30, 2026. The full text of the press release is furnished herewith as Exhibit 99.1 to this report.
Item 9.01. Financial Statements and Exhibits.
(d) Exhibits.
Exhibit Number
Exhibit Description
99.1
Press Release dated August 4, 2026
104
Cover Page Interactive Data File (embedded within the Inline XBRL document)
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 hereunto duly authorized.
NEXPOINT RESIDENTIAL TRUST, INC.
By:
/s/ Paul Richards
Name: Paul Richards
Title: Chief Financial Officer, Executive
VP-Finance, Treasurer and Assistant Secretary
Date: August 4, 2026
EX-99.1
EX-99.1
Filename: nxrt-ex99_1.htm · Sequence: 2
EX-99.1
Exhibit 99.1
4 August 2026 | NYSE: NXRT
EARNINGS SUPPLEMENT: SECOND QUARTER 2026
NEXPOINT RESIDENTIAL TRUST, INC.
300 CRESCENT COURT, SUITE 700
DALLAS, TX 75201
INVESTOR RELATIONS:
KRISTEN GRIFFITH
NXRT.NEXPOINT.COM
NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]
TABLE OF CONTENTS
Earnings Release
1
Cautionary Statement Regarding Forward-Looking Statements
3
Overview
4
Highlights of Recent Activity
7
Financial Summary
9
2026 Full Year Guidance Summary
10
Components of Net Asset Value
11
Consolidated Balance Sheets
12
Consolidated Statements of Operations
13
NOI and Same Store NOI
14
Q2 Same Store Results
15
Q2 Same Store Properties Operating Metrics
17
QoQ Same Store Properties Operating Metrics
19
YTD Same Store Results
20
FFO, Core FFO and AFFO
21
Historical Capital Expenditures
22
Value-Add Program Details
23
Outstanding Debt Details
26
Debt Maturity Schedule
29
Historical Acquisition Details
30
Historical Disposition Details
31
Definitions and Reconciliations of Non-GAAP Measures
32
the summit at sabal park: Tampa, FL
Leasing office upon acquisition
2026 upgraded leasing office
NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]
FOR IMMEDIATE RELEASE
Contact:
Investor Relations
Kristen Griffith
IR@nexpoint.com
(214) 276-6300
Media inquiries: Comms@nexpoint.com
NEXPOINT RESIDENTIAL TRUST, INC. REPORTS SECOND QUARTER 2026 RESULTS
NXRT Reports Continued Improvement in Monthly Lease Trade-Outs and Deploys Initial $22.1 Million Fixed-Rate Term Loan for DST Bridge-Lending Initiative
Dallas, TX, August 4, 2026 – NexPoint Residential Trust, Inc. (NYSE:NXRT) reported financial results for the second quarter ended June 30, 2026.
Highlights
•
NXRT1 reported net loss, FFO2, Core FFO2 and AFFO2 of $8.6M, $15.2M, $16.9M and $19.7M, respectively, attributable to common stockholders for the quarter ended June 30, 2026, compared to net loss, FFO, Core FFO, and AFFO of $7.0M, $16.9M, $18.0M and $20.3M, respectively, attributable to common stockholders for the quarter ended June 30, 2025.
•
NXRT reported net loss, FFO, Core FFO and AFFO of $15.4M, $32.6M, $34.2M and $39.3M, respectively, attributable to common stockholders for the six months ended June 30, 2026, compared to net loss, FFO, Core FFO, and AFFO of $13.9M, $34.3M, $37.0M and $41.8M, respectively, attributable to common stockholders for the six months ended June 30, 2025.
•
For the three months ended June 30, 2026, Q2 Same Store properties3, occupancy increased 30 bps, total revenue decreased 0.6%, and average effective rent and NOI2 decreased 0.9% and 2.9% over the prior year period.
•
For the six months ended June 30, 2026, YTD Same Store properties3, occupancy increased 30 bps, total revenue and NOI2 decreased 1.4% and 2.8%, respectively, and average effective rent decreased 0.9% over the prior year period.
•
NXRT paid a second quarter dividend of $0.53 per share of common stock on June 30, 2026.
•
The weighted average effective monthly rent per unit across all 36 properties held as of June 30, 2026 (the “Portfolio”), consisting of 13,3054 units, was $1,490, while physical occupancy was 93.5%.
•
On June 5, 2026, the Company deployed $22.1 million into a fixed-rate term loan (the "Waterford Loan"), bearing interest at 10.00% per annum, that financed the acquisition of a 240-unit stabilized multifamily property in the Greensboro–High Point, North Carolina market. The investment represents the Company's first deployment under its DST bridge-lending program and was funded through the Company's revolving credit facility, capturing a positive spread between the Waterford Loan's 10.00% fixed rate and the Company's cost of borrowings.
•
During the second quarter 2026, for the properties in the Portfolio, we completed 459 full and partial upgrades and leased 255 upgraded units, achieving an average monthly rent premium of $90.60 and a 23.0% ROI5.
•
Since inception, for the properties currently in the Portfolio, we have completed 10,474 full and partial upgrades, 5,130 kitchen and laundry appliances, and 11,199 technology packages, resulting in a $152, $51, and $43 average monthly rental increase per unit and a 20.7%, 63.4%, and 37.2% ROI, respectively.
1)
In this release, “we,” “us,” “our,” the “Company,” and “NXRT” each refer to NexPoint Residential Trust, Inc., a Maryland corporation.
2)
FFO, Core FFO, AFFO and NOI are non-GAAP measures. For a discussion of why we consider these non-GAAP measures useful and reconciliations of FFO, Core FFO, AFFO and NOI to net loss, see the “Definitions and Reconciliations of Non-GAAP Measures,” “FFO, Core FFO and AFFO” and “NOI and Same Store NOI” sections of this release.
3)
We define “Same Store” properties as properties that were in our Portfolio for the entirety of the periods being compared. There are 35 properties encompassing 12,984 units of apartment space in our Same Store pool for the three months ended June 30, 2026 (our “Q2 Same Store” properties) and 35 properties encompassing 12,984 units of apartment space in our Same Store pool for the six months ended June 30, 2026 (our “YTD Same Store” properties).
4)
Total units owned in our Portfolio is 13,305, however 1 unit is currently down.
5)
We define Return on Investment (“ROI”) as the sum of the actual rent premium divided by the sum of the total cost.
NXRT.NEXPOINT.COM
Page 1
NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]
Second Quarter 2026 Financial Results
•
Total revenues were $64.6 million for the second quarter of 2026, compared to $63.1 million for the second quarter of 2025.
•
Net loss for the second quarter of 2026 totaled $8.6 million, or loss of $0.34 per diluted share, which included $23.9 million of depreciation and amortization expense. This compared to net loss of $7.0 million, or loss of $0.28 per diluted share, for the second quarter of 2025, which included $24.1 million of depreciation and amortization expense.
•
The change in our net loss of $8.6 million for the three months ended June 30, 2026 as compared to our net loss of 7.0 million for the three months ended June 30, 2025 primarily relates to an increase in property operating expenses and interest expense of $2.1 million and $0.7 million, respectively, offset by an increase in total revenues of $1.5 million.
•
For the second quarter of 2026, NOI was $37.9 million on 36 properties, compared to $38.0 million for the second quarter of 2025 on 35 properties.
•
For the second quarter of 2026, Q2 Same Store NOI decreased 2.9% to $36.9 million, compared to $38.0 million for the second quarter of 2025.
•
For the second quarter of 2026, FFO totaled $15.2 million, or $0.60 per diluted share, compared to $16.9 million, or $0.67 per diluted share, for the second quarter of 2025.
•
For the second quarter of 2026, Core FFO totaled $16.9 million, or $0.66 per diluted share, compared to $18.0 million, or $0.71 per diluted share, for the second quarter of 2025.
•
For the second quarter of 2026, AFFO totaled $19.7 million, or $0.77 per diluted share, compared to $20.3 million, or $0.80 per diluted share, for the second quarter of 2025.
2026 Year to Date Financial Results
•
Total revenues were $128.2 million for the six months ended June 30, 2026, compared to $126.4 million for the six months ended June 30, 2025.
•
Net loss for the six months ended June 30, 2026 totaled $15.4 million, or loss of $0.60 per diluted share, which included $48.2 million of depreciation and amortization expense. This compared to net loss of $13.9 million, or loss of $0.55 per diluted share, for the six months ended June 30, 2025, which included $48.4 million of depreciation and amortization expense.
•
The change in our net loss of $15.4 million for the six months ended June 30, 2026 as compared to our net loss of $13.9 million for the six months ended June 30, 2025 primarily relates to an increase in interest expense of $1.7 million.
•
For the six months ended June 30, 2026, NOI was $75.5 million on 36 properties, compared to $75.8 million for the six months ended June 30, 2025 on 35 properties.
•
For the six months ended June 30, 2026, Same Store NOI decreased 2.8% to $73.6 million, compared to $75.8 million for the six months ended June 30, 2025.
•
For the six months ended June 30, 2026, FFO totaled $32.6 million, or $1.28 per diluted share, compared to $34.3 million, or $1.34 per diluted share, for the six months ended June 30, 2025.
•
For the six months ended June 30, 2026, Core FFO totaled $34.2 million, or $1.34 per diluted share, compared to $37.0 million, or $1.45 per diluted share, for the six months ended June 30, 2025.
•
For the six months ended June 30, 2026, AFFO totaled $39.3 million, or $1.54 per diluted share, compared to $41.8 million, or $1.64 per diluted share, for the six months ended June 30, 2025.
Subsequent Events
•
On July 27, 2026, the Company’s Board approved a quarterly dividend of $0.53 per share, payable on September 30, 2026 to stockholders of record on September 15, 2026.
Second Quarter Earnings Conference Call
NXRT will host a call on Tuesday, August 4, 2026, at 11:00 a.m. ET (10:00 a.m. CT), to discuss its second quarter 2026 financial results. The conference call can be accessed live over the phone by dialing 833-461-5787 or, for international callers, +1 365-657-4084 and using passcode Conference ID: 814362322. A live audio webcast of the call will be available online at the Company's website, nxrt.nexpoint.com (under "Resources"). An online replay will be available shortly after the call on the Company's website and continue to be available for 60 days.
About NXRT
NexPoint Residential Trust, Inc. is a publicly traded real estate investment trust (“REIT”), with its common stock listed on the New York Stock Exchange and NYSE Texas, Inc. under the symbol “NXRT,” primarily focused on acquiring, owning and operating well-located middle-income multifamily properties with “value-add” potential in large cities and suburban submarkets of large cities, primarily in the Southeastern and Southwestern United States. NXRT is externally advised by NexPoint Real Estate Advisors, L.P., an affiliate of NexPoint Advisors, L.P., an SEC-registered investment advisor, which has extensive real estate experience. Our filings
NXRT.NEXPOINT.COM
Page 2
NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]
with the Securities and Exchange Commission (the “SEC”) are available on our website, nxrt.nexpoint.com, under the “Financials” tab.
Cautionary Statement Regarding Forward-Looking Statements
This release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 that are based on management’s current expectations, assumptions and beliefs. Forward-looking statements can often be identified by words such as “expect,” “anticipate,” “estimate,” “may,” “plan,” “believe” and similar expressions, and variations or negatives of these words. These forward-looking statements include, but are not limited to, statements regarding NXRT’s business and industry in general, forecasted submarket deliveries, 2026 full year guidance for earnings (loss) per diluted share and Core FFO per diluted share and the related components and assumptions, including acquisitions and dispositions, shares outstanding, and same store growth projections, NXRT’s net asset value and the related components and assumptions, including estimated value-add expenditures, debt payments, outstanding debt, and shares outstanding, net income and NOI guidance for the full year and third quarter of 2026 and the related assumptions, planned value-add programs, including projected average rehab costs, rent change and return on investment, and expected settlement of interest rate swaps and the effect on the debt maturity schedule and rehab budgets. They are not guarantees of future results and are subject to risks, uncertainties and assumptions that could cause actual results to differ materially from those expressed in any forward-looking statement, including those described in greater detail in our filings with the SEC, particularly those described in our Annual Report on Form 10-K. Readers should not place undue reliance on any forward-looking statements and are encouraged to review the Company’s most recent Annual Report on Form 10-K and other filings with the SEC for a more complete discussion of the risks and other factors that could affect any forward-looking statements. The statements made herein speak only as of the date of this release and except as required by law, NXRT does not undertake any obligation to publicly update or revise any forward-looking statements.
NXRT.NEXPOINT.COM
Page 3
NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]
NEXPOINT RESIDENTIAL TRUST, INC.: SECOND QUARTER 2026 OVERVIEW
Company Profile
(share counts in thousands)
Exchange/Ticker
NYSE; NYSE Texas: NXRT
Share Price (1)
$25.91
Insider Ownership (2)
17.25%
2026 Q3 Dividend Per Share
$0.53
Dividend Yield (1)
8.18%
Shares Outstanding - basic (3)
25,517
Shares Outstanding - diluted (3)
25,517
(1)
As of the close of market trading on August 3, 2026.
(2)
As of the close of market trading on June 30, 2026.
(3)
Weighted average for the three months ended June 30, 2026.
Portfolio Composition by Market
Market
% of Units
Phoenix
15.1
%
South Florida
14.7
%
Dallas/Fort Worth
14.6
%
Atlanta
12.7
%
Las Vegas
11.2
%
Nashville
10.1
%
Orlando
8.8
%
Raleigh
4.7
%
Tampa
4.3
%
Charlotte
3.8
%
Total
100.0
%
Revenue & Average Rent Per Unit
Stock Price Performance (Since Inception; 4/1/2015)
NXRT.NEXPOINT.COM
Page 4
NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]
Highlights of Second Quarter 2026 Activity
Operating Snapshot
Metric
2Q'26
1Q'26
QoQ
2Q'25
YoY
Same Store Ending Physical Occupancy:
93.6%
93.6%
0.0%
93.3%
0.3%
Same Store Blended Lease Trade-out %:
-1.16%
-1.92%
0.76%
0.90%
-2.07%
Same Store Average Effective Monthly Rent per Unit:
$1,487
$1,482
0.3%
$1,500
-0.9%
Resident Turnover:
44.1%
44.4%
0.3%
46.5%
2.35%
Move-outs to Purchase a Home:
8.7%
7.9%
-0.8%
10.9%
2.2%
Move-outs to Rent a Home:
1.9%
1.9%
0.0%
1.9%
0.0%
Bad Debt as % of Gross Potential Revenue:
0.65%
0.55%
-16.9%
0.5%
-40.2%
Monthly Leasing Cadence
Metric
Apr '26
May '26
Jun '26
Q2 '26
Jul'26
New Lease Trade-out %
-5.4%
-4.8%
-4.6%
-5.0%
-2.3%
Renewal Lease Trade-out %
1.6%
1.7%
2.5%
1.9%
2.2%
Blended Lease Trade-out %
-1.7%
-1.2%
-0.5%
-1.2%
0.3%
Ending Occupancy %
92.6%
93.5%
93.6%
93.6%
93.2%
Ending Leased %
94.6%
95.3%
95.2%
95.2%
94.9%
Resident Retention
54.8%
58.7%
52.6%
55.9%
53.9%
Market-Level Lease Trade-outs: Q2 2026
Market
New Leases
% Change
$ Change
Renewals
% Change
$ Change
Dallas/Fort Worth
229
-7.7%
-$89
198
2.1%
$26
Charlotte
49
-8.0%
-$119
55
0.6%
$9
Nashville
171
-4.0%
-$48
174
1.8%
$22
Atlanta
182
-5.2%
-$68
258
1.1%
$16
Orlando
128
-8.2%
-$119
130
-0.2%
-$2
Tampa
63
-4.4%
-$57
64
0.6%
$8
South Florida
182
-3.2%
-$72
281
1.2%
$25
Phoenix
170
-4.5%
-$64
258
1.0%
$13
Las Vegas
143
-2.4%
-$37
181
7.5%
$105
Raleigh
43
0.8%
$8
85
2.7%
$39
TOTAL
1,360
-5.0%
-$70
1,684
1.9%
$28
Market-Level Lease Trade-outs: July 2026
Market
New Leases
% Change
$ Change
Renewals
% Change
$ Change
Dallas/Fort Worth
52
-1.3%
-$18
74
2.8%
$34
Charlotte
6
-1.2%
-$16
20
1.7%
$24
Nashville
33
-2.2%
-$30
43
1.0%
$13
Atlanta
52
-2.0%
-$26
74
0.4%
$6
Orlando
35
-5.9%
-$89
50
1.3%
$21
Tampa
12
3.2%
$43
10
1.3%
$16
South Florida
39
-3.1%
-$70
83
0.9%
$20
Phoenix
59
-4.1%
-$68
57
1.7%
$26
Las Vegas
26
3.0%
$42
44
8.7%
$124
Raleigh
19
-2.9%
-$47
30
3.4%
$48
TOTAL
333
-2.3%
-$37
485
2.2%
$31
Leasing Data Indicators
Metric
Q2'25
Q3'25
Q4'25
Q1'26
Q2'26
Jul'26
Leads
31,888
29,317
26,565
31,882
24,703
5,473
Tours
4,757
5,027
3,597
4,270
3,817
826
Self-Guided Tours
902
950
706
798
999
302
NXRT.NEXPOINT.COM
Page 5
NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]
FORECASTED SUBMARKET DELIVERIES (1)
Market
Submarket (RealPage)
Property
NXRT Unit Exposure
2026 Q2 Inventory
2025 Deliveries
2026 Deliveries
2027 Deliveries
2028 Deliveries
3-year Deliveries
3-year % Growth
ATL
Southeast Marietta
Rockledge
708
13,567
-
-
-
-
-
0.0%
ATL
Southeast Marietta
The Preserve at Terrell Mill
752
13,567
-
-
-
-
-
0.0%
ATL
Sandy Springs
The Adair
232
20,363
286
72
1,023
-
1,095
5.4%
CHA
Huntersville/Cornelius
The Verandas at Lake Norman
264
10,229
1,062
1,359
881
238
2,478
24.2%
CHA
Matthews/Southeast Charlotte
Creekside at Matthews
240
13,325
484
226
986
55
1,267
9.5%
DFW
East Fort Worth
The Venue at 8651
333
13,202
-
398
-
-
398
3.0%
DFW
Far North Dallas
Versailles
388
30,136
-
-
-
-
-
0.0%
DFW
Far North Dallas
Versailles II
242
30,136
-
-
-
-
-
0.0%
DFW
Hurst/Euless/Bedford
Arbors on Forest Ridge
210
33,963
526
326
-
-
326
1.0%
DFW
Hurst/Euless/Bedford
Summers Landing
196
33,963
526
326
-
-
326
1.0%
DFW
Oak Lawn/Park Cities
Atera
380
21,575
601
530
295
126
951
4.4%
DFW
Richardson
Cutters Point
196
20,540
223
483
733
168
1,384
6.7%
LSV
Northwest Las Vegas
Bella Solara
320
22,679
516
44
77
266
387
1.7%
LSV
Northwest Las Vegas
Bloom
528
22,679
516
44
77
266
387
1.7%
LSV
Southwest Las Vegas
Torreyana
316
22,838
1,157
1,316
1,148
236
2,700
11.8%
LSV
North Las Vegas
Sedona at Lone Mountain
321
12,672
492
770
281
-
1,051
8.3%
NASH
East Nashville
Residences at Glenview Reserve
360
15,561
852
-
368
141
509
3.3%
NASH
South Nashville
Arbors of Brentwood
346
18,215
264
60
133
-
193
1.1%
NASH
South Nashville
Brandywine
632
18,215
264
60
133
-
193
1.1%
ORL
East Orlando
The Cornerstone
430
22,926
337
297
507
199
1,003
4.4%
ORL
Northwest Orlando
Residences at West Place
342
17,698
465
-
328
-
328
1.9%
ORL
South Orange County
Sabal Palm at Lake Buena Vista
400
36,833
1,858
1,122
1,792
369
3,283
8.9%
PHX
Chandler
Fairways at San Marcos
352
27,337
815
687
328
537
1,552
5.7%
PHX
North Central Phoenix
Heritage
204
27,303
182
380
36
-
416
1.5%
PHX
North Central Phoenix
The Venue on Camelback
415
27,303
182
380
36
-
416
1.5%
PHX
Northeast Phoenix
Bella Vista
248
22,762
112
167
664
530
1,361
6.0%
PHX
South Tempe
Enclave
204
17,055
-
229
-
-
229
1.3%
PHX
Southwest Mesa
Madera Point
256
18,300
129
-
211
161
372
2.0%
PHX
West Phoenix
Estates on Maryland
330
15,625
-
57
-
-
57
0.4%
RDU
Far North Raleigh
Six Forks Station
323
13,707
63
625
688
76
1,389
10.1%
RDU
North Cary/Morrisville
High House at Cary
302
23,978
500
871
366
656
1,893
7.9%
SFL
Pembroke Pines/Miramar
Avant at Pembroke Pines
1,520
25,713
332
-
-
-
-
0.0%
SFL
West Palm Beach
Parc500
217
34,101
343
1,517
-
181
1,698
5.0%
SFL
West Palm Beach
Seasons 704
222
34,101
343
1,517
-
181
1,698
5.0%
TPA
Egypt Lake/Lowry Park
Courtney Cove
324
13,926
245
28
-
-
28
0.2%
TPA
Temple Terrace
The Summit at Sabal Park
252
16,617
202
264
390
-
654
3.9%
Totals/Averages
Total
13,305
602,746
12,046
11,828
11,235
3,939
27,002
4.5%
(1)
Source: 2026 Realpage, Inc.; Data as of July 2026.
NXRT.NEXPOINT.COM
Page 6
NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]
Financial Summary
Q2 2026
Q2 2025
YTD 2026
YTD 2025
(in thousands, except for per share and unit data)
Company Profile
Market Capitalization (as of the last day of the period)
$
713,000
$
845,000
Share Price (as of the last day of the period)
$
27.92
$
33.32
Weighted average common shares outstanding - basic
25,517
25,384
25,458
25,416
Weighted average common shares outstanding - diluted
25,517
25,384
25,458
25,416
Earnings Profile
Total revenues
$
64,609
$
63,149
$
128,153
$
126,365
Net loss attributable to common stockholders
(8,611
)
(7,033
)
(15,365
)
(13,930
)
NOI (1)
37,894
38,036
75,531
75,796
Same Store NOI (2)
36,930
38,036
73,633
75,773
Same Store NOI Growth (%) (2)
-2.9
%
-2.8
%
Earnings Metrics Per Common Share (diluted basis)
Earnings
$
(0.34
)
$
(0.28
)
$
(0.60
)
$
(0.55
)
FFO (1)
$
0.60
$
0.67
$
1.28
$
1.34
Core FFO (1)
$
0.66
$
0.71
$
1.34
$
1.45
AFFO (1)
$
0.77
$
0.80
$
1.54
$
1.64
Dividends declared per common share
$
0.53
$
0.51
$
1.06
$
1.02
Net Income (Loss) Coverage (3)
-0.64x
-0.55x
-0.57x
-0.54x
FFO Coverage (3)
1.12x
1.31x
1.21x
1.31x
Core FFO Coverage (3)
1.25x
1.39x
1.26x
1.42x
AFFO Coverage (3)
1.45x
1.57x
1.45x
1.61x
Portfolio
Total Properties
36
35
Total Units (4)
13,305
12,984
Occupancy
93.5
%
93.3
%
Average Effective Monthly Rent per Unit
$
1,490
$
1,500
Same Store Portfolio Metrics (2)
Total Same Store Properties
35
35
35
35
Total Same Store Units
12,984
12,946
12,984
12,946
Occupancy
93.6
%
93.3
%
93.6
%
93.3
%
Average Effective Monthly Rent per Unit
$
1,487
$
1,500
$
1,487
$
1,500
Value-Add Program
Completed Rehab Units
459
555
775
765
Cumulative Completed Rehab Units (5)
10,474
Average Increase to Effective Monthly Rent
per Unit (Post-Rehab)
$
152
ROI on Post-Rehab Units
20.7
%
Outstanding Debt Summary
Total Mortgage Debt
$
1,543,529
$
1,503,242
Total Debt Outstanding
$
1,622,674
$
1,503,242
Leverage Ratio (Total Debt to Market Capitalization plus Total Debt)
69
%
64
%
Leverage Ratio (Net Debt to Enterprise Value) (6)
69
%
64
%
(1)
For more information and reconciliations of NOI, FFO, Core FFO and AFFO, see the “FFO, Core FFO and AFFO,” “NOI and Same Store NOI” and “Definitions and Reconciliations of Non-GAAP Measures” sections of this release.
(2)
We define “Same Store” properties as properties that were in our Portfolio for the entirety of the periods being compared. For additional information regarding our Q2 and YTD Same Store properties, see the “Q2 Same Store Results” and “YTD Same Store Results” section of this release.
(3)
Indicates coverage ratio of net loss/FFO/Core FFO/AFFO per common share (diluted) over dividends declared per common share during the period. The Company uses actual diluted weighted average common shares outstanding when in a dilutive position for FFO, Core FFO and AFFO. For periods in which potential common shares are anti‑dilutive, diluted weighted‑average shares outstanding are equal to basic weighted‑average shares outstanding.
(4)
Total units owned is 13,305, however 1 unit is currently down.
(5)
Inclusive of all full and partial interior upgrades completed through June 30, 2026. Cumulative results exclude rehabs completed for properties sold through June 30, 2026.
(6)
For more information and a reconciliation of debt to net debt, see the “Definitions and Reconciliations of Non-GAAP Measures” section of this release.
NXRT.NEXPOINT.COM
Page 7
NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]
2026 Full Year Guidance Summary
NXRT is revising guidance ranges and mid-points for earnings (loss) per diluted share, Core FFO per diluted share, Same Store rental income, Same Store total revenue, Same Store total expenses, and Same Store NOI and reaffirming guidance mid-points for Acquisitions and Dispositions (dollars in millions, except per share amounts):
Guidance Range (1)
Low-End
Mid-Point
High-End
Prior Mid-Point
Earnings (loss) per diluted share (1)
$
(1.63
)
$
(1.54
)
$
(1.45
)
$
(1.40
)
Core FFO per diluted share (1) (2)
$
2.35
$
2.45
$
2.54
$
2.57
Same Store Growth: (3)
Rental Income
-1.0
%
-0.3
%
0.3
%
0.9
%
Total Revenue
-0.4
%
0.2
%
0.8
%
1.1
%
Total Expenses
2.8
%
2.1
%
1.4
%
3.5
%
Same Store NOI (2)
-2.5
%
-1.0
%
0.5
%
-0.5
%
Other Considerations: (4)
Acquisitions
$
—
$
100.0
$
200.0
Affirmed
Dispositions
$
—
$
100.0
$
200.0
Affirmed
(1)
Weighted average diluted share count estimate for full year 2026 is approximately 25.6 million.
(2)
Same Store NOI and Core FFO are non-GAAP measures. For reconciliations of Full Year 2026 Same Store NOI and Core FFO guidance to net income (loss) guidance, and a discussion of why we consider these non-GAAP measures useful, see the “Definitions and Reconciliations of Non-GAAP Measures” section of this release.
(3)
Year-over-year growth for the Full Year 2026 Same Store pool (35 properties).
(4)
We continue to evaluate our Portfolio for capital recycling opportunities. Transaction volumes presented are incorporated into the loss per share and Core FFO guidance above. Actual acquisitions and dispositions could vary significantly from our projections. We undertake no duty to update these assumptions, except as required by law.
Additional information on 2026 financial and earnings guidance is included in the following sections of this release.
NXRT.NEXPOINT.COM
Page 8
NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]
Components of Net Asset Value
(dollar and share amounts in thousands, except per share and per unit data)
REAL ESTATE VALUE BY MARKET
Property
NOI
Cap Rate Range (1)
Value Range (2)
Market
Contribution
Min
Max
Min
Max
Texas
Dallas/Fort Worth
10.3
%
5.25
%
5.75
%
$
271,994
$
306,997
North Carolina
Raleigh
4.4
%
5.25
%
5.75
%
116,192
131,145
Charlotte
3.9
%
5.25
%
5.75
%
103,498
116,818
Georgia
Atlanta
12.2
%
5.25
%
5.75
%
322,739
364,272
Tennessee
Nashville
8.6
%
5.25
%
5.75
%
225,964
255,043
Florida
Orlando
9.0
%
5.25
%
5.75
%
236,554
266,996
Tampa
3.5
%
5.25
%
5.75
%
91,252
102,996
South Florida
21.0
%
5.25
%
5.75
%
554,830
626,231
Nevada
Las Vegas
11.4
%
5.25
%
5.75
%
301,192
339,952
Arizona
Phoenix
15.8
%
5.25
%
5.75
%
415,813
469,324
Total / Ave
100.0
%
5.25
%
5.75
%
$
2,640,028
$
2,979,774
NOI ESTIMATE
Q1 2026 NOI Actual
37,636
Q2 2026 NOI Actual
37,894
Low
High
Estimated Q3 2026 NOI Guidance (3)
37,904
39,783
2026 NOI Guidance (3)
$
151,802
$
156,438
NAV SUMMARY
Component
Min
Max
Tangible Assets
Real Estate (2)
$
2,640,028
$
2,979,774
Cash
14,626
Restricted Cash - Renovation Reserves (4)
6,564
Renovation Expenditures (4)
(6,564
)
Cash Adjustments
0
Fair Market Value of Interest Rate Swaps
5,231
Other Assets
67,514
Value of Assets
$
2,727,399
$
3,067,145
Tangible Liabilities
Credit Facility (5)
$
79,145
Mortgage Debt
1,543,529
Total Outstanding Debt
1,622,674
Forward 12-month Principal Payments
0
Total Outstanding Debt (FY 2026 Est.)
1,622,674
Other Tangible Liabilities (at Book)
36,225
Value of Liabilities
$
1,658,899
Net Leverage (mid-point)
57
%
Net Asset Value
$
1,068,500
$
1,408,246
Shares outstanding - diluted (FY 2026 Est.)
26,530
Est. NAV / Share
$
40.28
$
53.08
NAV / Share (mid-point)
$
46.68
IMPLIED VALUATION METRICS
Min
Max
Implied Real Estate Value
$
2,640,028
$
2,979,774
No. of Units (June 30, 2026) (2)
13,305
Implied Value/Apartment Unit
$
198.4
$
224.0
Implied Value/Apartment Unit (mid-point)
$
211.2
(1)
Management estimates based on independent third-party review of our properties.
(2)
Estimated value ranges are presented for the existing portfolio (36 properties at June 30, 2026).
(3)
The Company anticipates net loss will be in the range between approximately $41.8 million and $37.2 million for the full year 2026 and between $12.0 million and $10.1 million for the third quarter of 2026. FY 2026 NOI Guidance considers a commensurate volume of capital recycling.
(4)
Includes approximately $6.6 million that is held for value-add upgrades; reduced by $6.6 million for estimated 2026 rehab expenditures.
(5)
Includes outstanding balance as of June 30, 2026.
NXRT.NEXPOINT.COM
Page 9
NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]
NEXPOINT RESIDENTIAL TRUST, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(in thousands, except share and per share amounts)
June 30, 2026
December 31, 2025
(Unaudited)
ASSETS
Operating Real Estate Investments
Land
$
371,656
$
371,656
Buildings and improvements
1,820,655
1,812,311
Intangible lease assets
—
1,052
Construction in progress
7,205
8,535
Furniture, fixtures, and equipment
236,354
224,661
Total Gross Operating Real Estate Investments
2,435,870
2,418,215
Accumulated depreciation and amortization
(651,454
)
(604,321
)
Total Net Operating Real Estate Investments
1,784,416
1,813,894
Cash and cash equivalents
14,626
13,704
Restricted cash
37,971
31,476
Accounts receivable, net (1)
9,353
9,059
Prepaid and other assets (2)
26,754
4,852
Fair market value of interest rate swaps
5,231
13,434
TOTAL ASSETS
$
1,878,351
$
1,886,419
LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities:
Mortgages payable, net
$
1,511,869
$
1,469,410
Credit facility, net
77,627
88,102
Accounts payable and other accrued liabilities
13,159
11,554
Accrued real estate taxes payable
12,688
5,251
Accrued interest payable
6,501
7,053
Security deposit liability
2,819
2,980
Prepaid rents
1,058
1,170
Fair market value of interest rate swaps
—
475
Total Liabilities
1,625,721
1,585,995
Redeemable noncontrolling interests in the OP
4,769
4,928
Stockholders' Equity:
Preferred stock, $0.01 par value: 100,000,000 shares authorized; 0 shares issued
—
—
Common stock, $0.01 par value: 500,000,000 shares authorized; 25,549,813 and 25,364,470 shares issued and outstanding, respectively
256
254
Additional paid-in capital
409,951
406,628
Accumulated earnings less dividends
(166,672
)
(123,409
)
Accumulated other comprehensive income
4,326
12,023
Total Stockholders' Equity
247,861
295,496
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
$
1,878,351
$
1,886,419
(1)
Includes $0.2 million and $0.0 million from a related party as of June 30, 2026 and December 31, 2025, respectively.
(2)
Includes $22.1 million and $0.0 million note receivable from a related party as of June 30, 2026 and December 31, 2025, respectively.
NXRT.NEXPOINT.COM
Page 10
NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]
NEXPOINT RESIDENTIAL TRUST, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
AND COMPREHENSIVE LOSS
(in thousands, except per share amounts)
(Unaudited)
For the Three Months Ended June 30,
For the Six Months Ended June 30,
2026
2025
2026
2025
Revenues
Rental income
$
61,802
$
61,230
$
122,858
$
122,670
Other income (1)
2,807
1,919
5,295
3,695
Total revenues
64,609
63,149
128,153
126,365
Expenses
Property operating expenses
14,603
12,529
26,946
24,997
Real estate taxes and insurance
8,203
8,485
16,282
17,487
Property management fees (2)
1,828
1,806
3,642
3,626
Advisory and administrative fees (3)
1,798
1,725
3,569
3,421
Corporate general and administrative expenses
4,711
4,499
9,184
8,956
Property general and administrative expenses
2,518
2,143
4,772
4,143
Depreciation and amortization
23,893
24,059
48,184
48,409
Total expenses
57,554
55,246
112,579
111,039
Operating income
7,055
7,903
15,574
15,326
Interest expense
(15,829
)
(15,162
)
(31,271
)
(29,543
)
Casualty loss
—
(5
)
—
(168
)
Equity in earnings of affiliate
105
59
173
114
Miscellaneous income
24
144
98
286
Net loss
(8,645
)
(7,061
)
(15,426
)
(13,985
)
Net loss attributable to redeemable noncontrolling interests in the OP
(34
)
(28
)
(61
)
(55
)
Net loss attributable to common stockholders
$
(8,611
)
$
(7,033
)
$
(15,365
)
$
(13,930
)
Other comprehensive loss
Unrealized losses on interest rate derivatives
(3,991
)
(6,442
)
(7,728
)
(16,614
)
Total comprehensive loss
(12,636
)
(13,503
)
(23,154
)
(30,599
)
Comprehensive loss attributable to redeemable noncontrolling interests in the OP
(50
)
(53
)
(92
)
(120
)
Comprehensive loss attributable to common stockholders
$
(12,586
)
$
(13,450
)
$
(23,062
)
$
(30,479
)
Weighted average common shares outstanding - basic
25,517
25,384
25,458
25,416
Weighted average common shares outstanding - diluted
25,517
25,384
25,458
25,416
Loss per share - basic
$
(0.34
)
$
(0.28
)
$
(0.60
)
$
(0.55
)
Loss per share - diluted
$
(0.34
)
$
(0.28
)
$
(0.60
)
$
(0.55
)
(1)
Includes $0.2 million from a related party for the three and six months ended June 30, 2026, and $0.0 million for the three and six months ended June 30, 2025.
(2)
Fees incurred to an affiliate of a noncontrolling limited partner of NexPoint Residential Trust Operating Partnership, L.P. (the "OP").
(3)
Fees incurred to the Company's adviser.
NXRT.NEXPOINT.COM
Page 11
NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]
NOI and Same Store NOI
The following table, which has not been adjusted for the effects of noncontrolling interests, reconciles NOI and our Same Store NOI for the three and six months ended June 30, 2026 and 2025 to net loss, the most directly comparable GAAP financial measure (in thousands):
For the Three Months Ended June 30,
For the Six Months Ended June 30,
2026
2025
2026
2025
Net loss
$
(8,645
)
$
(7,061
)
$
(15,426
)
$
(13,985
)
Adjustments to reconcile net loss to NOI:
Advisory and administrative fees
1,798
1,725
3,569
3,421
Corporate general and administrative expenses
4,711
4,499
9,184
8,956
Corporate income
(765
)
(370
)
(1,355
)
(812
)
Casualty-related expenses/(recoveries)
(1)
90
(792
)
(1,662
)
(1,448
)
Casualty loss
—
5
—
168
Property general and administrative expenses
(2)
1,088
868
1,939
1,658
Depreciation and amortization
23,893
24,059
48,184
48,409
Interest expense
15,829
15,162
31,271
29,543
Equity in earnings of affiliate
(105
)
(59
)
(173
)
(114
)
NOI
$
37,894
$
38,036
$
75,531
$
75,796
Less Non-Same Store
Revenues
(1,443
)
—
(3,000
)
(4
)
Operating expenses
479
—
1,102
(19
)
Same Store NOI
$
36,930
$
38,036
$
73,633
$
75,773
(1)
Adjustment to net loss to exclude certain property operating expenses that are casualty-related expenses/(recoveries).
(2)
Adjustment to net loss to exclude certain property general and administrative expenses that are not reflective of the continuing operations of the properties or are incurred on our behalf at the property for expenses such as legal, professional, centralized leasing service and franchise tax fees.
NXRT.NEXPOINT.COM
Page 12
NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]
Q2 Same Store Results of Operations for the Three Months Ended June 30, 2026 and 2025
There are 35 properties encompassing 12,984 units of apartment space, or approximately 98% of our Portfolio, in our same store pool for the three months ended June 30, 2026 and 2025 (our “Q2 Same Store” properties). Our Q2 Same Store properties exclude the following property in our Portfolio as of June 30, 2026: Sedona at Lone Mountain.
As of June 30, 2026, our Q2 Same Store properties were approximately 93.6% leased with a weighted average monthly effective rent per occupied apartment unit of $1,487, year-over-year increase of 30 bps and a decrease of $13, respectively.
The following table reflects the revenues, property operating expenses and NOI for the three months ended June 30, 2026 and 2025 for our Q2 Same Store and Non-Same Store properties (dollars in thousands):
For the Three Months Ended June 30,
2026
2025
$ Change
% Change
Revenues
Same Store
Rental income
$
60,400
$
61,230
$
(830
)
-1.4
%
Other income
2,001
1,549
452
29.2
%
Same Store revenues
62,401
62,779
(378
)
-0.6
%
Non-Same Store
Rental income
1,402
—
1,402
0.0
%
Other income
41
—
41
0.0
%
Non-Same Store revenues
1,443
—
1,443
0.0
%
Total revenues
63,844
62,779
1,065
1.7
%
Operating expenses
Same Store
Property operating expenses (1)
14,238
13,321
917
6.9
%
Real estate taxes and insurance
8,081
8,485
(404
)
-4.8
%
Property management fees (2)
1,786
1,806
(20
)
-1.1
%
Property general and administrative expenses (3)
1,390
1,275
115
9.0
%
Same Store operating expenses
25,495
24,887
608
2.4
%
Non-Same Store
Property operating expenses
275
—
275
0.0
%
Real estate taxes and insurance
122
—
122
0.0
%
Property management fees (2)
42
—
42
0.0
%
Property general and administrative expenses (4)
40
—
40
0.0
%
Non-Same Store operating expenses
479
—
479
0.0
%
Total operating expenses
25,974
24,887
1,087
4.4
%
Operating income
Same Store
Miscellaneous income
24
144
(120
)
N/M
Total operating income
24
144
(120
)
N/M
NOI
Same Store
36,930
38,036
(1,106
)
-2.9
%
Non-Same Store
964
—
964
0.0
%
Total NOI (5)
$
37,894
$
38,036
$
(142
)
-0.4
%
(1)
For the three months ended June 30, 2026 and 2025, excludes approximately $77,000 and $(792,000), respectively, of casualty-related expenses/(recoveries).
(2)
Fees incurred to an unaffiliated third party that is an affiliate of a noncontrolling limited partner of the OP.
NXRT.NEXPOINT.COM
Page 13
NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]
(3)
For the three months ended June 30, 2026 and 2025, excludes approximately $1,062,000 and $835,000, respectively, of expenses that are not reflective of the continuing operations of the properties or are incurred on our behalf at the property for expenses such as legal, professional, centralized leasing service and franchise tax fees.
(4)
For the three months ended June 30, 2026 and 2025, excludes approximately $26,000 and $33,000, respectively, of expenses that are not reflective of the continuing operations of the properties or are incurred on our behalf at the property for expenses such as legal, professional, centralized leasing service and franchise tax fees.
(5)
For additional information regarding NOI, see the “Definitions and Reconciliations of Non-GAAP Measures” and “NOI and Same Store NOI” sections of this release.
The following table contains additional information about our Q2 Same Store properties rent and occupancy metrics, revenues, operating expenses and NOI for the three months ended June 30, 2026 and 2025 (dollars in thousands, except for per unit data):
Q2 2026
Q2 2025
% Change
Same Store Total Units
12,984
12,946
Same Store Occupied Units
12,146
12,075
Same Store Ending Occupancy
93.6
%
93.3
%
0.3
%
Same Store Average Rent per Unit
$
1,487
$
1,500
-0.9
%
Same Store Revenues
Same Store Rental Income
$
60,400
$
61,230
-1.4
%
Same Store Other Income
2,001
1,549
29.2
%
Total Same Store Revenues
62,401
62,779
-0.6
%
Same Store Operating Expenses
Payroll
4,757
4,805
-1.0
%
Repairs & Maintenance
6,456
5,666
13.9
%
Utilities
3,025
2,850
6.1
%
Real Estate Taxes
6,942
7,195
-3.5
%
Insurance
1,139
1,290
-11.7
%
Property Management Fees
1,786
1,806
-1.1
%
Office Operations
934
945
-1.2
%
Marketing
456
330
38.2
%
Total Same Store Operating Expenses
25,495
24,887
2.4
%
Same Store Operating Income
Miscellaneous Income
24
144
N/M
Total Same Store Operating Income
24
144
N/M
Q2 Same Store NOI
$
36,930
$
38,036
-2.9
%
NXRT.NEXPOINT.COM
Page 14
NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]
Q2 Same Store Properties Operating Metrics
(dollars in thousands, except for per unit data)
Properties by Market (1)
Unit Count
Average Effective Rent
Occupancy
Total Rental Income
Total
Q2 2026
Q2 2025
% Change
Q2 2026
Q2 2025
bps ∆
Q2 2026
Q2 2025
% Change
Texas
Dallas
1,945
$
1,207
$
1,235
-2.3%
92.2
%
92.6
%
-40
$
7,486
$
7,848
-4.6%
Average/Total
1,945
1,207
1,235
-2.3%
92.2
%
92.6
%
-40
7,486
7,848
-4.6%
North Carolina
Charlotte
504
1,405
1,390
1.1%
94.8
%
95.2
%
-40
2,304
2,283
0.9%
Raleigh/Durham
625
1,441
1,397
3.1%
94.2
%
93.9
%
30
2,769
2,724
1.7%
Average/Total
1,129
1,425
1,394
2.2%
94.5
%
94.5
%
0
5,073
5,007
1.3%
Georgia
Atlanta
1,692
1,450
1,467
-1.2%
95.0
%
93.7
%
130
7,581
7,615
-0.4%
Average/Total
1,692
1,450
1,467
-1.2%
95.0
%
93.7
%
130
7,581
7,615
-0.4%
Tennessee
Nashville
1,338
1,252
1,265
-1.0%
93.8
%
94.4
%
-60
5,283
5,496
-3.9%
Average/Total
1,338
1,252
1,265
-1.0%
93.8
%
94.4
%
-60
5,283
5,496
-3.9%
Florida
Orlando
1,172
1,526
1,568
-2.7%
94.3
%
93.4
%
90
5,417
5,584
-3.0%
Tampa
576
1,343
1,324
1.4%
93.9
%
92.9
%
100
2,369
2,432
-2.6%
South Florida
1,959
2,145
2,154
-0.4%
94.7
%
94.6
%
10
13,231
13,116
0.9%
Average/Total
3,707
1,825
1,840
-0.8%
94.5
%
94.0
%
50
21,017
21,132
-0.5%
Arizona
Phoenix
2,009
1,395
1,442
-3.3%
91.9
%
91.2
%
70
8,958
9,141
-2.0%
Average/Total
2,009
1,395
1,442
-3.3%
91.9
%
91.2
%
70
8,958
9,141
-2.0%
Nevada
Las Vegas
1,164
1,402
1,356
3.4%
92.4
%
92.5
%
-10
5,002
4,991
0.2%
Average/Total
1,164
1,402
1,356
3.4%
92.4
%
92.5
%
-10
5,002
4,991
0.2%
Average/Total
12,984
$
1,487
$
1,500
-0.9%
93.6
%
93.3
%
30
$
60,400
$
61,230
-1.4%
(1)
This table includes the 35 properties in our Q2 Same Store pool.
NXRT.NEXPOINT.COM
Page 15
NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]
QoQ Same Store Properties Operating Metrics
(dollars in thousands, except for per unit data)
Properties by Market (1)
Unit Count
Average Effective Rent
Occupancy
Total Rental Income
Total
Q2 2026
Q1 2026
% Change
Q2 2026
Q1 2026
bps ∆
Q2 2026
Q1 2026
% Change
Texas
Dallas
1,945
$
1,207
$
1,207
0.0%
92.2
%
92.0
%
20
$
7,486
$
7,552
-0.9%
Average/Total
1,945
1,207
1,207
0.0%
92.2
%
92.0
%
20
7,486
7,552
-0.9%
North Carolina
Charlotte
504
1,405
1,396
0.6%
94.8
%
93.7
%
110
2,304
2,224
3.6%
Raleigh/Durham
625
1,441
1,431
0.7%
94.2
%
94.1
%
10
2,769
2,710
2.2%
Average/Total
1,129
1,425
1,415
0.7%
94.5
%
93.9
%
60
5,073
4,934
2.8%
Georgia
Atlanta
1,692
1,450
1,450
0.0%
95.0
%
92.6
%
240
7,581
7,436
1.9%
Average/Total
1,692
1,450
1,450
0.0%
95.0
%
92.6
%
240
7,581
7,436
1.9%
Tennessee
Nashville
1,338
1,252
1,244
0.6%
93.8
%
92.6
%
120
5,283
5,257
0.5%
Average/Total
1,338
1,252
1,244
0.6%
93.8
%
92.6
%
120
5,283
5,257
0.5%
Florida
Orlando
1,172
1,526
1,535
-0.6%
94.3
%
92.8
%
150
5,417
5,309
2.0%
Tampa
576
1,343
1,337
0.4%
93.9
%
92.9
%
100
2,369
2,345
1.0%
South Florida
1,959
2,145
2,127
0.8%
94.7
%
95.2
%
-50
13,231
12,794
3.4%
Average/Total
3,707
1,825
1,817
0.4%
94.5
%
94.1
%
40
21,017
20,448
2.8%
Arizona
Phoenix
2,009
1,395
1,395
0.0%
91.9
%
95.1
%
-320
8,958
8,900
0.7%
Average/Total
2,009
1,395
1,395
0.0%
91.9
%
95.1
%
-320
8,958
8,900
0.7%
Nevada
Las Vegas
1,164
1,402
1,378
1.7%
92.4
%
94.5
%
-210
5,002
5,013
-0.2%
Average/Total
1,164
1,402
1,378
1.7%
92.4
%
94.5
%
-210
5,002
5,013
-0.2%
Average/Total
12,984
$
1,487
$
1,482
0.3%
93.6
%
93.6
%
0.0%
$
60,400
$
59,540
1.4%
(1)
This table includes the 35 properties in our Q2 Same Store pool.
YTD Same Store Results of Operations for the Six Months Ended June 30, 2026 and 2025
There are 35 properties encompassing 12,984 units of apartment space, or approximately 98% of our Portfolio, in our same store pool for the six months ended June 30, 2026 and 2025 (our “YTD Same Store” properties).
As of June 30, 2026, our YTD Same Store properties were approximately 93.6% leased with a weighted average monthly effective rent per occupied apartment unit of $1,487, year-over-year increase of 30 bps and a decrease of $13, respectively.
NXRT.NEXPOINT.COM
Page 16
NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]
The following table reflects the revenues, property operating expenses and NOI for the six months ended June 30, 2026 and 2025 for our YTD Same Store and Non-Same Store properties (dollars in thousands):
For the Six Months Ended June 30,
2026
2025
$ Change
% Change
Revenues
Same Store
Rental income
$
119,943
$
122,666
$
(2,723
)
-2.2
%
Other income
3,855
2,883
972
33.7
%
Same Store revenues
123,798
125,549
(1,751
)
-1.4
%
Non-Same Store
Rental income
2,915
4
2,911
N/M
Other income
85
—
85
0.0
%
Non-Same Store revenues
3,000
4
2,996
N/M
Total revenues
126,798
125,553
1,245
1.0
%
Operating expenses
Same Store
Property operating expenses (1)
28,049
26,443
1,606
6.1
%
Real estate taxes and insurance
15,891
17,510
(1,619
)
-9.2
%
Property management fees (2)
3,559
3,626
(67
)
-1.8
%
Property general and administrative expenses (3)
2,764
2,483
281
11.3
%
Same Store operating expenses
50,263
50,062
201
0.4
%
Non-Same Store
Property operating expenses (4)
559
2
557
N/M
Real estate taxes and insurance
391
(23
)
414
N/M
Property management fees (2)
83
—
83
0.0
%
Property general and administrative expenses (5)
69
2
67
N/M
Non-Same Store operating expenses
1,102
(19
)
1,121
N/M
Total operating expenses
51,365
50,043
1,322
2.6
%
Operating income
Same Store
Miscellaneous income
98
286
(188
)
N/M
Non-Same Store
Miscellaneous income
—
—
—
0.0
%
Total operating income
98
286
(188
)
-65.7
%
NOI
Same Store
73,633
75,773
(2,140
)
-2.8
%
Non-Same Store
1,898
23
1,875
N/M
Total NOI (6)
$
75,531
$
75,796
$
(265
)
-0.3
%
(1)
For the six months ended June 30, 2026 and 2025, excludes approximately $172,000 and $(1,449,000), respectively, of casualty-related expenses/(recoveries).
(2)
Fees incurred to an unaffiliated third party that is an affiliate of a noncontrolling limited partner of the OP.
(3)
For the six months ended June 30, 2026 and 2025, excludes approximately $1,869,000 and $1,626,000, respectively, of expenses that are not reflective of the continuing operations of the properties or are incurred on our behalf at the property for expenses such as legal, professional, centralized leasing service and franchise tax fees.
(4)
For the six months ended June 30, 2026 and 2025, excludes approximately $2,000 and $1,000, respectively, of casualty-related expenses.
(5)
For the six months ended June 30, 2026 and 2025, excludes approximately $70,000 and $32,000, respectively, of expenses that are not reflective of the continuing operations of the properties or are incurred on our behalf at the property for expenses such as legal, professional, centralized leasing service and franchise tax fees.
(6)
For additional information regarding NOI, see the “Definitions and Reconciliations of Non-GAAP Measures” and “NOI and Same Store NOI” sections of this release.
NXRT.NEXPOINT.COM
Page 17
NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]
The following table contains additional information about our YTD Same Store properties rent and occupancy metrics, revenues, operating expenses and NOI for the six months ended June 30, 2026 and 2025 (dollars in thousands, except for per unit data):
YTD 2026
YTD 2025
% Change
Same Store Total Units
12,984
12,946
Same Store Occupied Units
12,146
12,075
Same Store Ending Occupancy
93.6
%
93.3
%
0.3
%
Same Store Average Rent per Unit
$
1,487
$
1,500
-0.9
%
Same Store Revenues
Same Store Rental Income
$
119,943
$
122,666
-2.2
%
Same Store Other Income
3,855
2,883
33.7
%
Total Same Store Revenues
123,798
125,549
-1.4
%
Same Store Operating Expenses
Payroll
9,499
9,756
-2.6
%
Repairs & Maintenance
12,484
10,904
14.5
%
Utilities
6,066
5,783
4.9
%
Real Estate Taxes
13,452
14,523
-7.4
%
Insurance
2,439
2,987
-18.3
%
Property Management Fees
3,559
3,626
-1.8
%
Office Operations
1,849
1,849
0.0
%
Marketing
915
634
44.3
%
Total Same Store Operating Expenses
50,263
50,062
0.4
%
Same Store Operating Income
Miscellaneous Income
98
286
-65.7
%
Total Same Store Operating Income
98
286
-65.7
%
YTD Same Store NOI
$
73,633
$
75,773
-2.8
%
NXRT.NEXPOINT.COM
Page 18
NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]
FFO, Core FFO and AFFO
The following table reconciles our calculations of FFO, Core FFO and AFFO to net loss, the most directly comparable GAAP financial measure, for the three and six months ended June 30, 2026 and 2025 (in thousands, except per share amounts):
For the Three Months Ended June 30,
For the Six Months Ended June 30,
2026
2025
2026
2025
% Change
Net loss
$
(8,645
)
$
(7,061
)
$
(15,426
)
$
(13,985
)
-10.3
%
Depreciation and amortization
23,893
24,059
48,184
48,409
-0.5
%
Adjustment for noncontrolling interests
(60
)
(67
)
(129
)
(136
)
5.1
%
FFO attributable to common stockholders
15,188
16,931
32,629
34,288
-4.8
%
FFO per share - basic
$
0.60
$
0.67
$
1.28
$
1.35
-5.2
%
FFO per share - diluted
$
0.60
$
0.67
$
1.28
$
1.34
-4.5
%
Casualty-related expenses/(recoveries)
90
(792
)
(1,662
)
(1,448
)
-14.8
%
Casualty loss
—
5
—
168
N/M
Amortization of deferred financing costs
1,684
1,628
3,367
3,272
2.9
%
Mark-to-market adjustments of interest rate caps
(29
)
187
(127
)
778
N/M
Adjustment for noncontrolling interests
(7
)
(4
)
(6
)
(11
)
45.5
%
Core FFO attributable to common stockholders
16,926
17,955
34,201
37,047
-7.7
%
Core FFO per share - basic
$
0.66
$
0.71
$
1.34
$
1.46
-8.2
%
Core FFO per share - diluted
$
0.66
$
0.71
$
1.34
$
1.45
-7.6
%
Equity-based compensation expense
2,736
2,335
5,098
4,810
6.0
%
Adjustment for noncontrolling interests
(11
)
(9
)
(20
)
(19
)
-5.3
%
AFFO attributable to common stockholders
19,651
20,281
39,279
41,838
-6.1
%
AFFO per share - basic
$
0.77
$
0.80
$
1.54
$
1.65
-6.7
%
AFFO per share - diluted
$
0.77
$
0.80
$
1.54
$
1.64
-6.1
%
Weighted average common shares outstanding - basic
25,517
25,384
25,458
25,416
0.2
%
Weighted average common shares outstanding - diluted
(1)
25,517
25,404
25,491
25,540
-0.2
%
Dividends declared per common share
$
0.53
$
0.51
$
1.06
$
1.02
3.9
%
Net loss Coverage - diluted
(2)
-0.64x
-0.55x
-0.57x
-0.54x
5.0
%
FFO Coverage - diluted
(2)
1.12x
1.31x
1.21x
1.31x
-8.1
%
Core FFO Coverage - diluted
(2)
1.25x
1.39x
1.26x
1.42x
-11.1
%
AFFO Coverage - diluted
(2)
1.45x
1.57x
1.45x
1.61x
-9.6
%
(1)
The Company uses diluted weighted average common shares outstanding when in a dilutive position for FFO, Core FFO and AFFO. For periods in which potential common shares are anti‑dilutive, diluted weighted‑average shares outstanding are equal to basic weighted‑average shares outstanding.
(2)
Indicates coverage ratio of net loss/FFO/Core FFO/AFFO per common share (diluted) over dividends declared per common share during the period.
NXRT.NEXPOINT.COM
Page 19
NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]
Historical Capital Expenditures
Q2 2026
Q2 2025
%
Change
YTD 2026
YTD 2025
%
Change
($ in thousands)
Capitalized Rehab Expenditures
Interior
$
1,626
$
1,329
22.3
%
$
2,855
$
1,980
44.2
%
Exterior and common area
878
91
865.4
%
1,274
149
755.1
%
Capitalized Maintenance Expenditures
Recurring
4,624
3,247
42.4
%
8,014
6,044
32.6
%
Non-Recurring
4,233
4,532
-6.6
%
6,132
6,818
-10.1
%
Total Capital Expenditures
$
11,361
$
9,199
23.5
%
$
18,275
$
14,991
21.9
%
NXRT.NEXPOINT.COM
Page 20
NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]
Value-Add Program Details: Interiors (Full & Partials)
Property Name (1)
Units
Rehab Units
Completed (2)
Average Rent
Pre-Rehab
Average Rent
Post-Rehab
Avg. Rehab
Cost
Per Unit (3)
Post-Rehab
Rent
Change %
ROI (3)
Value-Add Programs In Progress
Arbors of Brentwood
346
210
$
1,200
$
1,392
$
9,228
16.0
%
25.0
%
Arbors on Forest Ridge
210
212
784
874
4,012
11.4
%
26.8
%
Atera Apartments
380
295
1,167
1,295
3,095
11.0
%
49.9
%
Avant at Pembroke Pines
1,520
919
1,823
2,053
15,761
12.6
%
17.5
%
Bella Solara
320
164
1,230
1,360
9,120
10.6
%
17.2
%
Bella Vista
248
221
1,456
1,592
10,084
9.3
%
16.2
%
Bloom
528
196
1,232
1,367
11,591
10.9
%
14.0
%
Brandywine I & II
632
679
1,007
1,186
10,272
17.7
%
20.8
%
Courtney Cove
324
369
958
1,052
4,331
9.8
%
26.0
%
Creekside at Matthews
240
124
1,332
1,503
8,727
12.9
%
23.6
%
Cutter's Point
196
203
940
1,042
5,502
10.9
%
22.3
%
Estates on Maryland
330
158
1,237
1,385
10,291
12.0
%
17.3
%
Fairways of San Marcos
352
210
1,435
1,574
9,916
9.7
%
16.9
%
High House at Cary
302
176
1,327
1,536
10,615
15.8
%
23.6
%
Madera Point
256
297
906
1,009
4,225
11.4
%
29.3
%
Parc500
217
289
1,353
1,507
11,824
11.4
%
15.6
%
Residences at Glenview Reserve
360
346
1,074
1,294
12,742
20.5
%
20.7
%
Residences at West Place
342
221
1,501
1,686
11,351
12.3
%
19.6
%
Rockledge Apartments
708
635
1,249
1,406
8,557
12.5
%
22.0
%
Sabal Palm at Lake Buena Vista
400
205
1,419
1,547
7,657
9.1
%
20.1
%
Sedona at Lone Mountain
321
12
1,047
1,061
1,889
1.4
%
9.0
%
Seasons 704 Apartments
222
276
1,242
1,363
7,003
9.8
%
20.8
%
Six Forks Station
323
169
1,116
1,376
11,394
23.4
%
27.5
%
Summers Landing
196
91
1,021
1,185
8,284
16.0
%
23.6
%
Summit at Sabal Park
252
270
1,012
1,105
5,339
9.2
%
20.9
%
The Adair
232
181
1,727
1,995
11,239
15.5
%
28.6
%
The Cornerstone
430
588
1,047
1,140
4,627
8.9
%
24.1
%
The Enclave
204
198
1,442
1,606
9,290
11.4
%
21.2
%
The Heritage
204
199
1,363
1,486
8,816
9.0
%
16.7
%
The Preserve at Terrell Mill
752
904
881
1,042
10,027
18.2
%
19.2
%
The Verandas at Lake Norman
264
118
1,228
1,376
9,266
12.1
%
19.2
%
The Venue on Camelback
415
326
769
1,004
9,693
30.6
%
29.1
%
Torreyana Apartments
316
73
1,370
1,474
10,594
7.6
%
11.8
%
Venue at 8651
333
352
860
958
6,174
11.4
%
19.0
%
Versailles
388
441
813
892
4,799
9.7
%
19.7
%
Versailles II
242
147
835
910
3,499
8.9
%
25.5
%
Total/Weighted Average
13,305
10,474
$
1,165
$
1,317
$
8,807
13.1
%
20.7
%
(1)
We do not plan to upgrade 100% of the units at each of our properties.
(2)
Inclusive of all full and partial interior upgrades completed through June 30, 2026.
(3)
Inclusive of all full and partial interior upgrades completed and leased through June 30, 2026.
NXRT.NEXPOINT.COM
Page 21
NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]
Value-Add Program Details: Kitchen & Laundry Appliances
Property Name (1)
Units
Rehab Units
Completed (2)
Avg. Rehab
Cost
Per Unit (3)
Post-Rehab
Rent
Change $
ROI (3)
Value-Add Programs In Progress
Arbors of Brentwood
346
320
$
874
$
50
68.6
%
Arbors on Forest Ridge
210
136
787
47
71.4
%
Atera Apartments
380
369
813
40
59.7
%
Avant at Pembroke Pines
1,520
623
1,281
52
48.7
%
Brandywine I & II
632
236
1,112
73
78.3
%
Creekside at Matthews
240
183
1,103
56
60.4
%
Cutter's Point
196
156
806
47
69.4
%
Estates on Maryland
330
21
1,067
38
42.3
%
Madera Point
256
158
893
31
41.3
%
Residences at Glenview Reserve
360
112
1,261
55
52.3
%
Rockledge Apartments
708
630
826
40
58.1
%
Sabal Palm at Lake Buena Vista
400
634
599
86
171.8
%
Six Forks Station
323
199
1,088
55
60.7
%
Summers Landing
196
113
897
58
77.7
%
Summit at Sabal Park
252
249
994
40
48.3
%
The Adair
232
11
1,083
84
92.8
%
The Cornerstone
430
17
809
50
74.2
%
The Verandas at Lake Norman
264
222
1,085
47
51.5
%
Venue at 8651
333
273
780
47
72.4
%
Versailles
388
324
887
49
66.5
%
Versailles II
242
144
898
30
39.8
%
Total/Weighted Average
8,238
5,130
$
962
$
51
63.4
%
(1)
We do not plan to upgrade 100% of the units at each of our properties.
(2)
Inclusive of all kitchen and laundry appliance upgrades completed through June 30, 2026.
(3)
Inclusive of all kitchen and laundry appliance upgrades completed and leased through June 30, 2026.
NXRT.NEXPOINT.COM
Page 22
NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]
Value-Add Program Details: Smart Home Technology Packages
Property Name (1)
Units
Rehab Units
Completed (2)
Avg. Rehab
Cost
Per Unit (3)
Post-Rehab
Rent
Change $
ROI (3)
Value-Add Programs In Progress
Arbors of Brentwood
346
346
$
1,419
$
45
30.9
%
Arbors on Forest Ridge
210
210
1,416
45
30.9
%
Atera Apartments
380
380
1,339
50
37.0
%
Avant at Pembroke Pines
1,520
1,520
1,350
45
32.4
%
Bella Solara
320
320
820
35
39.5
%
Bella Vista
248
248
970
40
39.3
%
Bloom
528
528
901
40
42.3
%
Brandywine I & II
632
632
1,234
45
35.5
%
Courtney Cove
324
324
1,238
35
26.2
%
Creekside at Matthews
240
240
913
65
72.9
%
Cutter's Point
196
196
1,400
45
31.3
%
Estates on Maryland
330
330
1,074
20
14.2
%
Fairways of San Marcos
352
352
901
40
42.3
%
High House at Cary
302
302
899
65
74.1
%
Madera Point
256
256
1,283
45
34.1
%
Residences at Glenview Reserve
360
360
1,017
45
43.1
%
Rockledge Apartments
708
708
942
35
34.4
%
Sabal Palm at Lake Buena Vista
400
400
1,237
45
35.4
%
Six Forks Station
323
323
844
35
38.4
%
Summers Landing
196
196
1,449
45
30.2
%
The Adair
232
232
913
45
48.0
%
The Cornerstone
430
430
1,236
45
35.4
%
The Enclave
204
204
966
40
39.4
%
The Heritage
204
204
997
40
38.2
%
The Venue on Camelback Apartments
415
415
808
30
33.0
%
The Verandas at Lake Norman
264
264
954
65
69.8
%
Torreyana Apartments
316
316
900
35
36.0
%
Venue at 8651
333
333
1,229
45
35.6
%
Versailles
388
388
1,080
45
40.6
%
Versailles II
242
242
1,241
45
35.3
%
Total/Weighted Average
11,199
11,199
$
1,113
$
43
37.2
%
Planned Value-Add Programs
Rent Change & ROI
(Projections)
Residences at West Place
342
—
TBD
TBD
TBD
Seasons 704 Apartments
222
—
TBD
TBD
TBD
Sedona at Lone Mountain
321
—
TBD
TBD
TBD
Summit at Sabal Park
252
—
TBD
TBD
TBD
The Preserve at Terrell Mill
752
—
TBD
TBD
TBD
Total/Weighted Average Planned
1,889
—
TBD
TBD
TBD
(1)
We do not plan to upgrade 100% of the units at each of our properties.
(2)
Inclusive of all smart home technology package upgrades completed through June 30, 2026.
(3)
Inclusive of all smart home technology package upgrades completed and leased through June 30, 2026.
NXRT.NEXPOINT.COM
Page 23
NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]
Outstanding Debt Details
Mortgage Debt
The following table contains summary information concerning the mortgage debt of the Company as of June 30, 2026 (dollars in thousands):
Operating Properties
Type
Term (months)
Outstanding
Principal
Interest Rate (1)
Maturity Date
Residences at West Place
Fixed
120
$
33,817
4.24%
10/1/2028
Arbors of Brentwood
Floating
84
39,977
4.72%
10/1/2031
Avant at Pembroke Pines
Floating
84
248,185
4.72%
10/1/2031
Bella Vista
Floating
84
37,400
4.72%
10/1/2031
Brandywine I & II
Floating
84
59,526
4.72%
10/1/2031
Cornerstone
Floating
84
45,815
4.72%
10/1/2031
Estates on Maryland
Floating
84
37,345
4.72%
10/1/2031
High House at Cary
Floating
84
32,478
4.72%
10/1/2031
Residences at Glenview Reserve
Floating
84
33,271
4.72%
10/1/2031
Sabal Palm at Lake Buena Vista
Floating
84
56,220
4.72%
10/1/2031
Six Forks Station
Floating
84
30,430
4.72%
10/1/2031
Summers Landing
Floating
84
14,135
4.72%
10/1/2031
The Adair
Floating
84
33,229
4.72%
10/1/2031
The Enclave
Floating
84
33,440
4.72%
10/1/2031
The Heritage
Floating
84
29,810
4.72%
10/1/2031
The Venue on Camelback
Floating
84
36,465
4.72%
10/1/2031
The Verandas at Lake Norman
Floating
84
30,113
4.72%
10/1/2031
Versailles II
Floating
84
15,706
4.72%
10/1/2031
Arbors on Forest Ridge
Floating
84
17,307
4.72%
12/1/2031
Atera Apartments
Floating
84
38,555
4.72%
12/1/2031
Bella Solara
Floating
84
37,772
4.72%
12/1/2031
Bloom
Floating
84
60,848
4.72%
12/1/2031
Courtney Cove
Floating
84
31,596
4.72%
12/1/2031
Creekside at Matthews
Floating
84
28,703
4.72%
12/1/2031
Cutter's Point
Floating
84
18,994
4.72%
12/1/2031
Fairways at San Marcos
Floating
84
55,056
4.72%
12/1/2031
Madera Point
Floating
84
29,676
4.72%
12/1/2031
Parc500
Floating
84
30,012
4.72%
12/1/2031
Rockledge Apartments
Floating
84
78,444
4.72%
12/1/2031
Seasons 704 Apartments
Floating
84
33,960
4.72%
12/1/2031
The Preserve at Terrell Mill
Floating
84
74,341
4.72%
12/1/2031
The Summit at Sabal Park
Floating
84
26,735
4.72%
12/1/2031
Torreyana Apartments
Floating
84
43,153
4.72%
12/1/2031
Venue at 8651
Floating
84
24,620
4.72%
12/1/2031
Versailles
Floating
84
26,108
4.72%
12/1/2031
Sedona at Lone Mountain
Floating
84
40,287
4.86%
2/1/2033
1,543,529
Fair market value adjustment
238
(2)
Deferred financing costs, net of accumulated amortization of $9,966
(31,898
)
$
1,511,869
(1)
Interest rate is based on a reference rate plus an applicable margin, except for fixed rate mortgage debt. The reference rate used in our Portfolio is 30-Day Average Secured Overnight Financing Rate ("SOFR"). As of June 30, 2026, SOFR was 3.63%.
(2)
The Company reflected a valuation adjustment on its fixed rate debt for Residences at West Place to adjust it to fair market value on its respective date of acquisition for the difference between the fair value and the assumed principal amount of debt. The difference is amortized into interest expense over the remaining term of the mortgage.
NXRT.NEXPOINT.COM
Page 24
NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]
Interest Rate Swap Agreements
As of June 30, 2026, the Company had the following outstanding interest rate swaps that were designated as cash flow hedges of interest rate risk (dollars in thousands):
Effective Date
Termination Date
Counterparty
Notional Amount
Fixed Rate (1)
September 1, 2019
September 1, 2026
KeyBank
$
100,000
1.462
%
September 1, 2019
September 1, 2026
KeyBank
125,000
1.302
%
January 3, 2020
September 1, 2026
KeyBank
92,500
1.609
%
June 1, 2021
September 1, 2026
KeyBank
200,000
0.845
%
June 1, 2021
September 1, 2026
KeyBank
200,000
0.953
%
April 3, 2025
April 1, 2030
JPM
100,000
3.489
%
$
817,500
1.427
%
(2)
(1)
The floating rate option for the interest rate swaps is SOFR plus 0.11448% (“Adjusted SOFR”) other than for the J.P. Morgan Chase Bank, N.A. ("JPM") swap which is based on SOFR. As of June 30, 2026, Adjusted SOFR and SOFR were 3.75% and 3.63%, respectively.
(2)
Represents the weighted average fixed rate of the interest rate swaps.
The following table contains summary information regarding our forward interest rate swap (dollars in thousands):
Effective Date
Termination Date
Counterparty
Notional Amount
Fixed Rate (1)
September 1, 2026
January 1, 2027
KeyBank
$
92,500
1.798
%
(1)
The floating rate option for the interest rate swap is Adjusted SOFR. As of June 30, 2026, Adjusted SOFR was 3.75%.
NXRT.NEXPOINT.COM
Page 25
NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]
Interest Rate Cap Agreements
As of June 30, 2026, the Company had the following interest rate caps outstanding that were not designated as cash flow hedges of interest rate risk (dollars in thousands):
Properties
Type
Maturity Date
Notional
Strike Rate
Avant at Pembroke Pines
Floating
10/1/2027
$
248,185
8.16%
Brandywine I & II
Floating
10/1/2027
59,526
8.16%
Sabal Palm at Lake Buena Vista
Floating
10/1/2027
56,220
8.41%
Cornerstone
Floating
10/1/2027
45,815
8.66%
Arbors of Brentwood
Floating
10/1/2027
39,977
8.16%
Bella Vista
Floating
10/1/2027
37,400
8.91%
Estates on Maryland
Floating
10/1/2027
37,345
8.91%
The Venue on Camelback
Floating
10/1/2027
36,465
8.16%
The Enclave
Floating
10/1/2027
33,440
8.66%
Residences at Glenview Reserve
Floating
10/1/2027
33,271
8.16%
The Adair
Floating
10/1/2027
33,229
8.16%
High House at Cary
Floating
10/1/2027
32,478
8.16%
Six Forks Station
Floating
10/1/2027
30,430
8.16%
The Verandas at Lake Norman
Floating
10/1/2027
30,113
8.16%
The Heritage
Floating
10/1/2027
29,810
8.91%
Versailles II
Floating
10/1/2027
15,706
8.16%
Summers Landing
Floating
10/1/2027
14,135
8.66%
Rockledge Apartments
Floating
12/1/2027
78,444
7.66%
The Preserve at Terrell Mill
Floating
12/1/2027
74,341
7.66%
Bloom
Floating
12/1/2027
60,848
7.66%
Fairways at San Marcos
Floating
12/1/2027
55,056
7.66%
Torreyana Apartments
Floating
12/1/2027
43,153
7.66%
Atera Apartments
Floating
12/1/2027
38,555
7.66%
Bella Solara
Floating
12/1/2027
37,772
7.66%
Seasons 704 Apartments
Floating
12/1/2027
33,960
7.66%
Courtney Cove
Floating
12/1/2027
31,596
7.66%
Parc500
Floating
12/1/2027
30,012
7.66%
Madera Point
Floating
12/1/2027
29,676
7.66%
Creekside at Matthews
Floating
12/1/2027
28,703
7.66%
The Summit at Sabal Park
Floating
12/1/2027
26,735
7.66%
Versailles
Floating
12/1/2027
26,108
7.66%
Venue at 8651
Floating
12/1/2027
24,620
7.66%
Cutter's Point
Floating
12/1/2027
18,994
7.66%
Arbors on Forest Ridge
Floating
12/1/2027
17,307
7.66%
Sedona at Lone Mountain
Floating
2/1/2029
40,287
7.17%
$
1,509,712
8.01%
NXRT.NEXPOINT.COM
Page 26
NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]
Debt Maturity Schedule
The following table summarizes our contractual obligations and commitments as of June 30, 2026 for the next five calendar years subsequent to June 30, 2026 and thereafter. We used the applicable reference rate as of June 30, 2026 to calculate interest expense due by period on our floating rate debt and net interest expense due by period on our interest rate swaps.
Payments Due by Period (in thousands)
Total
Remainder of 2026
2027
2028
2029
2030
Thereafter
Operating Properties Mortgage Debt
Principal payments
$
1,543,529
$
—
$
—
$
33,817
$
—
$
—
$
1,509,712
Interest expense
(1)
403,664
34,294
79,566
76,542
73,910
74,515
64,837
Total
$
1,947,193
$
34,294
$
79,566
$
110,359
$
73,910
$
74,515
$
1,574,549
Credit Facility
Principal payments
$
79,145
$
—
$
—
$
79,145
$
—
$
—
$
—
Interest expense
9,918
2,460
5,027
2,431
—
—
—
Total
$
89,063
$
2,460
$
5,027
$
81,576
$
—
$
—
$
—
Total contractual obligations and commitments
$
2,036,256
$
36,754
$
84,593
$
191,935
$
73,910
$
74,515
$
1,574,549
(1)
Interest expense obligations includes the impact of expected settlements on interest rate swaps which have been entered into in order to fix the interest rate on the hedged portion of our floating rate debt obligations. As of June 30, 2026, we had entered into 6 interest rate swap transactions with a combined notional amount of $0.8 billion and one forward rate swap agreement with a notional amount of approximately $0.1 billion. We have allocated the total impact of expected settlements on the $0.9 billion notional amount of interest rate swaps to ‘Operating Properties Mortgage Debt.’ We used the applicable reference rate as of June 30, 2026 to determine our expected settlements through the terms of the interest rate swaps.
(1)
As of June 30, 2026, we had total indebtedness of $1.6 billion at an adjusted weighted average interest rate of 3.58% of which $1.6 billion was debt with a floating interest rate. As of June 30, 2026, the interest rate swap agreements we have entered into effectively fix the interest rate on 54% of our $1.5 billion of floating rate mortgage debt outstanding. For purposes of calculating the adjusted weighted average interest rate of the total indebtedness, we have included the weighted average fixed rate of 1.43% for the floating interest rate on the $0.8 billion notional amount of interest rate swap agreements that we have entered into as of June 30, 2026, which effectively fix the interest rate on the combined $0.8 billion of our floating rate mortgage debt outstanding.
(2)
Debt maturity schedule as of June 30, 2026.
NXRT.NEXPOINT.COM
Page 27
NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]
Historical Acquisition Details
(in thousands, except for unit and per unit amounts)
Property Name (1)
Location
Units
Transaction Date
Purchase Price
Rehab Budget (2)
Total Investment
Per Unit
Arbors on Forest Ridge
Bedford, TX
210
1/31/2014
$
12,805
$
1,880
$
14,685
$
69,929
Cutter's Point
Richardson, TX
196
1/31/2014
15,845
1,880
17,725
90,434
The Summit at Sabal Park
Tampa, FL
252
8/20/2014
19,050
1,867
20,917
83,004
Courtney Cove
Tampa, FL
324
8/20/2014
18,950
1,819
20,769
64,102
Sabal Palm at Lake Buena Vista
Orlando, FL
400
11/5/2014
49,500
11,347
60,847
152,118
Cornerstone
Orlando, FL
430
1/15/2015
31,550
2,802
34,352
79,888
The Preserve at Terrell Mill
Marietta, GA
752
2/6/2015
58,000
16,313
74,313
98,820
Versailles
Dallas, TX
388
2/26/2015
26,165
4,674
30,839
79,482
Seasons 704 Apartments
West Palm Beach, FL
222
4/15/2015
21,000
2,026
23,026
103,721
Madera Point
Mesa, AZ
256
8/5/2015
22,525
1,932
24,457
95,535
Venue at 8651
Fort Worth, TX
333
10/30/2015
19,250
4,592
23,842
71,598
Parc500
West Palm Beach, FL
217
7/27/2016
22,421
5,113
27,534
126,885
The Venue on Camelback
Phoenix, AZ
415
10/11/2016
44,600
6,202
50,802
122,414
Rockledge Apartments
Marietta, GA
708
6/30/2017
113,500
20,490
133,990
189,251
Atera Apartments
Dallas, TX
380
10/25/2017
59,200
3,737
62,937
165,624
Versailles II
Dallas, TX
242
9/26/2018
24,680
3,376
28,056
115,934
Brandywine I & II
Nashville, TN
632
9/26/2018
79,800
7,310
87,110
137,832
Bella Vista
Phoenix, AZ
248
1/28/2019
48,400
3,404
51,804
208,887
The Enclave
Tempe, AZ
204
1/28/2019
41,800
2,613
44,413
217,711
The Heritage
Phoenix, AZ
204
1/28/2019
41,900
2,660
44,560
218,431
Summers Landing
Fort Worth, TX
196
6/7/2019
19,396
2,997
22,393
114,250
Residences at Glenview Reserve
Nashville, TN
360
7/17/2019
45,000
6,079
51,079
141,886
Residences at West Place
Orlando, FL
342
7/17/2019
55,000
4,505
59,505
173,991
Avant at Pembroke Pines
Pembroke Pines, FL
1,520
8/30/2019
322,000
37,743
359,743
236,673
Arbors of Brentwood
Nashville, TN
346
9/10/2019
62,250
4,248
66,498
192,191
Torreyana Apartments
Las Vegas, NV
316
11/22/2019
68,000
2,771
70,771
223,959
Bloom
Las Vegas, NV
528
11/22/2019
106,500
4,786
111,286
210,769
Bella Solara
Las Vegas, NV
320
11/22/2019
66,500
3,642
70,142
219,194
Fairways at San Marcos
Chandler, AZ
352
11/2/2020
84,480
4,366
88,846
252,403
The Verandas at Lake Norman
Cornelius, NC
264
6/30/2021
63,500
4,812
68,312
258,758
Creekside at Matthews
Matthews, NC
240
6/30/2021
58,000
4,128
62,128
258,867
Six Forks Station
Raleigh, NC
323
9/10/2021
74,760
6,431
81,191
251,365
High House at Cary
Cary, NC
302
12/7/2021
93,250
5,247
98,497
326,149
The Adair
Sandy Springs, GA
232
4/1/2022
65,500
5,390
70,890
305,560
Estates on Maryland
Phoenix, AZ
330
4/1/2022
77,900
4,636
82,536
250,109
Sedona at Lone Mountain
Las Vegas, NV
321
12/11/2025
73,250
7,230
80,480
250,717
Total/Weighted Average
13,305
$
2,106,227
$
215,048
$
2,321,275
$
174,466
(1)
Only includes properties owned as of June 30, 2026.
(2)
Includes interior and exterior rehab.
NXRT.NEXPOINT.COM
Page 28
NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]
Historical Disposition Details
(in thousands, except unit and per unit amounts)
Property Name
Location
Units
Purchase
Price
Sale
Price
Sales Price Per Unit
Sale Date
Net Cash
Proceeds (1)
Gain on
Sale
Meridian
Austin, TX
200
$
12,300
$
17,250
$
86,250
5/10/2016
$
16,981
$
4,786
Park at Regency and Mandarin Reserve
Jacksonville, FL
679
34,500
47,000
69,219
6/6/2016
46,239
11,584
Park at Blanding and Colonial Forest
Jacksonville, FL
291
12,000
14,500
49,828
8/31/2016
14,259
2,007
Willowdale Crossings
Frederick, MD
432
41,000
45,200
104,630
9/15/2016
44,439
5,576
Jade Park
Dayton Beach, FL
144
7,800
10,000
69,444
9/30/2016
9,868
1,979
The Miramar Apartments
Dallas, TX
314
8,875
16,550
52,707
4/3/2017
16,326
6,368
Toscana
Dallas, TX
192
8,875
13,250
69,010
4/3/2017
13,040
4,283
The Grove at Alban
Frederick, MD
290
23,050
27,500
94,828
4/3/2017
27,021
4,514
Twelve 6 Ten at the Park
Dallas, TX
402
20,984
26,600
66,169
4/27/2017
26,349
4,731
Regatta Bay
Seabrook, TX
240
18,200
28,200
117,500
7/14/2017
27,670
10,423
NAVA Portfolio (2)
Atlanta, GA
1,100
66,200
116,000
105,455
9/27/2017
114,010
48,046
Timberglen
Dallas, TX
304
16,950
30,000
98,684
1/31/2018
29,553
13,742
Edgewater at Sandy Springs
Atlanta, GA
760
58,000
101,250
133,224
8/28/2019
100,219
47,329
Belmont at Duck Creek
Garland, TX
240
18,525
29,500
122,917
8/28/2019
29,148
11,985
The Ashlar
Dallas, TX
264
16,235
29,400
111,364
8/28/2019
29,050
13,205
Heatherstone
Dallas, TX
152
9,450
16,275
107,072
8/28/2019
16,054
6,368
The Pointe at the Foothills
Mesa, AZ
528
52,275
85,400
161,742
8/28/2019
84,663
37,925
Abbington Heights
Antioch, TN
274
17,900
28,050
102,372
8/30/2019
27,630
10,888
Southpoint Reserve at Stoney Creek
Fredericksburg, VA
156
17,000
23,500
150,641
3/20/2020
23,176
5,469
Willow Grove
Nashville, TN
244
13,750
31,300
128,279
3/26/2020
31,005
17,513
Woodbridge
Nashville, TN
220
16,000
31,700
144,091
3/26/2020
31,237
15,990
Eagle Crest
Irving, TX
447
27,325
55,500
124,161
9/30/2020
54,779
30,160
Beechwood Terrace
Antioch, TN
300
21,400
53,600
178,667
11/1/2021
53,003
33,960
Cedar Pointe
Antioch, TN
210
26,500
37,650
179,286
11/1/2021
37,231
12,252
Hollister Place
Houston, TX
260
24,500
36,750
141,346
12/29/2022
36,455
14,684
Silverbrook
Grand Prairie, TX
642
30,400
70,000
109,034
9/22/2023
69,431
43,107
Timber Creek
Charlotte, NC
352
22,750
49,000
139,205
12/13/2023
48,348
24,819
Old Farm
Houston, TX
734
84,721
103,000
140,327
3/1/2024
102,704
31,548
Radbourne Lake
Charlotte, NC
225
24,250
39,250
174,444
4/30/2024
38,904
18,847
Stone Creek at Old Farm
Houston, TX
190
23,332
24,500
128,947
10/1/2024
24,095
3,851
Total/Weighted Average
10,786
$
775,047
$
1,237,675
$
114,748
$
1,222,887
$
497,939
(1)
Represents sales price, net of closing costs.
(2)
The NAVA Portfolio consists of The Arbors, The Crossings, The Crossings at Holcomb Bridge and The Knolls.
NXRT.NEXPOINT.COM
Page 29
NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]
Definitions and Reconciliations of Non-GAAP Measures
Definitions
This presentation contains non-GAAP financial measures. A “non-GAAP financial measure” is defined as a numerical measure of a company’s financial performance that excludes or includes amounts so as to be different than the most directly comparable measure calculated and presented in accordance with GAAP in the statements of income (loss), balance sheets or statements of cash flows of the Company. The non-GAAP financial measures used within this presentation are net operating income (“NOI”), funds from operations attributable to common stockholders (“FFO”), FFO per diluted share, Core FFO, Core FFO per diluted share, adjusted FFO (“AFFO”), AFFO per diluted share and net debt.
NOI is a non-GAAP financial measure of performance. NOI is used by investors and our management to evaluate and compare the performance of our properties to other comparable properties, to determine trends in earnings and to compute the fair value of our properties as NOI is calculated by adjusting net income (loss) to add back (1) interest expense, (2) advisory and administrative fees, (3) depreciation and amortization expenses, (4) corporate income and corporate general and administrative expenses that are not reflective of operations of the properties, (5) casualty-related expenses/(recoveries) and casualty loss, (6) property general and administrative expenses that are not reflective of the continuing operations of the properties or are incurred on behalf of the Company at the property for expenses such as legal, professional, centralized leasing service and franchise tax fees and (7) equity in earnings of affiliate. We define “Same Store NOI” as NOI for our properties that are comparable between periods. We view Same Store NOI as an important measure of the operating performance of our properties because it allows us to compare operating results of properties owned for the entirety of the current and comparable periods and therefore eliminates variations caused by acquisitions or dispositions during the periods.
FFO is defined by the National Association of Real Estate Investment Trusts (“NAREIT”), as net income (loss) computed in accordance with GAAP, excluding gains or losses from real estate dispositions, plus real estate depreciation and amortization. We compute FFO in accordance with NAREIT’s definition. Our presentation differs slightly in that we begin with net income (loss) before adjusting for amounts attributable to redeemable noncontrolling interests in the OP and we show the combined amounts attributable to such noncontrolling interests as an adjustment to arrive at FFO attributable to common stockholders.
Core FFO makes certain adjustments to FFO, which are not representative of the ongoing operating performance of our Portfolio. Core FFO adjusts FFO to remove items such as loss on extinguishment of debt and modification costs, casualty-related expenses/(recoveries) and loss (gain), the amortization of deferred financing costs, mark-to-market gains or losses related to interest rate cap agreements not designated as hedges for accounting purposes, and the noncontrolling interests (as described above) related to these items.
AFFO makes certain adjustments to Core FFO in order to arrive at a more refined measure of the operating performance of our portfolio. There is no industry standard definition of AFFO and practice is divergent across the industry. AFFO adjusts Core FFO to remove items such as equity-based compensation expense and the related noncontrolling interests (as described above) related to this item.
Net debt is calculated by subtracting cash and cash equivalents and restricted cash held for value-add upgrades and green improvements from total debt outstanding.
We believe that the use of NOI, FFO, Core FFO, AFFO and net debt, combined with the required GAAP presentations, improves the understanding of operating results and debt levels of REITs among investors and makes comparisons of operating results and debt levels among such companies more meaningful. While NOI, FFO, Core FFO, AFFO and net debt are relevant and widely used measures of operating performance and debt levels of REITs, they do not represent cash flows from operations, net income (loss) or total debt as defined by GAAP and should not be considered an alternative or substitute to those measures in evaluating our liquidity, operating performance and debt levels. NOI, FFO, Core FFO and AFFO do not purport to be indicative of cash available to fund our future cash requirements. We present net debt because we believe it provides our investors a better understanding of our leverage ratio. Net debt should not be considered an alternative or substitute to total debt, as we may not always be able to use our available cash to repay debt. Our computation of NOI, FFO, Core FFO, AFFO and net debt may not be comparable to NOI, FFO, Core FFO, AFFO and net debt reported by other REITs. For a more complete discussion of NOI, FFO, Core FFO and AFFO, see our most recent Annual Report on Form 10-K and our other filings with the SEC.
NXRT.NEXPOINT.COM
Page 30
NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]
Reconciliations
Reconciliation of Debt to Net Debt
(dollar amounts in thousands)
Q2 2026
Q2 2025
Total mortgage debt
$
1,543,529
$
1,503,242
Total credit facility
79,145
—
Total debt outstanding
1,622,674
1,503,242
Adjustments to arrive at net debt:
Cash and cash equivalents
(14,626
)
(13,623
)
Restricted cash held for value-add upgrades and green improvements
(6,564
)
(3,320
)
Net Debt
$
1,601,484
$
1,486,299
Enterprise Value (1)
$
2,314,484
$
2,331,299
Leverage Ratio (Total Debt to Market Capitalization plus Total Debt)
69
%
64
%
Leverage Ratio (Net Debt to Enterprise Value)
69
%
64
%
(1)
Enterprise Value is calculated as Market Capitalization plus net debt.
Guidance Reconciliations of NOI, Same Store NOI, FFO, Core FFO and AFFO
The following table, which has not been adjusted for the effects of noncontrolling interests, reconciles our 2026 NOI guidance to net loss (the most directly comparable GAAP financial measure) guidance for the periods presented below (in thousands):
For the Year Ended
December 31, 2026
For the Three Months Ended
September 30, 2026
Mid-Point (1)
Mid-Point (1)
Net loss
$
(39,517
)
$
(11,015
)
Adjustments to reconcile net loss to NOI:
Advisory and administrative fees
7,197
1,813
Corporate general and administrative expenses
19,039
4,928
Corporate income
(3,267
)
(978
)
Property general and administrative expenses
(2)
4,009
1,003
Depreciation and amortization
97,423
24,888
Interest expense
71,246
18,285
Casualty-related recoveries
(1,677
)
—
Equity in earnings of affiliate
(333
)
(80
)
NOI
$
154,120
$
38,844
Less Non-Same Store
Revenues
(3)
(6,229
)
Operating expenses
(3)
2,175
Same Store NOI
(3)
$
150,066
(1)
Mid-Point estimates shown for full year and third quarter 2026 guidance. Assumptions made for full year and third quarter 2026 NOI guidance include the Same Store operating growth projections included in the “2026 Full Year Guidance Summary” section of this release and the effect of the dispositions throughout the fiscal year.
(2)
Adjustment to net loss to exclude certain property general and administrative expenses that are not reflective of the continuing operations of the properties or are incurred on our behalf at the property for expenses such as legal, professional, centralized leasing service and franchise tax fees.
(3)
Amounts are derived from the results of operations of our YTD Same Store properties and Non-Same Store properties. There are 35 properties in our YTD Same Store pool.
NXRT.NEXPOINT.COM
Page 31
NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]
The following table reconciles our FFO, Core FFO and AFFO guidance to our net loss (the most directly comparable GAAP financial measure) guidance for the year ended December 31, 2026 (in thousands, except per share data):
For the Year Ended
December 31, 2026
Mid-Point
Net loss
$
(39,517
)
Depreciation and amortization
97,423
Adjustment for noncontrolling interests
(229
)
FFO attributable to common stockholders
57,677
FFO per share - diluted (1)
$
2.25
Casualty-related recoveries
(1,677
)
Amortization of deferred financing costs
6,585
Mark-to-market adjustments of interest rate caps
23
Adjustment for noncontrolling interests
(19
)
Core FFO attributable to common stockholders
62,589
Core FFO per share - diluted (1)
$
2.45
Equity-based compensation expense
10,722
Adjustment for noncontrolling interests
(42
)
AFFO attributable to common stockholders
73,269
AFFO per share - diluted (1)
$
2.86
Weighted average common shares outstanding - diluted
25,593
(1)
For purposes of calculating per share data, we assume a weighted average diluted share count of approximately 25.6 million for the full year 2026.
NOI
The following table, which has not been adjusted for the effects of noncontrolling interests, reconciles NOI for the three months ended March 31, 2026 and the year ended December 31, 2025 to net loss, the most directly comparable GAAP financial measure (in thousands):
For the Three Months Ended
March 31, 2026
For the Year Ended
December 31, 2025
Net loss
$
(6,781
)
$
(32,154
)
Adjustments to reconcile net loss to NOI:
Advisory and administrative fees
1,771
6,941
Corporate general and administrative expenses
4,473
17,945
Corporate income
(590
)
(1,666
)
Casualty-related expenses
(1)
(1,753
)
264
Casualty loss
—
167
Property general and administrative expenses
(2)
851
4,010
Depreciation and amortization
24,291
95,752
Interest expense
15,442
60,735
Equity in earnings of affiliate
(68
)
(257
)
NOI
$
37,636
$
151,737
(1)
Adjustment to net loss to exclude certain property operating expenses that are casualty-related expenses.
(2)
Adjustment to net loss to exclude certain property general and administrative expenses that are not reflective of the continuing operations of the properties or are incurred on our behalf at the property for expenses such as legal, professional, centralized leasing service and franchise tax fees.
NXRT.NEXPOINT.COM
Page 32
NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]
The following table, reconciles FFO, Core FFO and AFFO for the three months ended March 31, 2026 and the year ended December 31, 2025 to net loss, the most directly comparable GAAP financial measure (in thousands):
For the Three Months Ended
March 31, 2026
For the Year Ended
December 31, 2025
Net loss
$
(6,781
)
$
(32,154
)
Depreciation and amortization
24,291
95,752
Adjustment for noncontrolling interests
(69
)
(251
)
FFO attributable to common stockholders
17,441
63,347
FFO per share - basic
$
0.69
$
2.49
FFO per share - diluted
$
0.69
$
2.48
Casualty-related expenses (recoveries)
(1,753
)
264
Casualty losses
—
167
Amortization of deferred financing costs
1,683
6,585
Mark-to-market adjustments of interest rate caps
(98
)
961
Adjustment for noncontrolling interests
1
(31
)
Core FFO attributable to common stockholders
17,274
71,293
Core FFO per share - basic
$
0.68
$
2.81
Core FFO per share - diluted
$
0.68
$
2.79
Equity-based compensation expense
2,362
9,883
Adjustment for noncontrolling interests
(9
)
(39
)
AFFO attributable to common stockholders
19,627
81,137
AFFO per share - basic
$
0.77
$
3.20
AFFO per share - diluted
$
0.77
$
3.18
Weighted average common shares outstanding - basic
25,398
25,390
Weighted average common shares outstanding - diluted
(1)
25,398
25,554
Dividends declared per common share
$
0.53
$
2.06
Net income (loss) Coverage - diluted
(2)
-0.51x
-0.61x
FFO Coverage - diluted
(2)
1.30x
1.20x
Core FFO Coverage - diluted
(2)
1.28x
1.35x
AFFO Coverage - diluted
(2)
1.46x
1.54x
(1)
The Company uses diluted weighted average common shares outstanding when in a dilutive position for FFO, Core FFO and AFFO. For periods in which potential common shares are anti‑dilutive, diluted weighted‑average shares outstanding are equal to basic weighted‑average shares outstanding.
(2)
Indicates coverage ratio of net loss/FFO/Core FFO/AFFO per common share (diluted) over dividends declared per common share during the period.
NXRT.NEXPOINT.COM
Page 33
GRAPHIC
GRAPHIC
Filename: img161653849_0.jpg · Sequence: 3
Binary file (93871 bytes)
Download img161653849_0.jpg
GRAPHIC
GRAPHIC
Filename: img161653849_1.jpg · Sequence: 4
Binary file (431973 bytes)
Download img161653849_1.jpg
GRAPHIC
GRAPHIC
Filename: img161653849_2.jpg · Sequence: 5
Binary file (1638605 bytes)
Download img161653849_2.jpg
GRAPHIC
GRAPHIC
Filename: img161653849_3.jpg · Sequence: 6
Binary file (283006 bytes)
Download img161653849_3.jpg
GRAPHIC
GRAPHIC
Filename: img161653849_4.jpg · Sequence: 7
Binary file (93871 bytes)
Download img161653849_4.jpg
GRAPHIC
GRAPHIC
Filename: img161653849_5.jpg · Sequence: 8
Binary file (111635 bytes)
Download img161653849_5.jpg
GRAPHIC
GRAPHIC
Filename: img161653849_6.jpg · Sequence: 9
Binary file (104774 bytes)
Download img161653849_6.jpg
GRAPHIC
GRAPHIC
Filename: img161653849_7.jpg · Sequence: 10
Binary file (82164 bytes)
Download img161653849_7.jpg
GRAPHIC
GRAPHIC
Filename: img161653849_8.jpg · Sequence: 11
Binary file (414749 bytes)
Download img161653849_8.jpg
GRAPHIC
GRAPHIC
Filename: img161653849_9.jpg · Sequence: 12
Binary file (490299 bytes)
Download img161653849_9.jpg
GRAPHIC
GRAPHIC
Filename: img161653849_10.jpg · Sequence: 13
Binary file (483651 bytes)
Download img161653849_10.jpg
GRAPHIC
GRAPHIC
Filename: img161653849_11.gif · Sequence: 14
Binary file (24240 bytes)
Download img161653849_11.gif
GRAPHIC
GRAPHIC
Filename: img161653849_12.jpg · Sequence: 15
Binary file (180593 bytes)
Download img161653849_12.jpg
XML — IDEA: XBRL DOCUMENT
XML
Filename: R1.htm · Sequence: 18
v3.26.1
Document and Entity Information
Aug. 04, 2026
Cover [Abstract]
Entity Registrant Name
NEXPOINT RESIDENTIAL TRUST, INC.
Document Type
8-K
Document Period End Date
Aug. 04, 2026
Entity Incorporation, State or Country Code
MD
Entity File Number
001-36663
Entity Tax Identification Number
47-1881359
Entity Address, Address Line One
300 Crescent Court, Suite 700
Entity Address, City or Town
Dallas
Entity Address, State or Province
TX
Entity Address, Postal Zip Code
75201
City Area Code
214
Local Phone Number
276-6300
Written Communications
false
Soliciting Material
false
Pre-commencement Tender Offer
false
Pre-commencement Issuer Tender Offer
false
Title of 12(b) Security
Common Stock
Trading Symbol
NXRT
Security Exchange Name
NYSE
Entity Emerging Growth Company
false
Amendment Flag
false
Entity Central Index Key
0001620393
X
- Definition
Boolean flag that is true when the XBRL content amends previously-filed or accepted submission.
+ References
No definition available.
+ Details
Name:
dei_AmendmentFlag
Namespace Prefix:
dei_
Data Type:
xbrli:booleanItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Area code of city
+ References
No definition available.
+ Details
Name:
dei_CityAreaCode
Namespace Prefix:
dei_
Data Type:
xbrli:normalizedStringItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Cover page.
+ References
No definition available.
+ Details
Name:
dei_CoverAbstract
Namespace Prefix:
dei_
Data Type:
xbrli:stringItemType
Balance Type:
na
Period Type:
duration
X
- Definition
For the EDGAR submission types of Form 8-K: the date of the report, the date of the earliest event reported; for the EDGAR submission types of Form N-1A: the filing date; for all other submission types: the end of the reporting or transition period. The format of the date is YYYY-MM-DD.
+ References
No definition available.
+ Details
Name:
dei_DocumentPeriodEndDate
Namespace Prefix:
dei_
Data Type:
xbrli:dateItemType
Balance Type:
na
Period Type:
duration
X
- Definition
The type of document being provided (such as 10-K, 10-Q, 485BPOS, etc). The document type is limited to the same value as the supporting SEC submission type, or the word 'Other'.
+ References
No definition available.
+ Details
Name:
dei_DocumentType
Namespace Prefix:
dei_
Data Type:
dei:submissionTypeItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Address Line 1 such as Attn, Building Name, Street Name
+ References
No definition available.
+ Details
Name:
dei_EntityAddressAddressLine1
Namespace Prefix:
dei_
Data Type:
xbrli:normalizedStringItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Name of the City or Town
+ References
No definition available.
+ Details
Name:
dei_EntityAddressCityOrTown
Namespace Prefix:
dei_
Data Type:
xbrli:normalizedStringItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Code for the postal or zip code
+ References
No definition available.
+ Details
Name:
dei_EntityAddressPostalZipCode
Namespace Prefix:
dei_
Data Type:
xbrli:normalizedStringItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Name of the state or province.
+ References
No definition available.
+ Details
Name:
dei_EntityAddressStateOrProvince
Namespace Prefix:
dei_
Data Type:
dei:stateOrProvinceItemType
Balance Type:
na
Period Type:
duration
X
- Definition
A unique 10-digit SEC-issued value to identify entities that have filed disclosures with the SEC. It is commonly abbreviated as CIK.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 12
-Subsection b-2
+ Details
Name:
dei_EntityCentralIndexKey
Namespace Prefix:
dei_
Data Type:
dei:centralIndexKeyItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Indicate if registrant meets the emerging growth company criteria.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 12
-Subsection b-2
+ Details
Name:
dei_EntityEmergingGrowthCompany
Namespace Prefix:
dei_
Data Type:
xbrli:booleanItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Commission file number. The field allows up to 17 characters. The prefix may contain 1-3 digits, the sequence number may contain 1-8 digits, the optional suffix may contain 1-4 characters, and the fields are separated with a hyphen.
+ References
No definition available.
+ Details
Name:
dei_EntityFileNumber
Namespace Prefix:
dei_
Data Type:
dei:fileNumberItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Two-character EDGAR code representing the state or country of incorporation.
+ References
No definition available.
+ Details
Name:
dei_EntityIncorporationStateCountryCode
Namespace Prefix:
dei_
Data Type:
dei:edgarStateCountryItemType
Balance Type:
na
Period Type:
duration
X
- Definition
The exact name of the entity filing the report as specified in its charter, which is required by forms filed with the SEC.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 12
-Subsection b-2
+ Details
Name:
dei_EntityRegistrantName
Namespace Prefix:
dei_
Data Type:
xbrli:normalizedStringItemType
Balance Type:
na
Period Type:
duration
X
- Definition
The Tax Identification Number (TIN), also known as an Employer Identification Number (EIN), is a unique 9-digit value assigned by the IRS.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 12
-Subsection b-2
+ Details
Name:
dei_EntityTaxIdentificationNumber
Namespace Prefix:
dei_
Data Type:
dei:employerIdItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Local phone number for entity.
+ References
No definition available.
+ Details
Name:
dei_LocalPhoneNumber
Namespace Prefix:
dei_
Data Type:
xbrli:normalizedStringItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Boolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 13e
-Subsection 4c
+ Details
Name:
dei_PreCommencementIssuerTenderOffer
Namespace Prefix:
dei_
Data Type:
xbrli:booleanItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Boolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 14d
-Subsection 2b
+ Details
Name:
dei_PreCommencementTenderOffer
Namespace Prefix:
dei_
Data Type:
xbrli:booleanItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Title of a 12(b) registered security.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 12
-Subsection b
+ Details
Name:
dei_Security12bTitle
Namespace Prefix:
dei_
Data Type:
dei:securityTitleItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Name of the Exchange on which a security is registered.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 12
-Subsection d1-1
+ Details
Name:
dei_SecurityExchangeName
Namespace Prefix:
dei_
Data Type:
dei:edgarExchangeCodeItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Boolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as soliciting material pursuant to Rule 14a-12 under the Exchange Act.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 14a
-Subsection 12
+ Details
Name:
dei_SolicitingMaterial
Namespace Prefix:
dei_
Data Type:
xbrli:booleanItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Trading symbol of an instrument as listed on an exchange.
+ References
No definition available.
+ Details
Name:
dei_TradingSymbol
Namespace Prefix:
dei_
Data Type:
dei:tradingSymbolItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Boolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as written communications pursuant to Rule 425 under the Securities Act.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Securities Act
-Number 230
-Section 425
+ Details
Name:
dei_WrittenCommunications
Namespace Prefix:
dei_
Data Type:
xbrli:booleanItemType
Balance Type:
na
Period Type:
duration