Data is not available at this time.
NexPoint Residential Trust, Inc. (NXRT) is a real estate investment trust (REIT) specializing in the acquisition, development, and management of multifamily properties, primarily in high-growth Sun Belt markets. The company focuses on value-add opportunities, targeting properties with operational or physical upside potential, which it enhances through strategic renovations and improved management. NXRT’s core revenue model derives from rental income, with a focus on mid-tier apartment communities that cater to a diverse tenant base. The REIT operates in a competitive sector where demand is driven by population migration, job growth, and housing affordability trends. Its market positioning is reinforced by its disciplined capital allocation and localized asset management, allowing it to capitalize on regional economic tailwinds. By concentrating on secondary markets with strong demographic fundamentals, NXRT differentiates itself from peers focused solely on primary urban centers. The company’s ability to identify undervalued assets and execute value-creating initiatives supports its niche as a growth-oriented multifamily operator.
In FY 2024, NXRT reported revenue of $259.7 million, reflecting its ability to generate steady cash flows from its multifamily portfolio. Net income stood at $1.1 million, with diluted EPS of $0.0423, indicating modest profitability amid operational expenses and financing costs. Operating cash flow was robust at $73.6 million, underscoring the REIT’s ability to convert rental income into liquidity. The absence of capital expenditures suggests a focus on maintaining existing assets rather than aggressive expansion.
NXRT’s earnings power is primarily driven by its multifamily rental operations, with operating cash flow demonstrating strong coverage of dividend obligations. The company’s capital efficiency is evident in its ability to sustain cash flows without significant reinvestment, though its modest net income highlights the impact of leverage and operational costs. The REIT’s focus on value-add strategies aims to improve NOI over time, supporting future earnings growth.
NXRT maintains a leveraged balance sheet, with total debt of $1.46 billion against cash and equivalents of $23.1 million. The high debt load reflects its acquisition-driven strategy, though the stability of multifamily cash flows provides some mitigation. Investors should monitor debt maturity profiles and refinancing risks, particularly in a rising interest rate environment. The REIT’s financial health hinges on its ability to manage leverage while sustaining occupancy and rental growth.
NXRT’s growth is tied to its ability to execute value-add initiatives and capitalize on Sun Belt market dynamics. The company paid a dividend of $2.04 per share, indicating a focus on returning capital to shareholders. Future growth may depend on asset recycling and selective acquisitions, though its current leverage could constrain aggressive expansion. Dividend sustainability will rely on maintaining stable cash flows and prudent leverage management.
The market likely values NXRT based on its ability to deliver consistent cash flows and execute its value-add strategy. The REIT’s modest earnings and high leverage may weigh on valuation multiples, but its focus on high-growth markets could support premium pricing if operational execution remains strong. Investors may weigh its dividend yield against sector peers while assessing its growth potential.
NXRT’s strategic advantages include its Sun Belt focus, value-add expertise, and localized asset management. The outlook depends on its ability to navigate economic cycles, maintain occupancy, and manage debt. Demographic trends favoring multifamily demand in its markets provide a tailwind, though interest rate volatility and competition pose risks. The REIT’s success will hinge on balancing growth initiatives with financial discipline.
Company filings, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |