NexPoint Residential Trust, Inc. Debt Disclosure
5. Debt
Mortgage Debt
The following table contains summary information concerning the mortgage debt of the Company as of December 31, 2025 (dollars in thousands):
Operating Properties |
|
Type |
|
Term (months) |
|
Outstanding |
|
|
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 |
|
|
4.88% |
|
10/1/2031 |
Avant at Pembroke Pines |
|
Floating |
|
84 |
|
|
248,185 |
|
|
4.88% |
|
10/1/2031 |
Bella Vista |
|
Floating |
|
84 |
|
|
37,400 |
|
|
4.88% |
|
10/1/2031 |
Brandywine I & II |
|
Floating |
|
84 |
|
|
59,526 |
|
|
4.88% |
|
10/1/2031 |
Cornerstone |
|
Floating |
|
84 |
|
|
45,815 |
|
|
4.88% |
|
10/1/2031 |
Estates on Maryland |
|
Floating |
|
84 |
|
|
37,345 |
|
|
4.88% |
|
10/1/2031 |
High House at Cary |
|
Floating |
|
84 |
|
|
32,478 |
|
|
4.88% |
|
10/1/2031 |
Residences at Glenview Reserve |
|
Floating |
|
84 |
|
|
33,271 |
|
|
4.88% |
|
10/1/2031 |
Sabal Palm at Lake Buena Vista |
|
Floating |
|
84 |
|
|
56,220 |
|
|
4.88% |
|
10/1/2031 |
Six Forks Station |
|
Floating |
|
84 |
|
|
30,430 |
|
|
4.88% |
|
10/1/2031 |
Summers Landing |
|
Floating |
|
84 |
|
|
14,135 |
|
|
4.88% |
|
10/1/2031 |
The Adair |
|
Floating |
|
84 |
|
|
33,229 |
|
|
4.88% |
|
10/1/2031 |
The Enclave |
|
Floating |
|
84 |
|
|
33,440 |
|
|
4.88% |
|
10/1/2031 |
The Heritage |
|
Floating |
|
84 |
|
|
29,810 |
|
|
4.88% |
|
10/1/2031 |
The Venue on Camelback |
|
Floating |
|
84 |
|
|
36,465 |
|
|
4.88% |
|
10/1/2031 |
The Verandas at Lake Norman |
|
Floating |
|
84 |
|
|
30,113 |
|
|
4.88% |
|
10/1/2031 |
Versailles II |
|
Floating |
|
84 |
|
|
15,706 |
|
|
4.88% |
|
10/1/2031 |
Arbors on Forest Ridge |
|
Floating |
|
84 |
|
|
17,307 |
|
|
4.88% |
|
12/1/2031 |
Atera Apartments |
|
Floating |
|
84 |
|
|
38,555 |
|
|
4.88% |
|
12/1/2031 |
Bella Solara |
|
Floating |
|
84 |
|
|
37,772 |
|
|
4.88% |
|
12/1/2031 |
Bloom |
|
Floating |
|
84 |
|
|
60,848 |
|
|
4.88% |
|
12/1/2031 |
Courtney Cove |
|
Floating |
|
84 |
|
|
31,596 |
|
|
4.88% |
|
12/1/2031 |
Creekside at Matthews |
|
Floating |
|
84 |
|
|
28,703 |
|
|
4.88% |
|
12/1/2031 |
Cutter's Point |
|
Floating |
|
84 |
|
|
18,994 |
|
|
4.88% |
|
12/1/2031 |
Fairways at San Marcos |
|
Floating |
|
84 |
|
|
55,056 |
|
|
4.88% |
|
12/1/2031 |
Madera Point |
|
Floating |
|
84 |
|
|
29,676 |
|
|
4.88% |
|
12/1/2031 |
Parc500 |
|
Floating |
|
84 |
|
|
30,012 |
|
|
4.88% |
|
12/1/2031 |
Rockledge Apartments |
|
Floating |
|
84 |
|
|
78,444 |
|
|
4.88% |
|
12/1/2031 |
Seasons 704 Apartments |
|
Floating |
|
84 |
|
|
33,960 |
|
|
4.88% |
|
12/1/2031 |
The Preserve at Terrell Mill |
|
Floating |
|
84 |
|
|
74,341 |
|
|
4.88% |
|
12/1/2031 |
The Summit at Sabal Park |
|
Floating |
|
84 |
|
|
26,735 |
|
|
4.88% |
|
12/1/2031 |
Torreyana Apartments |
|
Floating |
|
84 |
|
|
43,153 |
|
|
4.88% |
|
12/1/2031 |
Venue at 8651 |
|
Floating |
|
84 |
|
|
24,620 |
|
|
4.88% |
|
12/1/2031 |
Versailles |
|
Floating |
|
84 |
|
|
26,108 |
|
|
4.88% |
|
12/1/2031 |
|
|
|
|
|
|
$ |
1,503,242 |
|
|
|
|
|
Fair market value adjustment |
|
|
|
|
|
|
291 |
|
|
|
|
|
Deferred financing costs, net of accumulated amortization of $6,979 |
|
|
|
|
|
|
(34,123 |
) |
|
|
|
|
|
|
|
|
|
|
$ |
1,469,410 |
|
|
|
|
|
The following table contains summary information concerning the mortgage debt of the Company as of December 31, 2024 (dollars in thousands):
Operating Properties |
|
Type |
|
Term (months) |
|
Outstanding |
|
|
Interest Rate |
|
Maturity Date |
|
Residences at West Place |
|
Fixed |
|
120 |
|
$ |
33,817 |
|
|
4.24% |
|
10/1/2028 |
Arbors of Brentwood |
|
Floating |
|
84 |
|
|
39,977 |
|
|
5.62% |
|
10/1/2031 |
Avant at Pembroke Pines |
|
Floating |
|
84 |
|
|
248,185 |
|
|
5.62% |
|
10/1/2031 |
Bella Vista |
|
Floating |
|
84 |
|
|
37,400 |
|
|
5.62% |
|
10/1/2031 |
Brandywine I & II |
|
Floating |
|
84 |
|
|
59,526 |
|
|
5.62% |
|
10/1/2031 |
Cornerstone |
|
Floating |
|
84 |
|
|
45,815 |
|
|
5.62% |
|
10/1/2031 |
Estates on Maryland |
|
Floating |
|
84 |
|
|
37,345 |
|
|
5.62% |
|
10/1/2031 |
High House at Cary |
|
Floating |
|
84 |
|
|
32,478 |
|
|
5.62% |
|
10/1/2031 |
Residences at Glenview Reserve |
|
Floating |
|
84 |
|
|
33,271 |
|
|
5.62% |
|
10/1/2031 |
Sabal Palm at Lake Buena Vista |
|
Floating |
|
84 |
|
|
56,220 |
|
|
5.62% |
|
10/1/2031 |
Six Forks Station |
|
Floating |
|
84 |
|
|
30,430 |
|
|
5.62% |
|
10/1/2031 |
Summers Landing |
|
Floating |
|
84 |
|
|
14,135 |
|
|
5.62% |
|
10/1/2031 |
The Adair |
|
Floating |
|
84 |
|
|
33,229 |
|
|
5.62% |
|
10/1/2031 |
The Enclave |
|
Floating |
|
84 |
|
|
33,440 |
|
|
5.62% |
|
10/1/2031 |
The Heritage |
|
Floating |
|
84 |
|
|
29,810 |
|
|
5.62% |
|
10/1/2031 |
The Venue on Camelback |
|
Floating |
|
84 |
|
|
36,465 |
|
|
5.62% |
|
10/1/2031 |
The Verandas at Lake Norman |
|
Floating |
|
84 |
|
|
30,113 |
|
|
5.62% |
|
10/1/2031 |
Versailles II |
|
Floating |
|
84 |
|
|
15,706 |
|
|
5.62% |
|
10/1/2031 |
Arbors on Forest Ridge |
|
Floating |
|
84 |
|
|
17,307 |
|
|
5.62% |
|
12/1/2031 |
Atera Apartments |
|
Floating |
|
84 |
|
|
38,555 |
|
|
5.62% |
|
12/1/2031 |
Bella Solara |
|
Floating |
|
84 |
|
|
37,772 |
|
|
5.62% |
|
12/1/2031 |
Bloom |
|
Floating |
|
84 |
|
|
60,848 |
|
|
5.62% |
|
12/1/2031 |
Courtney Cove |
|
Floating |
|
84 |
|
|
31,596 |
|
|
5.62% |
|
12/1/2031 |
Creekside at Matthews |
|
Floating |
|
84 |
|
|
28,703 |
|
|
5.62% |
|
12/1/2031 |
Cutter's Point |
|
Floating |
|
84 |
|
|
18,994 |
|
|
5.62% |
|
12/1/2031 |
Fairways at San Marcos |
|
Floating |
|
84 |
|
|
55,056 |
|
|
5.62% |
|
12/1/2031 |
Madera Point |
|
Floating |
|
84 |
|
|
29,676 |
|
|
5.62% |
|
12/1/2031 |
Parc500 |
|
Floating |
|
84 |
|
|
30,012 |
|
|
5.62% |
|
12/1/2031 |
Rockledge Apartments |
|
Floating |
|
84 |
|
|
78,444 |
|
|
5.62% |
|
12/1/2031 |
Seasons 704 Apartments |
|
Floating |
|
84 |
|
|
33,960 |
|
|
5.62% |
|
12/1/2031 |
The Preserve at Terrell Mill |
|
Floating |
|
84 |
|
|
74,341 |
|
|
5.62% |
|
12/1/2031 |
The Summit at Sabal Park |
|
Floating |
|
84 |
|
|
26,735 |
|
|
5.62% |
|
12/1/2031 |
Torreyana Apartments |
|
Floating |
|
84 |
|
|
43,153 |
|
|
5.62% |
|
12/1/2031 |
Venue at 8651 |
|
Floating |
|
84 |
|
|
24,620 |
|
|
5.62% |
|
12/1/2031 |
Versailles |
|
Floating |
|
84 |
|
|
26,108 |
|
|
5.62% |
|
12/1/2031 |
|
|
|
|
|
|
$ |
1,503,242 |
|
|
|
|
|
Fair market value adjustment |
|
|
|
|
|
|
397 |
|
|
|
|
|
Deferred financing costs, net of accumulated amortization of $3,763 |
|
|
|
|
|
|
(39,989 |
) |
|
|
|
|
|
|
|
|
|
|
$ |
1,463,650 |
|
|
|
|
|
The weighted average interest rate of the Company’s mortgage indebtedness was 4.86% as of December 31, 2025 and 5.56% as of December 31, 2024. As of December 31, 2025, the adjusted weighted average interest rate of the Company’s mortgage indebtedness was 3.28%. For purposes of calculating the adjusted weighted average interest rate of the outstanding mortgage indebtedness, the Company has included the weighted average fixed rate of 1.36% for Adjusted SOFR on its combined $0.9 billion notional amount of interest rate swap agreements, which effectively fix the interest rate on $0.9 billion of $1.5 billion of the Company’s floating rate mortgage debt (see Note 6 to our consolidated financial statements).
Each of the Company’s mortgages is a non-recourse obligation subject to customary provisions. The loan agreements contain customary events of default, including defaults in the payment of principal or interest, defaults in compliance with the covenants contained in the documents evidencing the loan, defaults in payments under any other security instrument covering any part of the property, whether junior or senior to the loan, and bankruptcy or other insolvency events. As of December 31, 2025 and 2024, the Company believes it is in compliance with all provisions.
During the fourth quarter of 2024, the Company completed a refinance on 34 of its properties, increasing outstanding principal on the mortgage debt from approximately $1.4 billion to $1.5 billion. The Company accounted for each refinance as a debt extinguishment in accordance with ASC 470-50. As part of the refinance in the fourth quarter of 2024, the Company paid $40.9 million in deferred financing cost, which is classified as a reduction of mortgages payable, net on the consolidated balance sheets. The Company incurred prepayment penalties of approximately $14.8 million, refinance expenses of approximately $0.1 million, and wrote-off deferred
financing costs of approximately $8.4 million in connection with the refinance in the fourth quarter of 2024 which are included in loss on extinguishment of debt and modification costs in the consolidated statements of operations and comprehensive income (loss).
Credit Facility
The following table contains summary information concerning the Company's credit facility as of December 31, 2025, (dollars in thousands):
|
|
Type |
|
Term (months) |
|
|
Outstanding |
|
|
Available Principal |
|
|
Interest Rate (1) |
|
Maturity Date |
|||
Credit Facility |
|
Floating |
|
|
36 |
|
|
$ |
90,000 |
|
|
$ |
108,000 |
|
|
5.69% |
|
6/30/2028 |
Deferred financing costs, net of accumulated amortization of $380 |
|
|
|
|
|
|
|
(1,898 |
) |
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
$ |
88,102 |
|
|
|
|
|
|
|
|
||
(1) Interest rate is based on Term SOFR plus an applicable margin. Term as of December 31, 2025 was 3.69%.
On March 25, 2022, the Company entered into a loan modification agreement by and among the Company, the OP, Truist Bank and the Lenders party thereto, which modified the Company’s credit agreement, dated as of June 30, 2021 (as amended and supplemented, the “Corporate Credit Facility”). On February 28, 2025, the Company agreed to reduce the available borrowing on the Corporate Credit Facility by $250.0 million. The Corporate Credit Facility matured on June 30, 2025 with respect to the revolving commitments. As of December 31, 2025 and 2024, the Company had $0.0 million and $350.0 million, respectively, available for borrowing under the Corporate Credit Facility.
On July 11, 2025, the Company, through the OP, entered into a $200.0 million revolving credit facility with J.P. Morgan Chase Bank, N.A. and the lenders thereto from time to time (the "Credit Facility"). The Credit Facility may be increased by up to an additional $200.0 million if the lenders agree to increase their commitments. The Credit Facility will mature on June 30, 2028, unless the Company exercises its option to extend for a one-year term upon satisfaction of certain criteria and payment of an extension fee of 0.15% of the aggregate amount outstanding under the Credit Facility. On December 9, 2025, the Company drew $90.0 million on the Credit Facility. As of December 31, 2025, the Company had $108.0 million available for borrowing under the Credit Facility, $90.0 million in aggregate principal outstanding on the Credit Facility and a $2.0 million letter of credit outstanding under the Credit Facility.
The Credit Facility is guaranteed by the Company and the obligations under the Credit Facility are, subject to some exceptions, secured by a security interest in the proceeds of all equity offerings and other capital events by the Company, the OP or their subsidiaries and an equity pledge of each subsidiary of the OP that owns an interest in a mortgaged property.
Advances under the Credit Facility accrue interest at a per annum rate equal to, at the Company’s election, either (i) the daily plus a margin of 1.50% to 2.25%, depending on the Company’s total leverage ratio in the immediately preceding quarter, (ii) the term SOFR for the interest period plus a margin of 1.50% to 2.25%, depending on the Company’s total leverage ratio in the immediately preceding quarter, or (iii) a base rate determined according to the highest of (a) the prime rate, (b) the federal funds rate plus 0.5%, or (c) the one month term SOFR plus 1.0%, plus a margin of 0.50% to 1.25%, depending on the Company’s total leverage ratio in the immediately preceding quarter.
A commitment fee at a rate of 0.20% or 0.30%, depending on the average daily revolving commitment utilization percentage for the calendar quarter, applies to unutilized borrowing capacity under the Credit Facility.
The Credit Facility contains representations and warranties, affirmative and negative covenants and events of default that the Company considers customary for an agreement of this type, including covenants setting a maximum total leverage ratio and payout ratio and a minimum fixed charge coverage ratio, minimum tangible net worth, debt yield and cash reserve. If an event of default occurs, the lenders may terminate the commitments under the Credit Facility and require the immediate repayment of all outstanding borrowings and the cash collateralization of all outstanding letters of credit under the Credit Facility. As of December 31, 2025, the Company believes it is compliant with all provisions of the Credit Facility.
Deferred Financing Costs
Upon repayment of or in conjunction with a material change in the terms of the underlying debt agreement, any unamortized costs are charged to loss on extinguishment of debt and modification costs (see “Loss on Extinguishment of Debt and Modification Costs” below). For the years ended December 31, 2025, 2024 and 2023, amortization of deferred financing costs of approximately $6.6 million, $3.4 million and $2.9 million, respectively, is included in interest expense on the consolidated statements of operations and comprehensive income (loss).
Loss on Extinguishment of Debt and Modification Costs
Gain (loss) on extinguishment of debt and modification costs includes prepayment penalties and defeasance costs incurred on the early repayment of debt, costs incurred in a debt modification that are not capitalized as deferred financing costs and other costs incurred in a debt extinguishment. Upon repayment of or in conjunction with a material change in the terms of the underlying debt agreement, any unamortized costs are charged to loss on extinguishment of debt and modification costs. The following table contains summary information concerning the loss on extinguishment of debt and modification costs for the years ended December 31, 2025, 2024 and 2023 (dollars in thousands):
|
|
For the Year Ended December 31, |
|
|||||||||
|
|
2025 |
|
|
2024 |
|
|
2023 |
|
|||
Prepayment penalties and defeasance costs |
|
$ |
— |
|
|
$ |
15,486 |
|
|
$ |
2,370 |
|
Write-off of deferred financing costs |
|
|
— |
|
|
|
8,465 |
|
|
|
483 |
|
Debt modification and other extinguishment costs |
|
|
— |
|
|
|
53 |
|
|
|
(444 |
) |
Total |
|
$ |
— |
|
|
$ |
24,004 |
|
|
$ |
2,409 |
|
Schedule of Debt Maturities
The aggregate scheduled maturities, including amortizing principal payments, of total debt for the next five calendar years subsequent to December 31, 2025 are as follows (in thousands):
|
|
Operating |
|
|
|
Credit Facility |
|
|
Total |
|
|||
2026 |
|
$ |
— |
|
|
|
$ |
— |
|
|
$ |
— |
|
2027 |
|
|
— |
|
|
|
|
— |
|
|
|
— |
|
2028 |
|
|
33,817 |
|
|
|
|
90,000 |
|
|
|
123,817 |
|
2029 |
|
|
— |
|
|
|
|
— |
|
|
|
— |
|
2030 |
|
|
— |
|
|
|
|
— |
|
|
|
— |
|
Thereafter |
|
|
1,469,425 |
|
|
|
|
— |
|
|
|
1,469,425 |
|
Total |
|
$ |
1,503,242 |
|
|
|
$ |
90,000 |
|
|
$ |
1,593,242 |
|
Historical Timeline
| Fiscal Year | Filed | |
|---|---|---|
| 2025 | Feb 26, 2026 | Showing above |
| 2024 | Feb 26, 2025 | |
| 2023 | Feb 27, 2024 | |
| 2022 | Feb 24, 2023 | |
About Debt Disclosures
Debt disclosures detail a company's borrowing structure — the types of instruments, interest rates, maturity schedule, and covenant restrictions that define its financial obligations and flexibility. This section is essential for assessing refinancing risk, interest rate exposure, and the margin of safety against financial distress.
Key signals: the maturity schedule reveals concentration risk — large maturities within 1-2 years during tight credit markets can force dilutive refinancing or asset sales. Compare the fair value of debt against carrying amount to gauge whether the market views the company's credit risk differently than the balance sheet suggests. Watch covenant compliance disclosures for tightening cushions, especially leverage and interest coverage ratios. Variable-rate debt exposure quantifies sensitivity to interest rate changes. Secured versus unsecured mix affects recovery rates and future borrowing capacity. Compare net debt-to-EBITDA against industry peers and covenant limits to assess financial health.