ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
(Address of Principal Executive Offices) | (Zip Code) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||
N/A | N/A | N/A |
Large accelerated filer | o | Accelerated filer | o | |
x | Smaller reporting company | |||
Emerging growth company |
Page | ||
Year ended December 31, 2024 | |
Performance participation allocation | $1,874 |
Management fee | 3,557 |
Total | $5,431 |
Class S Shares | Class D Shares | Class I Shares | Class F-S Shares | Class F-D Shares | Class F-I Shares | Class D-S Shares | Class E Shares | ||||||||
Transaction Fees | Up to 3.50% | Up to 1.50% | — | Up to 3.50% | Up to 1.50% | — | — | — | |||||||
Shareholder servicing fee (% of NAV) | 0.85% | 0.25% | — | 0.85% | 0.25% | — | — | — |
Class S | Class D | Class I | Class F-S | Class F-D | Class F-I | Class F-I X | Class B-X | Class C(1) | Class D-S(2) | Class D-X | Class E(4) | |
November 30, 2023(3) | $— | $— | $— | $— | $— | $— | $10.0099 | $10.0099 | $10.0099 | $— | $— | $10.0099 |
December 31, 2023 | $— | $— | $— | $— | $— | $— | $10.0125 | $10.0038 | $10.0076 | $— | $— | $10.0130 |
January 31, 2024 | $— | $— | $— | $— | $— | $— | $10.0282 | $10.0226 | $10.0237 | $— | $10.0259 | $10.0291 |
February 29, 2024 | $— | $— | $— | $— | $— | $— | $10.0493 | $10.0344 | $10.0424 | $— | $10.0431 | $10.0517 |
March 31, 2024 | $— | $— | $— | $— | $— | $10.0433 | $10.0645 | $10.0495 | $— | $— | $10.0566 | $10.0661 |
April 30, 2024 | $— | $— | $— | $— | $— | $10.0313 | $10.0715 | $10.0565 | $— | $10.0622 | $10.0622 | $10.0724 |
May 31, 2024 | $— | $— | $— | $— | $— | $10.0301 | $10.0803 | $— | $— | $10.0624 | $10.0709 | $10.0810 |
June 30, 2024 | $— | $— | $— | $— | $— | $10.0299 | $10.0938 | $— | $— | $10.0676 | $10.0844 | $10.0941 |
July 31, 2024 | $— | $— | $— | $— | $— | $10.0338 | $10.1123 | $— | $— | $10.0774 | $10.1024 | $10.1114 |
August 31, 2024 | $— | $— | $— | $— | $— | $10.0427 | $— | $— | $— | $10.0932 | $10.1265 | $10.1342 |
September 30, 2024 | $— | $— | $— | $10.0989 | $— | $10.1098 | $— | $— | $— | $10.1719 | $10.2121 | $10.2188 |
October 31, 2024 | $— | $— | $— | $10.1055 | $— | $10.1422 | $— | $— | $— | $10.2240 | $10.2595 | $10.2695 |
November 30, 2024 | $— | $— | $— | $10.1055 | $— | $10.1481 | $— | $— | $— | $10.2416 | $10.2859 | $10.2695 |
December 31, 2024 | $— | $— | $— | $10.1525 | $— | $10.1894 | $— | $— | $— | $10.2950 | $10.3486 | $10.3499 |
Record Date | Class S | Class D | Class I | Class F–S | Class F–D | Class F–I | Class F-I X | Class B–X | Class C(1) | Class D–S(2) | Class D-X | Class E |
January 31, 2024 | $— | $— | $— | $— | $— | $— | $0.0396 | $0.0396 | $0.0396 | $— | $0.0396 | $0.0396 |
February 29, 2024 | $— | $— | $— | $— | $— | $— | $0.0439 | $0.0439 | $0.0439 | $— | $0.0439 | $0.0439 |
March 31, 2024 | $— | $— | $— | $— | $— | $0.0440 | $0.0440 | $0.0440 | $— | $— | $0.0440 | $0.0440 |
April 30, 2024 | $— | $— | $— | $— | $— | $0.0481 | $0.0481 | $0.0481 | $— | $— | $0.0481 | $0.0481 |
May 31, 2024 | $— | $— | $— | $— | $— | $0.0481 | $0.0481 | $— | $— | $0.0481 | $0.0481 | $0.0481 |
June 30, 2024 | $— | $— | $— | $— | $— | $0.0502 | $0.0502 | $— | $— | $0.0502 | $0.0502 | $0.0502 |
July 31, 2024 | $— | $— | $— | $— | $— | $0.0502 | $0.0502 | $— | $— | $0.0502 | $0.0502 | $0.0502 |
August 31, 2024 | $— | $— | $— | $— | $— | $0.0502 | $— | $— | $— | $0.0502 | $0.0502 | $0.0502 |
September 30, 2024 | $— | $— | $— | $0.0431 | $— | $0.0502 | $— | $— | $— | $0.0502 | $0.0502 | $0.0502 |
October 31, 2024 | $— | $— | $— | $0.0455 | $— | $0.0527 | $— | $— | $— | $0.0527 | $0.0527 | $0.0527 |
November 30, 2024 | $— | $— | $— | $0.0456 | $— | $0.0528 | $— | $— | $— | $0.0528 | $0.0528 | $0.0528 |
December 31, 2024 | $— | $— | $— | $0.0457 | $— | $0.0529 | $— | $— | $— | $0.0529 | $0.0529 | $0.0529 |
Total | $— | $— | $— | $0.1799 | $— | $0.4994 | $0.3241 | $0.1756 | $0.0835 | $0.4073 | $0.5829 | $0.5829 |
Ordinary Income | Capital Gains | Return of Capital | ||||
Year ended December 31, 2024 | 40.86% | —% | 59.14% |
Year Ended December 31, 2024 | ||
Distributions | Amount | Percentage |
Payable in cash | $21,800 | 66% |
Reinvested in shares | 11,240 | 34% |
Total distributions | $33,040 | 100% |
Source of Distributions | ||
Cash flows from operating activities(1) | $33,040 | 100% |
Offering proceeds | — | —% |
Total sources of distributions | $33,040 | 100% |
Cash flows from operating activities | $34,102 |
Class S | Class D | Class I | Class F-S | Class F-D | Class F-I | Class F-I X | Class B-X | Class C(2) | Class D-S(3) | Class D-X | Class E | |
Inception-to- Date Total Return (1) | —% | —% | —% | 3.00% | —% | 6.77% | 5.26% | 3.15% | 2.07% | 6.51% | 9.52% | 8.94% |
Property Type(1) | Location | Number of Properties | Purchase Price | Annual Escalations | Lease Term (Years) | Square Feet | Acquisition Date | Occupancy Rate | |||||||||
Industrial | Pennsylvania | 1 | (2) | $12,560 | 3.25% | 30 | 650 | 9/28/2023 | 100% | ||||||||
Industrial | Missouri | 1 | (2) | 13,679 | 2.85% | 25 | N/A | 11/1/2023 | N/A | ||||||||
Industrial | Tennessee | 1 | (2) | 3,064 | 3.00% | 10 | 141 | 12/1/2023 | 100% | ||||||||
Industrial | Wisconsin | 1 | 66,497 | 3.00% | 25 | 983 | 12/28/2023 | 100% | |||||||||
Industrial | Pennsylvania | 1 | 21,897 | 3.00% | 25 | 242 | 1/29/2024 | 100% | |||||||||
Industrial | Various | 2 | (3) | 25,415 | 3.00% | 20 | 401 | 2/29/2024 | 100% | ||||||||
Industrial | Utah | 3 | (3) | 45,619 | 2.50% | 20 | 254 | 3/29/2024 | 100% | ||||||||
Industrial | Various | 27 | (3) | 133,859 | 2.75% | 20 | 1,094 | 4/11/2024 | 100% | ||||||||
Retail | Washington | 6 | (3) | 15,283 | 2.00% | 15 | 25 | 5/7/2024 | 100% | ||||||||
Retail | Kentucky | 7 | (3) | 12,241 | 2.00% | 15 | 25 | 6/11/2024 | 100% | ||||||||
Retail | New Hampshire | 4 | (3) | 7,894 | 2.50% | 15 | 20 | 6/11/2024 | 100% | ||||||||
Retail | Illinois | 3 | (3) | 6,922 | 2.00% | 15 | 21 | 6/28/2024 | 100% | ||||||||
Retail | Alabama | 4 | (3) | 8,143 | 2.00% | 15 | 38 | 7/9/2024 | 100% | ||||||||
Industrial | Various | 22 | (3) | 173,477 | 2.80% | 20 | 1,331 | 8/13/2024 | 100% | ||||||||
Industrial | Various | 2 | (3) | 9,855 | 2.75% | 20 | 137 | 8/22/2024 | 100% | ||||||||
Retail | Louisiana | 5 | (3) | 13,509 | 2.00% | 15 | 30 | 8/27/2024 | 100% | ||||||||
Retail | South Carolina | 1 | (3) | 2,727 | 2.00% | 15 | 7 | 9/6/2024 | 100% | ||||||||
Retail | Florida | 3 | (3) | 9,911 | 2.00% | 15 | 19 | 9/25/2024 | 100% | ||||||||
Industrial | Georgia | 3 | (3) | 29,575 | 1.25x CPI | 20 | 343 | 9/26/2024 | 100% | ||||||||
Industrial | Various | 3 | (3) | 206,923 | 1.25x CPI | 17 | 786 | 10/23/2024 | 100% | ||||||||
Retail | Michigan | 2 | (3) | 4,959 | 2.00% | 15 | 7 | 12/3/2024 | 100% | ||||||||
Retail | New Jersey | 3 | (3) | 12,937 | 2.00% | 15 | 25 | 12/9/2024 | 100% | ||||||||
Industrial | Various | 2 | (3) | 80,179 | 3.00% | 20 | 567 | 12/9/2024 | 100% | ||||||||
Retail | Minnesota | 1 | 6,731 | 2.00% | 15 | 18 | 12/18/2024 | 100% | |||||||||
Industrial | Various | 16 | (3) | 132,354 | 2.75% | 20 | 847 | 12/20/2024 | 100% | ||||||||
Retail | Pennsylvania | 2 | (3) | 5,703 | 2.00% | 15 | 7 | 12/27/2024 | 100% | ||||||||
Retail | Washington | 2 | (3) | 16,034 | 2.00% | 15 | 35 | 12/27/2024 | 100% | ||||||||
Retail | West Virginia | 4 | (3) | 18,092 | 2.00% | 15 | 29 | 12/30/2024 | 100% | ||||||||
Industrial | Various | 2 | (3) | 101,796 | 3.00% | 20 | 224 | 12/31/2024 | 100% | ||||||||
Retail | Florida | 2 | (3) | 15,472 | 2.00% | 15 | 23 | 12/31/2024 | 100% | ||||||||
Total | 136 | $1,213,307 | 8,329 |
Property Type | Location | Number of Properties | Start Date | Total Project Commitment | Cumulative Investment | Estimated Remaining Investment | ||||||
Industrial | Pennsylvania | 1 | September 2023(1) | $72,461 | $65,847 | $6,414 | ||||||
Industrial | Missouri | 1 | November 2023 | $125,068 | $76,415 | $48,653 | ||||||
Industrial | Tennessee | 1 | November 2023(2) | $35,946 | $33,676 | $2,270 | ||||||
Industrial | New York | 1 | September 2024(3) | $45,185 | $3,125 | $42,060 |
Year | Number of Expiring Leases(1) | Annualized Base Rent(1) | % of Total Annualized Base Rent Expiring | Square Feet(1) | % of Total Square Feet Expiring | |||||
2025 | — | $— | —% | — | —% | |||||
2026 | — | — | —% | — | —% | |||||
2027 | — | — | —% | — | —% | |||||
2028 | — | — | —% | — | —% | |||||
2029 | — | — | —% | — | —% | |||||
2030 | — | — | —% | — | —% | |||||
2031 | — | — | —% | — | —% | |||||
2032 | — | — | —% | — | —% | |||||
Thereafter | 31 | 109,442 | 100% | 8,877 | 100% | |||||
Total | 31 | $109,442 | 100% | 8,877 | 100% |
For the year ended December 31, 2024 | For the period from January 24, 2023 (Date of Formation) through December 31, 2023 | |||
Revenue | ||||
Rental revenue | $41,355 | $85 | ||
Total revenue | 41,355 | 85 | ||
Expenses | ||||
Organizational costs | 3,182 | 6,491 | ||
General and administrative | 8,185 | 176 | ||
Management fee | 3,557 | — | ||
Performance participation allocation | 1,874 | — | ||
Depreciation and amortization | 14,003 | 25 | ||
Total expenses | 30,801 | 6,692 | ||
Other income (expense) | ||||
Interest income | 5,222 | 413 | ||
Interest expense, net | (4,171) | (87) | ||
Total other income (expense) | 1,051 | 326 | ||
Net income (loss) | $11,605 | $(6,281) | ||
Earnings (loss) per share amount of common stock - basic and diluted | $0.21 | $(3.96) | ||
Weighted-average shares of common stock outstanding | 55,503 | 1,587 |
Components of NAV | Amount | |
Investments in real estate | $1,243,143 | |
Intangible assets | 148,936 | |
Cash and cash equivalents | 127,225 | |
Restricted cash | 87,737 | |
Other assets | 10,901 | |
Loan payable | (683,654) | |
Subscriptions received in advance | (80,573) | |
Distribution payable | (4,260) | |
Due to affiliate | (1,255) | |
Management fee payable | (691) | |
Accrued performance participation allocation | (1,874) | |
Accounts payable and accrued expenses | (11,424) | |
Other Liabilities | (5,523) | |
Net Asset Value | $828,688 | |
Number of outstanding shares/units(1) | 80,940 |
NAV | Number of Outstanding Shares /Units | NAV Per Share/Units | ||||
Class S | $— | — | $— | |||
Class D | — | — | — | |||
Class I | — | — | — | |||
Class F-S | 30,338 | 2,988 | 10.1525 | |||
Class F-D | — | — | — | |||
Class F-I | 412,295 | 40,463 | 10.1894 | |||
Class F-I X | — | — | — | |||
Class B-X | — | — | — | |||
Class C(1) | — | — | — | |||
Class D-S(2) | 366,635 | 35,613 | 10.2950 | |||
Class D-X | 13,941 | 1,347 | 10.3486 | |||
Class E(3) | 5,479 | 529 | 10.3499 | |||
OP Units | — | — | — | |||
Total | 828,688 | 80,940 |
Property Type | Capitalization Rate | |
Industrial | 7.29% | |
Retail | 8.50% |
Input | Hypothetical Change | Industrial | Retail | |||
Capitalization Rate | 0.25% Decrease | +3.61% | +3.03% | |||
(Weighted Average) | 0.25% Increase | (3.37)% | (2.86)% |
December 31, 2024 | |
Stockholder's equity | $770,326 |
Redeemable common stock | 5,479 |
Total partners' capital | 775,805 |
Adjustments: | |
Accrued organization and offering costs | 14,048 |
Unrealized real estate appreciation | 31,806 |
Accumulated depreciation and amortization under GAAP | 14,027 |
Straight-line rent | (9,603) |
Accrued shareholder servicing fee | 2,605 |
NAV | $828,688 |
Record Date | Class S | Class D | Class I | Class F-S | Class F-D | Class F-I | Class F-I X | Class B-X | Class C(1) | Class D-S(2) | Class D-X | Class E |
November 30, 2023 | $— | $— | $— | $— | $— | $— | $0.0396 | $0.0396 | $0.0396 | $— | $— | $0.0396 |
December 31, 2023 | $— | $— | $— | $— | $— | $— | $0.0396 | $0.0396 | $0.0396 | $— | $— | $0.0396 |
January 31, 2024 | $— | $— | $— | $— | $— | $— | $0.0396 | $0.0396 | $0.0396 | $— | $0.0396 | $0.0396 |
February 29, 2024 | $— | $— | $— | $— | $— | $— | $0.0439 | $0.0439 | $0.0439 | $— | $0.0439 | $0.0439 |
March 31, 2024 | $— | $— | $— | $— | $— | $0.0440 | $0.0440 | $0.0440 | $— | $— | $0.0440 | $0.0440 |
April 30, 2024 | $— | $— | $— | $— | $— | $0.0481 | $0.0481 | $0.0481 | $— | $— | $0.0481 | $0.0481 |
May 31, 2024 | $— | $— | $— | $— | $— | $0.0481 | $0.0481 | $— | $— | $0.0481 | $0.0481 | $0.0481 |
June 30, 2024 | $— | $— | $— | $— | $— | $0.0502 | $0.0502 | $— | $— | $0.0502 | $0.0502 | $0.0502 |
July 31, 2024 | $— | $— | $— | $— | $— | $0.0502 | $0.0502 | $— | $— | $0.0502 | $0.0502 | $0.0502 |
August 31, 2024 | $— | $— | $— | $— | $— | $0.0502 | $— | $— | $— | $0.0502 | $0.0502 | $0.0502 |
September 30, 2024 | $— | $— | $— | $0.0431 | $— | $0.0502 | $— | $— | $— | $0.0502 | $0.0502 | $0.0502 |
October 31, 2024 | $— | $— | $— | $0.0455 | $— | $0.0527 | $— | $— | $— | $0.0527 | $0.0527 | $0.0527 |
November 30, 2024 | $— | $— | $— | $0.0456 | $— | $0.0528 | $— | $— | $— | $0.0528 | $0.0528 | $0.0528 |
December 31, 2024 | $— | $— | $— | $0.0457 | $— | $0.0529 | $— | $— | $— | $0.0529 | $0.0529 | $0.0529 |
Total | $— | $— | $— | $0.1799 | $— | $0.4994 | $0.4033 | $0.2548 | $0.1627 | $0.4073 | $0.5829 | $0.6621 |
Year ended December 31, 2024 | ||||
Distributions | Amount | Percentage | ||
Payable in cash | $21,800 | 66% | ||
Reinvested in shares | 11,240 | 34% | ||
Total distributions | $33,040 | 100% | ||
Sources of Distributions | ||||
Cash flows from operating activities(1) | $33,040 | 100% | ||
Offering proceeds | — | 0% | ||
Total sources of distributions | $33,040 | 100% | ||
Cash flows from operating activities | $34,102 |
Year Ended December 31, 2024 | For the period from January 24, 2023 (Date of Formation) through December 31, 2023 | ||
Net income (loss) attributable to shareholders | $11,605 | $(6,281) | |
Depreciation and amortization | 14,003 | 25 | |
Impairment of investments in real estate | — | — | |
Net gain (loss) from sale of real estate | — | — | |
FFO attributable to shareholders | $25,608 | $(6,256) |
Obligations | Total | Less than 1 year | 1-3 years | 3-5 years | More than 5 years | |||||
Revolving credit facility and term loan | $686,526 | $686,526 | $— | $— | $— | |||||
Advanced organizational and offering costs | 14,048 | 2,892 | 8,731 | 2,425 | — | |||||
Commitments | 99,611 | 54,419 | 35,192 | — | — | |||||
Total | $800,185 | $743,837 | $43,923 | $2,425 | $— |
Page | ||
Report of Independent Registered Public Accounting Firm (PCAOB ID | ||
Consolidated Balance Sheets as of December 31, 2024 and December 31, 2023 | ||
Consolidated Statements of Operations for the year ended December 31, 2024 and for the period from January 24, 2023 (Date of Formation) through December 31, 2023 | ||
Consolidated Statements of Comprehensive Income (loss) for the year ended December 31, 2024 and for the period from January 24, 2023 (Date of Formation) through December 31, 2023 | ||
Consolidated Statements of Changes in Equity for the period from January 24, 2023 (Date of Formation) through the year ended December 31, 2024 | ||
Consolidated Statements of Cash Flows for the year ended December 31, 2024 and for the period from January 24, 2023 (Date of Formation) through December 31, 2023 | ||
Notes to Consolidated Financial Statements | ||
Financial Statement Schedule | ||
Schedule III - Real Estate and Accumulated Depreciation as of December 31, 2024 |
Fortress Net Lease REIT Consolidated Balance Sheets (in thousands, except per share data) |
As of | As of | ||
Assets | December 31, 2024 | December 31, 2023 | |
Investments in real estate, net | $ | $ | |
Intangible assets, net | |||
Cash and cash equivalents | |||
Restricted cash | |||
Other assets | |||
Total assets | $ | $ | |
Liabilities and Equity | |||
Liabilities | |||
Subscriptions received in advance | $ | $ | |
Due to affiliate | |||
Revolving credit facility | |||
Term loan, net | |||
Distribution payable | |||
Other liabilities | |||
Total liabilities | |||
Commitments and contingencies (Note 11) | |||
Redeemable common stock (Note 8) | |||
Equity | |||
Common stock - Class F-S shares, $ shares issued and outstanding as of December 31, 2024 and December 31, 2023, respectively | |||
Common stock - Class F-I shares, $ shares issued and outstanding as of December 31, 2024 and December 31, 2023, respectively | |||
Common stock - Class F-I X shares, $ shares issued and outstanding as of December 31, 2024 and December 31, 2023, respectively | |||
Common stock - Class B-X shares, $ shares issued and outstanding as of December 31, 2024 and December 31, 2023, respectively | |||
Common stock - Class C shares, $ shares issued and outstanding as of December 31, 2024 and December 31, 2023, respectively | |||
Common stock - Class D-S shares, $ shares issued and outstanding as of December 31, 2024 and December 31, 2023, respectively | |||
See accompanying notes to the consolidated financial statements. |
Common stock - Class D-X shares, $ shares issued and outstanding as of December 31, 2024 and December 31, 2023, respectively | |||
Common stock - Class E shares, $ issued and outstanding as of December 31, 2024 and December 31, 2023, respectively | — | ||
Additional paid-in capital | |||
Accumulated other comprehensive income | |||
Accumulated deficit | ( | ( | |
Total equity | |||
Total liabilities and equity | $ | $ |
Fortress Net Lease REIT |
Consolidated Statements of Operations |
(in thousands, except per share data) |
Year Ended December 31, 2024 | For the period from January 24, 2023 (Date of Formation) through December 31, 2023 | ||
Revenue | |||
Rental revenue | $ | $ | |
Total revenue | |||
Expenses | |||
Organizational costs | |||
General and administrative | |||
Management fee | |||
Performance participation allocation | |||
Depreciation and amortization | |||
Total expenses | |||
Other income (expense) | |||
Interest income | |||
Interest expense, net | ( | ( | |
Total other income (expense) | |||
Net income (loss) | $ | $( | |
Earnings (loss) per share amount of common stock - basic and diluted - (Note 12) | $ | $( | |
Weighted-average shares of common stock outstanding - (Note 12) |
Fortress Net Lease REIT |
Consolidated Statements of Comprehensive Income (loss) |
(in thousands) |
Year Ended December 31, 2024 | For the period from January 24, 2023 (Date of Formation) through December 31, 2023 | ||
Net income (loss) | $ | $( | |
Other comprehensive income: | |||
Change in fair value of interest rate swaps | |||
Other comprehensive income | |||
Comprehensive income (loss) | $ | $( |
Fortress Net Lease REIT |
Consolidated Statements of Changes in Equity |
(in thousands) |
Par Value | |||||||||||||||||||||||
Class F-S | Class F-I | Class F-I X | Class B-X | Class C | Class D-S | Class D-X | Class E | Additional Paid-in Capital | Accumulated Other Comprehensive Income | Accumulated Deficit | Total Equity | ||||||||||||
Balance at January 24, 2023 (Date of Formation) | $ | $ | $ | $ | $ | $ | $ | $ | $ | $ | $ | $ | |||||||||||
Common stock issued | — | — | — | — | — | — | |||||||||||||||||
Offering costs | — | — | — | — | — | — | — | — | ( | — | — | ( | |||||||||||
Distribution reinvestment | — | — | — | — | — | — | — | — | — | — | |||||||||||||
Share class exchange | — | — | — | ( | — | — | — | — | — | — | |||||||||||||
Net loss | — | — | — | — | — | — | — | — | — | — | ( | ( | |||||||||||
Distributions declared on common stock ($ gross per share) | — | — | — | — | — | — | — | — | — | — | ( | ( | |||||||||||
Balance at December 31, 2023 | $ | $ | $ | $ | $ | $ | $ | $ | $ | $ | $( | $ | |||||||||||
Common stock issued | $ | $ | $ | $ | $ | $— | $ | $( | $ | $— | $— | $ | |||||||||||
Offering costs | — | — | — | — | — | — | — | — | ( | — | — | ( | |||||||||||
Distribution reinvestment | — | — | — | — | — | ||||||||||||||||||
Share class exchange | — | ( | ( | ( | ( | — | — | — | — | ||||||||||||||
Common stock redeemed | — | ( | — | — | — | — | — | — | ( | — | — | ( | |||||||||||
Other comprehensive income | — | — | — | — | — | — | — | — | — | — | |||||||||||||
Net income | — | — | — | — | — | — | — | — | — | — | |||||||||||||
Distributions declared on common stock ($ gross per share) | — | — | — | — | — | — | — | — | — | — | ( | ( | |||||||||||
Allocation to redeemable common shares | — | — | — | — | — | — | — | — | ( | — | ( | ||||||||||||
Balance at December 31, 2024 | $ | $ | $ | $ | $ | $ | $ | $ | $ | $ | $( | $ |
Fortress Net Lease REIT |
Consolidated Statements of Cash Flows |
(in thousands) |
Year Ended December 31, 2024 | For the period from January 24, 2023 (Date of Formation) through December 31, 2023 | ||
Cash flows from operating activities: | |||
Net income (loss) | $ | $( | |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | |||
Organizational costs | |||
Depreciation and amortization | |||
Straight-line rent adjustment | ( | ( | |
Management fee | |||
Performance participation allocation | |||
Other items | |||
Changes in assets and liabilities: | |||
Increase in other assets | ( | ( | |
Increase in other liabilities | |||
Net cash provided by operating activities | |||
Cash flows from investing activities: | |||
Acquisitions of real estate | ( | ( | |
Capital expenditures and improvements | ( | ( | |
Net cash used in investing activities | ( | ( | |
Cash flows from financing activities: | |||
Borrowings under revolving credit facility | |||
Repayment of revolving credit facility | ( | ||
Borrowings under term loan | |||
Proceeds from affiliate note payable | |||
Repayment of affiliates note payable | ( | ||
Payment of deferred financing costs | ( | ||
Proceeds from issuance of common stock | |||
Proceeds from issuance of redeemable common stock | |||
Offering costs paid | ( | ||
Redemptions of common stock | ( | ||
Subscriptions received in advance | |||
Payment of distributions to common shareholders | ( | ( | |
Net cash provided by financing activities | |||
Net change in cash, cash equivalents and restricted cash | |||
Cash, cash equivalents and restricted cash, beginning of period | |||
Cash, cash equivalents and restricted cash, end of period | $ | $ | |
Reconciliation of cash, cash equivalents and restricted cash to the consolidated balance sheet: | |||
Cash and cash equivalents | $ | $ | |
See accompanying notes to the consolidated financial statements. |
Restricted cash | |||
Total cash, cash equivalents and restricted cash | $ | $ | |
Supplemental disclosures: | |||
Interest paid | $ | $ | |
Non-cash investing and financing activities: | |||
Changes in accrued capital expenditures | $ | $ | |
Accrued distributions | $ | $ | |
Distribution reinvestment | $ | $ | |
Offering costs due to affiliate | $ | $ | |
Other offering costs payable | $ | $ | |
Issuance of Class E shares as settlement of the management fee | $ | $ | |
Share class exchange | $ | $ | |
Allocation to redeemable common shares | $ | $ | |
Change in fair value of interest rate swap | $ | $ | |
Accrued unpaid stockholder servicing fee | $ | $ | |
Redemptions payable | $ | $ |
Fortress Net Lease REIT Notes to Consolidated Financial Statements |
Description | Depreciable Life | |
Buildings | ||
Tenant improvements | ||
Land improvements | ||
In-place lease intangibles | Over lease term |
Rental Income | Percentage of Total Rental Income | |||
Tenant | Year Ended December 31, 2024 | Year Ended December 31, 2024 | ||
Tenant A | $ | |||
Tenant B | $ | |||
Tenant C | $ |
December 31, 2024 | December 31, 2023 | ||
Buildings and tenant improvements | $ | $ | |
Land | |||
Land improvements | |||
Construction in progress | |||
Total | |||
Accumulated depreciation | ( | ( | |
Investments in real estate, net | $ | $ |
Property Type | Location | Purchase Price | Number of Properties | Square Feet | |||||
Industrial Properties: | |||||||||
Pennsylvania | $ | ||||||||
Various | * | ||||||||
Utah | * | ||||||||
Various | * | ||||||||
Various | * | ||||||||
Various | * | ||||||||
Georgia | * | ||||||||
Various | * | ||||||||
Various | * | ||||||||
Various | * | ||||||||
Various | * | ||||||||
Total industrial properties | * | ||||||||
Retail Properties: | |||||||||
Washington | * | ||||||||
Kentucky | * | ||||||||
New Hampshire | * | ||||||||
Illinois | * | ||||||||
Alabama | * | ||||||||
Louisiana | * | ||||||||
South Carolina | |||||||||
Florida | * | ||||||||
Michigan | * | ||||||||
New Jersey | * | ||||||||
Minnesota | |||||||||
Pennsylvania | * | ||||||||
Washington | * | ||||||||
West Virginia | * | ||||||||
Florida | * | ||||||||
Total retail properties | |||||||||
Total | $ |
Amount | ||
Buildings and tenant improvements | $ | |
Land | ||
Land improvements | ||
In-place lease intangibles | ||
Total purchase price | $ |
Amount | ||
Buildings and tenant improvements | $ | |
Land | ||
Land improvements | ||
Construction in progress | ||
Leasehold interest | ||
In-place lease intangibles | ||
Other assets | ||
Total purchase price | $ |
Intangible lease assets | December 31, 2024 | December 31, 2023 | ||
In-place lease intangibles | $ | $ | ||
Condominium interest | ||||
Total intangible assets | ||||
Accumulated amortization | ||||
In-place lease intangibles | ( | ( | ||
Intangible assets, net | $ | $ |
Amount | ||
2025 | $ | |
2026 | ||
2027 | ||
2028 | ||
2029 | ||
Thereafter | ||
Total | $ |
Indebtedness | Principal Balance Outstanding | Weighted Average Interest Rate | Maturity Date | Maximum Facility Size | ||||
Secured revolving credit facility(1) | $ | 10/17/2025 | $ | |||||
Total secured revolving credit facility | ||||||||
Term loan facility | 10/17/2025 | $ | ||||||
Deferred financing costs, net | ( | |||||||
Term loan facility, net | ||||||||
Total Borrowings, net | $ |
December 31, 2024 | December 31, 2023 | |||
Advanced organizational and offering costs | $ | $ | ||
General and administrative expenses | ||||
Accrued management fee | ||||
Performance participation allocation | ||||
Total | $ | $ |
Class F-S | Class F-I | Class F-I X | Class B-X | Class C(1) | Class D-S(2) | Class D-X | Class E | Total | |||||||||
January 24, 2023 (Date of Formation) | |||||||||||||||||
Common shares issued | |||||||||||||||||
Distribution reinvestment | |||||||||||||||||
Class transfers | ( | ||||||||||||||||
Common shares repurchased | |||||||||||||||||
December 31, 2023 | |||||||||||||||||
Common shares issued | |||||||||||||||||
Distribution reinvestment | |||||||||||||||||
Class transfers | ( | ( | ( | ( | |||||||||||||
Common shares repurchased | ( | ( | ( | ||||||||||||||
December 31, 2024 |
Year Ended December 31, 2024 | |||||||||||||||
Class F-S(1) | Class F-I(1) | Class F-I X(1) | Class B-X(1) | Class C(2) | Class D-S(3) | Class D-X | Class E | ||||||||
Aggregate net distributions declared per share | $ | $ | $ | $ | $ | $ | $ | $ |
From January 24, 2023 (Date of Formation) through December 31, 2023 | |||||||||||||||
Class F-S | Class F-I | Class F-I X | Class B-X | Class C | Class D-S(3) | Class D-X | Class E | ||||||||
Aggregate net distributions declared per share | $ | $ | $ | $ | $ | $ | $ | $ |
December 31, 2024 | December 31, 2023 | ||
Accounts payable | $ | $ | |
Prepaid rental income | |||
Accrued shareholder servicing fee | |||
Accrued interest payable | |||
Other accrued expenses | |||
Total Other Liabilities | $ | $ |
Year | Future Minimum Receipts | |
2025 | $ | |
2026 | ||
2027 | ||
2028 | ||
2029 | ||
Thereafter | ||
Total | $ |
Year ended December 31, 2024 | |||||||||||||||||
Class F-S | Class F-I | Class F-I X | Class B-X | Class C | Class D-S | Class D-X | Class E | Total | |||||||||
Net income/ (loss) | $ | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||
Weighted average number of common shares outstanding | |||||||||||||||||
Earnings (loss) per common share — basic and diluted | $ | $ | $ | $ | $ | $ | $ | $ | $ |
For the period from January 24, 2023 (Date of Formation) through December 31, 2023 | |||||||||||||||||
Class F-S | Class F-I | Class F-I X | Class B-X | Class C | Class D-S | Class D-X | Class E | Total | |||||||||
Net income | $ | $ | $( | $( | $( | $ | $ | $( | $( | ||||||||
Weighted average number of common shares outstanding | |||||||||||||||||
Earnings (loss) per common share — basic and diluted | $ | $ | $( | $( | $( | $ | $ | $( | $( |
Initial Cost | Costs Capitalized Subsequent to Acquisition | Gross Amounts at which Carried at the Close of Period | ||||||||||||||||||||||
Description | Location | Number of Properties | Encumbra nces | Land and Land Improvements | Buildings | Land and Land Improvements | Buildings | Land and Land Improvements | Buildings | Total | Accumulated Depreciation | Year Acquired | ||||||||||||
Industrial Properties | ||||||||||||||||||||||||
Pennsylvania | $ | $ | $ | $ | $ | $ | $ | $ | $( | 2023 | ||||||||||||||
Tennessee | ( | 2023 | ||||||||||||||||||||||
Wisconsin | ( | 2023 | ||||||||||||||||||||||
Pennsylvania | ( | 2024 | ||||||||||||||||||||||
Oregon | ( | 2024 | ||||||||||||||||||||||
Ohio | ( | 2024 | ||||||||||||||||||||||
Utah | ( | 2024 | ||||||||||||||||||||||
Various | ( | 2024 | ||||||||||||||||||||||
Various | ( | 2024 | ||||||||||||||||||||||
Various | ( | 2024 | ||||||||||||||||||||||
Georgia | ( | 2024 | ||||||||||||||||||||||
Various | ( | 2024 | ||||||||||||||||||||||
Various | 2024 | |||||||||||||||||||||||
Various | 2024 | |||||||||||||||||||||||
Various | 2024 | |||||||||||||||||||||||
Total Industrial Properties | ( | |||||||||||||||||||||||
Retail Properties | ||||||||||||||||||||||||
Washington | ( | 2024 | ||||||||||||||||||||||
New Hampshire | ( | 2024 | ||||||||||||||||||||||
Kentucky | ( | 2024 | ||||||||||||||||||||||
Illinois | ( | 2024 | ||||||||||||||||||||||
Alabama | ( | 2024 | ||||||||||||||||||||||
Louisiana | ( | 2024 | ||||||||||||||||||||||
South Carolina | ( | 2024 | ||||||||||||||||||||||
Florida | ( | 2024 | ||||||||||||||||||||||
Michigan | 2024 | |||||||||||||||||||||||
New Jersey | 2024 | |||||||||||||||||||||||
Minnesota | 2024 |
Washington | 2024 | |||||||||||||||||||||||
Pennsylvania | 2024 | |||||||||||||||||||||||
West Virginia | 2024 | |||||||||||||||||||||||
Florida | 2024 | |||||||||||||||||||||||
Total Retail Properties | ( | |||||||||||||||||||||||
Property Under Development | ||||||||||||||||||||||||
Missouri | 2023 | |||||||||||||||||||||||
Portfolio Total | $ | $ | $ | $ | $ | $ | $ | $ | $( |
December 31, 2024 | ||
Real Estate: | ||
Balance at beginning of year | $ | |
Additions during the year: | ||
Land and land improvements | ||
Buildings and tenant improvements | ||
Balance at the end of the year | $ | |
Accumulated Depreciation: | ||
Balance at the beginning of year | $( | |
Accumulated depreciation | ( | |
Balance at the end of the year | $( |
Name | Age* | Position | ||
Ahsan Aijaz | 46 | Co-Chief Executive Officer and Trustee | ||
Joshua Pack | 51 | Co-Chief Executive Officer and Trustee | ||
Avraham Dreyfuss | 52 | Chief Financial Officer | ||
Lewis A. Burleigh | 84 | Trustee | ||
Deborah Doyle McWhinney | 69 | Trustee | ||
David Weinreb | 60 | Trustee |
Name and Principal Position | Year | Salary(1) ($) | Bonus(2) ($) | Total ($) | ||||
Ahsan Aijaz(3) | 2024 | — | — | — | ||||
Co-Chief Executive Officer and Trustee | 2023 | — | — | — | ||||
Joshua Pack(4) | 2024 | — | — | — | ||||
Co-Chief Executive Officer and Trustee | 2023 | — | — | — | ||||
Avraham Dreyfuss | 2024 | 43,146 | 110,350 | 153,496 | ||||
Chief Financial Officer | 2023 | 26,172 | 61,572 | 87,744 |
Name(1) | Fees Earned or Paid in Cash(1) ($) | Total ($) | ||
Deborah Doyle McWhinney | 150,000 | 150,000 | ||
Lewis A. Burleigh | 100,000 | 100,000 | ||
David Weinreb | 100,000 | 100,000 |
Name | Number of Common Shares Beneficially Owned | Percentage of Common Shares Beneficially Owned | ||
Beneficial Owner of More than 5% | ||||
TTC Multi-Strategy Fund QP, LP (1) | 6,492,909 | 6.66% | ||
Trustees and Named Executive Officers | ||||
Ahsan Aijaz | — | — | ||
Joshua Pack | — | — | ||
Lewis A. Burleigh | 9,718 | * | ||
Deborah Doyle McWhinney | 9,822 | * | ||
David Weinreb | 9,718 | * | ||
Avraham Dreyfuss | — | — | ||
All current executive officers and trustees as a group (6 persons) | 29,258 | * |
Year Ended December 31, 2024 | For the period from January 24, 2023 (Date of Formation) through December 31, 2023 | ||
Audit fees | $591 | $413 | |
Audit-related fees | — | — | |
Tax fees | — | — | |
All other fees | — | — | |
Total | $591 | $413 |
Exhibit Number | Exhibit Description |
3.1 | |
3.2 | |
3.3 | |
4.1 | |
4.2 | |
4.3 | |
4.4* | |
10.1 | |
10.2 | |
10.3 | |
10.4 | |
10.5 | |
10.6* | |
10.7 | |
10.8 |
10.9 | |
10.1 | |
10.11 | |
10.12 | |
10.13* | |
14* | |
19* | |
21.1* | |
31.1* | |
31.2* | |
31.3* | |
32.1** | |
32.2** | |
32.3** | |
99.1* | |
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
101.INS | XBRL Instance Document ** |
101.SCH | XBRL Taxonomy Schema ** |
101.CAL | XBRL Taxonomy Definition ** |
101.DEF | XBRL Taxonomy Calculation ** |
101.LAB | XBRL Taxonomy Labels ** |
101.PRE | XBRL Taxonomy Presentation ** |
Fortress Net Lease REIT | |||
By: | /s/ Avraham Dreyfuss | ||
Name: | Avraham Dreyfuss | ||
Title: | Chief Financial Officer |
Name | Position | Date |
/s/ Ahsan Aijaz | Co-Chief Executive Officer and Trustee (Co- Principal Executive Officer) | March 28, 2025 |
Ahsan Aijaz | ||
/s/ Joshua Pack | Co-Chief Executive Officer and Trustee (Co- Principal Executive Officer) | March 28, 2025 |
Joshua Pack | ||
/s/ Avraham Dreyfuss | Chief Financial Officer (Principal Financial Officer) | March 28, 2025 |
Avraham Dreyfuss | ||
/s/ Deborah Doyle McWhinney | Trustee | March 28, 2025 |
Deborah Doyle McWhinney | ||
/s/ Lewis A. Burleigh | Trustee | March 28, 2025 |
Lewis A. Burleigh | ||
/s/ David Weinreb | Trustee | March 28, 2025 |
David Weinreb |