Attached files

file filename
EX-32.1 - EXHIBIT 32.1 - Reven Housing REIT, Inc.v451830_ex32-1.htm
EX-31.2 - EXHIBIT 31.2 - Reven Housing REIT, Inc.v451830_ex31-2.htm
EX-31.1 - EXHIBIT 31.1 - Reven Housing REIT, Inc.v451830_ex31-1.htm

 

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 10-Q

 

x Quarterly Report Pursuant to Section 13 or 15(d) Securities Exchange Act of 1934 for Quarterly Period Ended September 30, 2016

 

-OR-

 

¨ Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the transaction period from             to           

 

Commission File Number 000-54165

 

Reven Housing REIT, Inc.

(Exact name of Registrant in its charter)

 

Maryland   84-1306078
(State or Other Jurisdiction of Incorporation or Organization)   (I.R.S. Employer Identification Number)

 

875 Prospect Street, Suite 304

La Jolla, CA 92037

(Address of principal executive offices)

 

Registrant's Telephone Number, Including Area Code:   (858) 459-4000

 

Not Applicable
(Former name or former address, if changed since last report)

 

Indicate by check mark whether the issuer (1) filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes x No ¨

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (section 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No ¨

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerate filer, or a small reporting company as defined by Rule 12b-2 of the Exchange Act):

 

Large accelerated filer  ¨   Non-accelerated filer ¨
Accelerated filer ¨   Smaller reporting company  x

 

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

 

The number of outstanding shares of the registrant's common stock, as of November 1, 2016: 10,552,425

 

 

 

 

REVEN HOUSING REIT, INC.

FORM 10-Q

INDEX

  

  Page
PART I – FINANCIAL INFORMATION
   
Item 1.  Financial Statements (Unaudited) 3
Item 2.  Management's Discussion and Analysis of Financial Condition and Results of Operations 14
Item 3.  Quantitative and Qualitative Disclosure About Market Risk 20
Item 4.  Controls and Procedures 20
   

PART II - OTHER INFORMATION
   
Item 6.  Exhibits 21
   
SIGNATURES 22

 

 2 

 

 

PART I—FINANCIAL INFORMATION

 

Item 1. Financial Statements.

  

REVEN HOUSING REIT, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

 

   September 30, 2016     
   (unaudited)   December 31, 2015 
ASSETS          
           
Investments in real estate:          
Land  $6,761,350   $6,761,350 
Buildings and improvements   32,109,480    31,744,657 
    38,870,830    38,506,007 
Accumulated depreciation   (2,525,663)   (1,630,873)
Investments in real estate, net   36,345,167    36,875,134 
           
Cash   16,082,203    2,140,298 
Rent and other receivables   245,800    239,928 
Escrow deposits   92,500    143,901 
Lease origination costs, net   224,706    218,789 
Deferred stock issuance costs   -    742,757 
Other assets   141,052    96,318 
           
Total Assets  $53,131,428   $40,457,125 
           
LIABILITIES AND STOCKHOLDERS' EQUITY          
           
Accounts payable and accrued liabilities  $930,704   $1,143,438 
Resident security deposits   439,192    435,267 
Notes payable, net   19,473,379    19,409,454 
           
Total Liabilities   20,843,275    20,988,159 
           
Commitments and contingencies (Note 9)          
           
Stockholders' Equity          
Preferred stock, $.001 par value; 25,000,000 shares authorized;          
No shares issued or outstanding   -    - 
Common stock, $.001 par value; 100,000,000 shares authorized;          
10,122,425 and 7,016,796 shares issued and outstanding at          
September 30, 2016 and December 31, 2015, respectively   10,122    7,017 
Additional paid-in capital   38,836,862    24,601,295 
Accumulated deficit   (6,558,831)   (5,139,346)
           
Total Stockholders' Equity   32,288,153    19,468,966 
           
Total Liabilities and Stockholders' Equity  $53,131,428   $40,457,125 

 

The accompanying notes are an integral part of the consolidated financial statements.

 

 3 

 

 

REVEN HOUSING REIT, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited)

 

   Three Months Ended   Nine Months Ended 
   September 30,   September 30, 
   2016   2015   2016   2015 
                 
Revenue:                    
Rental income  $1,381,576   $1,219,419   $4,154,784   $3,602,192 
                     
Expenses:                    
Property operating and maintenance   406,475    355,238    1,207,217    1,133,704 
Real estate taxes   230,165    194,985    658,256    546,702 
Acquisition costs   18,265    37,341    76,129    362,447 
Depreciation and amortization   326,029    295,344    964,953    848,587 
General and administration   448,123    419,022    1,349,733    1,379,431 
Noncash share-based compensation   425,000    -    425,000    - 
Legal and accounting   38,256    44,609    117,132    311,970 
Interest   260,506    188,434    775,849    517,009 
                     
Total expenses   2,152,819    1,534,973    5,574,269    5,099,850 
                     
Net loss  $(771,243)  $(315,554)  $(1,419,485)  $(1,497,658)
                     
Net loss per share                    
(Basic and fully diluted)  $(0.09)  $(0.04)  $(0.19)  $(0.21)
                     
Weighted average number of common shares outstanding   8,245,013    7,016,796    7,441,650    7,016,796 

 

The accompanying notes are an integral part of the consolidated financial statements.

 

 4 

 

 

REVEN HOUSING REIT, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY

(unaudited)

 

   Common Stock   Additional   Accumulated     
   Shares   Amount   Paid-in Capital   Deficit   Total 
                     
                     
Balance at January 1, 2016   7,016,796   $7,017   $24,601,295   $(5,139,346)  $19,468,966 
                          
Stock issued under share-based compensation plans   22,609    22    113,023    -    113,045 
                          
Noncash share-based compensation   -    -    425,000    -    425,000 
                          
Proceeds from issuances of shares, net of issuance costs   3,083,020    3,083    13,697,544    -    13,700,627 
                          
Net loss   -    -    -    (1,419,485)   (1,419,485)
                          
Balance at September 30, 2016   10,122,425   $10,122   $38,836,862   $(6,558,831)  $32,288,153 

 

The accompanying notes are an integral part of the consolidated financial statements.

 

 5 

 

 

REVEN HOUSING REIT, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited)

 

   Nine Months Ended September 30, 
   2016   2015 
Cash Flows From Operating Activities:          
Net loss  $(1,419,485)  $(1,497,658)
Adjustments to reconcile net loss to net cash (used in) provided by operating activities:          
Depreciation and amortization   964,953    848,587 
Noncash share-based compensation   425,000    - 
Amortization of deferred loan fees   90,981    68,094 
Changes in operating assets and liabilities:        
Rent and other receivables   (5,872)   (61,303)
Property tax and insurance reserves   -    260,123 
Other assets   (44,734)   70,980 
Accounts payable and accrued liabilities   (99,689)   411,313 
Resident security deposits   3,925    76,325 
Net cash (used in) provided by operating activities   (84,921)   176,461 
           
Cash Flows From Investing Activities:          
Additions to investments in real estate   (364,823)   (5,388,544)
Lease origination costs   (76,080)   (115,279)
Escrow deposits   51,401    (84,694)
Net cash used in investing activities   (389,502)   (5,588,517)
           
Cash Flows From Financing Activities:          
Proceeds from issuance of shares   15,415,100    - 
Proceeds from notes payable   -    3,526,985 
Payments of notes payable   (27,056)   - 
Payment of loan fees   -    (137,172)
Payments of deferred stock issuance costs   (971,716)   (19,540)
Net cash provided by financing activities   14,416,328    3,370,273 
           
Net Increase (Decrease) In Cash   13,941,905    (2,041,783)
Cash at the Beginning of the Period   2,140,298    3,343,236 
           
Cash at the End of the Period  $16,082,203   $1,301,453 
           
Supplemental Disclosure:          
           
Cash paid for interest  $685,544   $436,415 

 

The accompanying notes are an integral part of the consolidated financial statements.

 

 6 

 

 

REVEN HOUSING REIT, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2016 and 2015 (Unaudited)

 

NOTE 1. ORGANIZATION AND OPERATION

 

Reven Housing REIT, Inc. is a Maryland corporation (Reven Housing REIT, Inc., along with its wholly-owned subsidiaries, are also referred to herein collectively as the “Company”) which acquires portfolios of rented single family homes throughout the United States with the objective of receiving income from rental property activity and future profits from the sale of rental property at appreciated values.

 

As of September 30, 2016, the Company owned 527 single family homes in the Houston, Jacksonville, Memphis and Atlanta metropolitan areas.

 

NOTE 2. BASIS OF PRESENTATION AND SIGNIFICANT ACCOUNTING POLICIES

 

Basis of Presentation

 

The accompanying consolidated financial statements are presented in conformity with accounting principles generally accepted in the United States of America (“GAAP”), as contained within the Financial Accounting Standards Board (“FASB”) Accounting Standard Codification (“ASC”), and the rules and regulations of the SEC.

 

Certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted. It is suggested that these condensed consolidated financial statements be read in conjunction with the consolidated financial statements and notes thereto included in the 2015 Annual Report on Form 10-K filed with the SEC on March 24, 2016. The results of operations for the period ended September 30, 2016 are not necessarily indicative of the operating results for the full year.

 

Principles of Consolidation

 

The accompanying consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries. All significant intercompany accounts and transactions have been eliminated in consolidation.

 

Use of Estimates

 

The preparation of the consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the balance sheet dates and reported amounts of revenues and expenses for the periods presented. Accordingly, the Company’s actual results could differ from those estimates.

 

Financial Instruments

 

The carrying value of the Company’s financial instruments, as reported in the accompanying consolidated balance sheets, approximates fair value due to their short term nature. The Company’s short term financial instruments consist of cash, rents and other receivables, property tax and insurance reserves, escrow deposits, accounts payable and accrued liabilities, and resident security deposits.

 

The carrying value of the Company’s notes payable, as reported in the accompanying consolidated balance sheets, approximates fair value due to their floating market interest rate and due to the fact that their security and payment terms are similar to other debt instruments currently being issued.

 

Reclassifications

 

Certain prior period amounts have been reclassified to conform to the current period’s presentation.

 

 7 

 

 

REVEN HOUSING REIT, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2016 and 2015 (Unaudited)

 

NOTE 2. BASIS OF PRESENTATION AND SIGNIFICANT ACCOUNTING POLICIES (continued)

 

Investments in Real Estate

 

The Company accounts for its investments in real estate as business combinations under the guidance of ASC Topic 805, Business Combinations (“ASC 805”) and these acquisitions are recorded at their estimated fair value at the date of acquisition. The purchase price is allocated to land, buildings and improvements, and the existing leases based upon their respective estimated fair values at the date of acquisition, with acquisition costs expensed as incurred. In making estimates of fair values for purposes of allocating purchase price, the Company utilizes its own market knowledge and published market data from third-party agents and brokers. The estimated fair value of acquired in-place leases represents the expected costs the Company would have incurred to lease the property at the date of acquisition. Each portfolio of single family homes acquired is recorded as a separate business combination.

 

Buildings and improvements are depreciated over estimated useful lives of approximately 10 to 27.5 years using the straight-line method. Lease origination costs are amortized over the average remaining term of the in-place leases which is generally less than one year. Maintenance and repair costs are charged to expenses as incurred.

 

The Company assesses its investments in real estate for impairment whenever events or changes in business circumstances indicate that carrying amounts of the assets may not be fully recoverable. When such events occur, management determines whether there has been impairment by comparing the asset’s carrying value with its fair value. Should impairment exist, the asset is written down to its estimated fair value. The Company has not recognized any impairment losses for the periods ended September 30, 2016 and 2015.

 

Cash

 

The Company maintains its cash at financial institutions. The combined account balances at one or more institutions typically exceed the federal insurance coverage, and, as a result, there is a concentration of credit risk. The Company believes that the risk of loss is not significant, as the Company does not anticipate the financial institutions’ non-performance.

 

Rents and Other Receivables

 

Rents and other receivables represent the amount of rent receivables, security deposits and net rental funds which are held by the property managers on behalf of the Company, net of any allowance for amounts deemed uncollectible.

 

Escrow Deposits

 

Escrow deposits include refundable and non-refundable cash and earnest money on deposit with third parties for future property purchases. As of September 30, 2016, the Company had entered into an agreement for the purchase of residential properties for an aggregate amount of $9,250,000 and had corresponding refundable earnest deposits for these purchases of $92,500. However, not all of these properties are certain to be acquired because properties may fall out of escrow through the closing process for various reasons.

 

Deferred Stock Issuance Costs

 

Deferred stock issuance costs represent amounts paid for legal, consulting, and other offering expenses in conjunction with the future raising of additional capital to be completed within one year. These costs are offset against additional paid-in capital as a cost of the stock issuance upon closing of the respective stock placement. During the three months ended September 30, 2016, the Company included $1,714,473 of issuance costs in its statement of stockholders’ equity in connection with its issuance of shares.

 

Resident Security Deposits

 

Resident security deposits represent amounts deposited by tenants at the inception of the lease. As of September 30, 2016 and December 31, 2015, the Company had $439,192 and $435,267, respectively, in resident security deposits. Security deposits are refundable, net of any outstanding charges and fees, upon expiration of the underlying lease.

 

Revenue Recognition

 

Single family homes are leased under short term rental agreements generally with a one-year term, and revenue is recognized over the lease term on a straight-line basis.

 

 8 

 

 

REVEN HOUSING REIT, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2016 and 2015 (Unaudited)

 

NOTE 2. BASIS OF PRESENTATION AND SIGNIFICANT ACCOUNTING POLICIES (continued)

 

Income Taxes

 

The tax benefit of uncertain tax positions is recognized only if it is “more likely than not” that the tax position will be sustained, based solely on its technical merits, with the taxing authority having full knowledge of relevant information. The measurement of a tax benefit for an uncertain tax position that meets the “more likely than not” threshold is based on a cumulative probability model under which the largest amount of tax benefit recognized is the amount with a greater than 50% likelihood of being realized upon ultimate settlement with the taxing authority, having full knowledge of all the relevant information. As of September 30, 2016 and 2015, the Company had no unrecognized tax benefits.

 

The Company intends to elect to be taxed as a real estate investment trust (“REIT”), as defined in the Internal Revenue Code, commencing with the taxable year ending December 31, 2016. Management believes that the Company will be able to satisfy these requirements for qualification as a REIT. Accordingly, the Company does not expect to be subject to federal income tax, provided that it qualifies as a REIT and distributions to the stockholders equal or exceed REIT taxable income.

 

However, qualification and taxation as a REIT depends upon the Company’s ability to meet the various qualification tests imposed under the Internal Revenue Code related to the percentage of income that is earned from specified sources, the percentage of assets that fall within specified categories, the diversity of capital stock ownership, and the percentage of earnings that is distributed. If the Company fails to qualify as a REIT in any taxable year, it will be subject to federal and state income tax (including any applicable alternative minimum tax) on its taxable income at regular corporate tax rates, and the Company may be ineligible to qualify as a REIT for four subsequent tax years. Even if the Company qualifies as a REIT, it may be subject to certain state or local income taxes.

 

Incentive Compensation Plan

 

During 2012, the Company established the 2012 Incentive Compensation Plan, which was subsequently amended and restated in December 2013 (“2012 Plan”). The 2012 Plan allows for the grant of options and other awards representing up to 1,650,000 shares of the Company’s common stock. Such awards may be granted to officers, directors, employees, consultants and other persons who provide services to the Company or any related entity. Under the 2012 Plan, options may be granted at an exercise price greater than or equal to the market value at the date of the grant, for owners of 10% or more of the voting shares, at an exercise price of not less than 110% of the market value. Awards are exercisable over a period of time as determined by a committee designated by the Board of Directors, but in no event longer than ten years.

 

A total of 496,359 shares have been issued under the 2012 plan as of September 30, 2016.

 

Net Loss Per Share

 

Net loss per share is computed by dividing the net loss by the weighted average number of shares of common stock outstanding. Warrants, stock options, and common stock issuable upon the conversion of the Company's preferred stock (if any) are not included in the computation if the effect would be anti-dilutive and would increase the earnings or decrease loss per share. For the periods ended September 30, 2016 and 2015, potentially dilutive securities excluded from the calculations were 263,588 shares issuable upon exercise of outstanding warrants granted in prior years.

 

Recent Accounting Pronouncements

 

The Company is currently evaluating recently issued accounting pronouncements. The adoption of the accounting pronouncements, including those not yet effective, is not anticipated to have a material effect on the financial position or results of operations of the Company.

 

 9 

 

 

REVEN HOUSING REIT, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2016 and 2015 (Unaudited)

 

NOTE 3. INVESTMENTS IN REAL ESTATE

 

The Company’s investments in real estate consist of single family homes purchased by the Company. The homes are generally leased to individual tenants under leases with terms of one year or less.

 

The following table summarizes the Company’s investments in real estate:

 

               Total 
   Number       Buildings and   Investments 
   of Homes   Land   Improvements   in Real Estate 
                 
Total at December 31, 2015   527   $6,761,350   $31,744,657   $38,506,007 
                     
Improvements during 2016:                    
Jacksonville, FL   -    -    188,901    188,901 
Memphis, TN   -    -    90,610    90,610 
Houston, TX   -    -    42,078    42,078 
Atlanta, GA   -    -    43,234    43,234 
                     
Total at September 30, 2016   527   $6,761,350   $32,109,480   $38,870,830 

 

NOTE 4. ACCOUNTS PAYABLE AND ACCRUED LIABILITIES

 

At September 30, 2016 and December 31, 2015, accounts payable and accrued liabilities consisted of the following:

 

   2016   2015 
         
Accounts payable  $12,103   $321,815 
Property taxes payable   579,737    415,124 
Accrued compensation, board fees and other   276,791    343,750 
Interest payable   62,073    62,749 
   $930,704   $1,143,438 

 

 10 

 

 

REVEN HOUSING REIT, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2016 and 2015 (Unaudited)

 

NOTE 5. NOTES PAYABLE

 

A summary of the Company’s notes payable as of September 30, 2016 and December 31, 2015 is as follows:

 

   2016   2015 
Note          
Reven Housing Texas, LLC  $7,543,901   $7,570,000 
Reven Housing Tennessee, LLC   3,916,761    3,917,530 
Reven Housing Florida, LLC   3,526,794    3,526,985 
Reven Housing Florida 2, LLC   4,875,898    4,875,895 
    19,863,354    19,890,410 
Less deferred loan fees, net   (389,975)   (480,956)
Notes payable, net  $19,473,379   $19,409,454 

 

As of September 30, 2016, all of the notes above incur interest at a rate of 1.00% over the prime rate (interest rate is 4.5% per annum at September 30, 2016). The loans are secured by deeds of trust encumbering substantially all of the Company’s homes in each specified area.

 

Costs incurred in the placement of the Company’s debt are deferred and amortized using the effective interest method over the term of the loans as a component of interest expense on the consolidated statements of operations. The amount of unamortized fees are further deducted from the remaining principal amount owed on the corresponding notes payable. Unamortized deferred loan costs and fees totaled $389,975 as of September 30, 2016. Unamortized deferred loan closing costs and fees totaled $480,956 as of December 31, 2015.

 

During the three month periods ended September 30, 2016 and 2015, the Company incurred $260,506 and $188,434, respectively, of interest expense related to the notes payable, which includes $30,327 and $24,984, respectively, of amortization of deferred loan fees. During the nine month periods ended September 30, 2016 and 2015, the Company incurred $775,849 and $517,009, respectively, of interest expense related to the notes payable, which includes $90,981 and $68,094, respectively, of amortization of deferred loan fees.

 

The following is a schedule of maturities, including principal amortization payments, for all notes payable outstanding as of September 30, 2016:

 

October 1, 2016 through December 31, 2016   42,861 
2017   318,168 
2018   458,419 
2019   11,088,269 
2020   7,955,637 
   $19,863,354 

 

 11 

 

 

REVEN HOUSING REIT, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2016 and 2015 (Unaudited)

 

NOTE 6. STOCKHOLDERS’ EQUITY AND STOCK COMPENSATION

 

On February 1, 2016, the Company issued an aggregate of 22,609 shares of the Company’s common stock under the 2012 Plan to certain officers and consultants of the Company. The shares were valued at a per share price of $5.00 per share consistent with the price of the Company’s current registered stock offering and were utilized as payment for a portion of the officers and consultants outstanding bonus compensation for the year ended December 31, 2015.

 

The Company filed a registration statement on Form S-11 with the Security Exchange Commission (“SEC”) for the offer of a minimum of 3,000,000 shares and a maximum of 5,000,000 shares of common stock for sale to the public at an offering price of $5.00 per share. The SEC declared the Company’s registration statement effective on May 10, 2016. The common shares are being offered by the Company on a best-efforts basis. During the three months ended September 30, 2016, the Company issued 3,083,020 shares of stock and received $15,415,100 in gross offering proceeds. Offering costs totaled $1,714,473 through September 30, 2016 and have been offset against additional paid-in capital as a cost of the stock issuance. The Company’s direct offering of common shares will continue until all shares are sold, December 31, 2016, or the Company’s earlier decision to terminate the offering. On November 1, 2016 the Company accepted subscription agreements for an additional 430,000 shares and received total proceeds of $2,150,000.

 

On October 16, 2014, the Company issued 425,000 shares of the Company’s common stock under the 2012 Plan to certain officers and consultants of the Company. The shares issued are subject to restrictions and future vesting conditions based on the Company reaching certain future milestones. During the three months ended September 30, 2016, 106,250 of these shares became vested upon the achievement of certain milestones related to our public offering of common stock mentioned above. Accordingly, $425,000 of noncash share-based compensation expense was then recognized based on the value of the shares on the date of grant. None of the remaining 318,750 shares were vested as of the issuance date. Compensation expense will be recognized in the applicable future periods on these unvested shares should the applicable milestones be achieved in accordance with the vesting schedule. There is no assurance that these milestones will in fact be achieved and that the shares will in fact vest in the future.

 

The Company has outstanding warrants that allow holders to purchase up to 263,588 shares at an exercise price of $4.00 per share.  The warrants will expire on September 27, 2018, if not exercised prior to that date.

 

NOTE 7. INCOME TAXES

 

Realization of deferred tax assets is dependent upon sufficient future taxable income during the period that deductible temporary differences and expected carry-forwards are available to reduce taxable income. The Company records a valuation allowance when, in the opinion of management, it is more likely than not, that the Company will not realize some or all deferred tax assets. As the achievement of required future taxable income is uncertain, the Company recorded a valuation allowance equal to the deferred tax asset at September 30, 2016 and December 31, 2015. At December 31, 2015 the Company had federal and state net operating loss carry-forwards of approximately $2,600,000. The federal and state tax loss carry-forwards will begin to expire in 2032, unless previously utilized.

 

Pursuant to Internal Revenue Code Section 382, use of the Company’s net operating loss carry-forwards may be limited if a cumulative change in ownership of more than 50% occurs within a three year period. Management believes that such an ownership change had occurred but has not performed a study of the limitations on the net operating losses.

 

The Company plans to elect REIT status effective for the year ended December 31, 2016, should it meet all the requirements. The Company would then generally not be subject to income taxes assuming it complied with the specific distribution rules applicable to REITs. The Company intends to timely comply with the requirements necessary to elect REIT status for the year ending December 31, 2016, although no assurance can be given that we will be successful in this regard, or that we will be organized and able to operate in a manner so as to qualify or remain qualified as a REIT.

 

The Company has also incurred current and prior year net operating losses; thus is not expecting to incur current income tax expenses, and due to its expectations of electing REIT status commencing in 2016, is not expected to realize any future tax benefits from the current years; or prior years’ operating losses.

 

 12 

 

 

REVEN HOUSING REIT, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2016 and 2015 (Unaudited)

 

NOTE 8. RELATED PARTY TRANSACTIONS

 

The Company sub-leased office space on a month-to-month basis from Reven Capital, LLC, which is wholly-owned by Chad M. Carpenter, a shareholder of the Company and its Chief Executive Officer, through January 31, 2016. This arrangement was terminated upon the Company relocating its office space and signing a new lease agreement with an unrelated party. Rental payments under this sub-lease totaled $0 and $9,000 for the three months ended September 30, 2016 and 2015, respectively and $3,000 and $27,000 for the nine months ended September 30, 2016 and 2015, respectively. Reven Capital, LLC currently subleases office space from the Company on a month to month basis for a monthly rental of $500.

 

NOTE 9. COMMITMENTS AND CONTINGENCIES

 

Legal and Regulatory

 

The Company is subject to potential liability under laws and government regulations and various claims and legal actions arising in the ordinary course of the Company’s business. Liabilities are established for legal claims when payments associated with the claims become probable and the costs can be reasonably estimated. The actual costs of resolving legal claims may be substantially higher or lower than the amounts established for those claims. Based on information currently available, management is not aware of any legal or regulatory claims that would have a material effect on the Company’s consolidated financial statements and, therefore, no accrual has been recorded as of the periods ended September 30, 2016 and 2015.

 

 13 

 

 

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.

 

Unless otherwise provided in this Quarterly Report, references to the “Company,” “we,” “us,” and “our” refer to Reven Housing REIT, Inc., a Maryland corporation, and its wholly-owned subsidiaries.

 

Forward Looking Statements

 

The information contained in this report contains forward-looking statements that relate to expectations, beliefs, projections, future plans and strategies, anticipated events and similar expressions. Forward-looking statements may be identified by use of words such as “may,” “will,” “should,” “expects,” “intends,” “plans,” “anticipates,” “believes,” “estimates,” or “potential” or similar words or phrases which are predictions of or indicate future events or trends. Statements such as those concerning potential acquisition activity, investment objectives, strategies, opportunities, other plans and objectives for future operations or economic performance are based on our current expectations, plans, estimates, assumptions and beliefs that involve numerous risks and uncertainties, including, but not limited to, our ability to successfully (i) acquire real estate investment properties in the future, (ii) to execute future agreements or understandings concerning our acquisition of real estate investment properties, (iii) be able to raise the capital required to acquire any such properties and (iv) those other risks more fully described in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” included in this report and in the “Risk Factors” section of our Registration Statement on Form S-11 filed with the SEC on May 27, 2014 and most recently amended on May 6, 2016. Any of these statements could prove to be inaccurate and actual events or investments and results of operations could differ materially from those expressed or implied. To the extent that our assumptions differ from actual results, our ability to meet such forward-looking statements, including our ability to invest in a diversified portfolio of quality real estate investments, may be significantly and negatively impacted. You are cautioned not to place undue reliance on any forward-looking statements and we disclaim any obligation to publicly update or revise any forward-looking statement to reflect changes in underlying assumptions or factors, new information, future events or other changes.

 

Overview

 

We are an internally managed Maryland corporation that engages in the acquisition, ownership and operation of portfolios of leased single family homes in the United States. We operate our portfolio properties as single family rentals, or SFRs, and we generate most of our revenue from rental income from the existing tenants of the SFRs we have acquired.

 

As of the September 30, 2016, we have invested an aggregate of approximately $38.9 million and own a total of 527 homes, of which 256 homes are in the Jacksonville, Florida metropolitan area, 168 homes are in the Houston, Texas metropolitan area, 94 homes are in the Memphis, Tennessee metropolitan area (with two of the Memphis homes located just across the border in Mississippi) and nine homes are in the Atlanta, Georgia metropolitan area.

 

We intend to expand our acquisitions to other select markets in the United States that fit our investment criteria as we continue to evaluate new investment opportunities in different markets. As of September 30, 2016, our portfolio properties are currently 94.1% occupied. All of our portfolio properties to date have been acquired from available cash and with the proceeds from four secured loan transactions which have a current total outstanding balance of $19,863,354. Our loan transactions are secured by first priority liens and related rents on 168 homes in the Houston, Texas metropolitan area, 256 homes in the Jacksonville, Florida metropolitan area and 92 homes in the Memphis, Tennessee metropolitan area.

 

Our principal objective is to generate cash flow and distribute resulting profits to our stockholders in the form of distributions, while gaining home price appreciation, or HPA, at the same time through the ownership of our portfolio properties. With this objective in mind, we have developed our primary business strategy of acquiring portfolios of stabilized or leased SFRs. We believe the execution of this strategy will allow us to generate immediate and steady cash flow from the rental income from the SFRs that we acquire while potentially gaining significant HPA over time. While our goal is to grow our company and generate available cash flow from the rental income of our SFRs that will allow us to pay all of our operating costs for the operation of our portfolio properties and distribute profits to our stockholders in the form of quarterly dividends, there can be no assurance we will be able to do so.

 

 14 

 

 

Property Portfolio

 

The following tables represent our investment in the homes as of September 30, 2016:

 

Total Portfolio of Single-Family Homes — Summary Statistics

(as of September 30, 2016)

 

Market  No. of Homes   Aggregate
Investment
  Average
Investment per
Home
  Properties
Leased
  Properties
Vacant
  Portfolio
Occupancy
Rate
  Average Age
(years)
  Average Size
(sq. ft.)
  Average
Monthly Rent
  Average
Remaining
Lease Term
(Months)
 
Atlanta, 
Georgia
   9  $665,568  $73,952   9   0   100.0%  22   1,450  $886   7.6 
Houston,
Texas
   168  $13,225,813  $78,725   161   7   95.8%  46   1,435  $1,031   2.5 
Jacksonville,
Florida
   256  $17,630,905  $68,871   239   17   93.4%  52   1,327  $884   5.5 
Memphis, 
Tennesee
   94  $7,348,544  $78,176   87   7   92.6%  40   1,636  $985   10.3 
Totals   527  $38,870,830  $73,759   496   31   94.1%  47   1,419  $949   5.4 

 

We plan to continue to acquire and manage single-family homes with a focus on current income yield, long term earnings growth and appreciation in asset value. Our ability to identify and acquire single-family properties that meet our investment criteria will be affected by our capital available for investment, and the cost of that capital, home prices in our markets, the inventory of properties available through our acquisition channels, and competition for our target assets. We believe the housing market environment in our markets remains attractive for single-family property acquisitions and rentals. At the same time, we continue to face relatively steady competition for new properties and residents from local operators and institutional managers. Housing prices across all of our markets have appreciated over the past year. Despite these gains, we believe housing in certain of our markets continues to provide attractive acquisition opportunities and remains inexpensive relative to replacement cost and affordability metrics.

 

We anticipate continued strong rental demand for single-family homes. While new building activity has begun to increase, it remains below historical averages and we believe substantial under-investment in residential housing over the past years will create upward pressure on home prices and rents as demand exceeds supply.

 

Public Offering

 

We have filed a registration statement on Form S-11 with the SEC for the offer of a minimum of 3,000,000 shares and a maximum of 5,000,000 shares of common stock for sale to the public at an offering price of $5.00 per share. The SEC declared our registration statement effective on May 10, 2016. The common shares are being offered by us on a best-efforts basis. During the three months ended September 30, 2016, we issued 3,083,020 shares of stock and received $15,415,100 in gross offering proceeds. Offering costs totaled $1,714,473 through September 30, 2016 and have been offset against additional paid-in capital as a cost of the stock issuance. Our direct offering of common shares will continue until all shares are sold, December 31, 2016, or our earlier decision to terminate the offering. On November 1, 2016, we accepted subscription agreements for an additional 430,000 shares and received total proceeds of $2,150,000.

 

Proceeds of this offering will be used primarily for future acquisitions of homes. As of September 30, 2016, we had entered into an agreement for the purchase of 100 additional residential properties in the Houston, Texas metropolitan area for an aggregate amount of $9,250,000. Our purchase of the homes is subject to our due diligence and we may terminate the agreement for any or no reason by giving written notice of such termination to the seller on or before the expiration of the due diligence period, which ends on November 30, 2016. There can be no assurance that we will consummate the acquisition or, if we do, give assurance on the numbers of homes to be purchased because properties may fall out of escrow through the closing process for various reasons.

 

Results of Operations

 

Three Month Period ended September 30, 2016 compared to Three Month Period ended September 30, 2015

 

For the three months ended September 30, 2016, we had total rental income of $1,381,576 compared to total rental income of $1,219,419 for the three months ended September 30, 2015. The increase in total rental and other income is due primarily to the increase in rental homes owned for the 2016 time-period as compared to 2015. We owned 527 homes during the entire quarter ended September 30, 2016. We owned 473 homes during the entire quarter ended September 30, 2015.

 

As of September 30, 2016, 496, or 94.1%, of our 527 homes were occupied. During the quarter ended September 30, 2016, we had 42 home leases turnover, which represented approximately 8.0% of our end of the quarter portfolio. As of September 30, 2015, 446, or 94.3%, of our 473 homes were occupied. During the quarter ended September 30, 2015, we had 46 home leases turnover, which represented approximately 9.7% of our end of the quarter portfolio.

 

For the quarter ended September 30, 2016, we had property operating and maintenance expenses of $406,475 compared to $355,238 for the quarter ended September 30, 2015. Property operating and maintenance expenses consist of insurance, property management fees paid to third parties, repairs and maintenance costs, home owner association fees, and other miscellaneous property costs. The increase in these costs for the 2016 period as compared to 2015 results primarily from the increase in properties owned in 2016 when compared to 2015. Real estate taxes for the three months ended September 30, 2016 totaled $230,165 compared to $194,985 for the three months ended September 30, 2015. The increase in real estate taxes from 2015 to 2016 is due to a corresponding increase in our inventory of single family homes along with increased tax assessment values due to appreciation in value of our homes.

 

 15 

 

 

We had net operating income from rentals of $744,936 in the third quarter of 2016 compared to net operating income from rentals of $669,196 in the corresponding prior year’s quarter. The increase in net operating income is due primarily to the increase in rental homes owned during the current 2016 period when compared to the 2015 period. This results in a net operating income margin of approximately 53.9% in 2016 compared to a net operating income margin of 54.9% in 2015. The slight decrease in margin relates primarily to proportional increases in real estate tax expenses in 2016 when compared to 2015 expenses. For a reconciliation of our calculation of net operating income to net loss, please refer to the net operating income section of this report.

 

Real estate acquisition costs incurred during the three months ended September 30, 2016 were $18,265. Acquisition costs were $37,341 for the three months ended September 30, 2015. Real estate acquisition costs consist primarily of closing costs, due diligence costs and reports, and legal and accounting fees relating to our acquisitions of single family homes.

 

Depreciation and amortization increased to $326,029 during the three months ended September 30, 2016 compared to $295,344 during the three months ended September 30, 2015, reflecting the corresponding increase in our inventory of single family homes.

 

General and administrative expenses for the three months ended September 30, 2016 totaled $448,123 compared to general and administrative expenses of $419,022 for the prior year period. General and administrative expenses consist of personnel costs, outside director fees, occupancy fees, public company filing fees, and other general expenses.

 

Noncash share-based compensation was $425,000 during the three months ended September 30, 2016. There was no corresponding noncash share-based compensation in the corresponding period in 2015. The expense was due to vesting of shares awards to certain officers and consultants upon the achievement of certain milestones related to our current offering.

 

Legal and accounting expenses during the three months ended September 30, 2016 totaled $38,256 compared to $44,609 for the three months ended September 30, 2015.

 

Interest expense was $260,506 for the three months ended September 30, 2016 compared to $188,434 for the three months ended September 30, 2015. This difference is primarily a result of the increase in our outstanding debt balances, which were higher during the quarter ended September 30, 2016 when compared to the quarter ended September 30, 2015.

 

Net loss for the three months ended September 30, 2016 was $771,243. The net loss for the three months ended September 30, 2015 was $315,554. The weighted average number of shares outstanding for the quarter ended September 30, 2016 increased to 8,245,013 from 7,016,796 for the quarter ended September 30, 2015, resulting in a net loss per share of $0.09 for the quarter ended September 30, 2016 and a net loss per share of $0.04 for the quarter ended September 30, 2015. As noted in the above discussion, the primary difference between the two comparative periods was the recognition of $425,000 of noncash share-based compensation and our issuance of 3,083,020 common shares during the three month period ended September 30, 2016.

 

Nine Month Period ended September 30, 2016 compared to Nine Month Period ended September 30, 2015

 

For the nine months ended September 30, 2016, we had total rental income of $4,154,784 compared to total rental income of $3,602,192 for the nine months ended September 30, 2015. The increase in total rental and other income is due primarily to the increase in rental homes owned for the 2016 time-period as compared to 2015.

 

For the nine months ended September 30, 2016, we had property operating and maintenance expenses of $1,207,217 compared to $1,133,704 for the nine months ended September 30, 2015. Real estate taxes for the nine months ended September 30, 2016 were $658,256 compared to $546,702 for the nine months ended September 30, 2015. The increase in property operating, maintenance, and real estate taxes from 2015 to 2016 is due primarily to a corresponding increase in our inventory of single family homes.

 

We had net operating income from rentals of $2,289,311 for the first nine months of 2016 compared to net operating income from rentals of $1,921,786 in the corresponding prior year’s period. The increase in net operating income is due primarily to the increase in rental homes owned during the current 2016 period. This results in a net operating income margin of approximately 55.1% in 2016 compared to a net operating income margin of 53.4% in 2015.

 

Real estate acquisition costs incurred during the nine months ended September 30, 2016 totaled $76,129. Acquisition costs were $362,447 for the nine months ended September 30, 2015. The reduction in 2016 costs incurred were due to a reduction in acquisition activity during 2016.

 

Depreciation and amortization increased to $964,953 during the nine months ended September 30, 2016 compared to $848,587 during the nine months ended September 30, 2015, reflecting the corresponding increase in our inventory of single family homes.

 

General and administrative expenses for the nine months ended September 30, 2016 totaled $1,349,733 compared to general and administrative expenses of $1,379,431 for the prior year period.

 

 16 

 

 

Noncash share-based compensation was $425,000 during the nine months ended September 30, 2016. There was no corresponding noncash share-based compensation in the corresponding period in 2015. The expense was due to vesting of shares awards to certain officers and consultants upon the issuance of shares under our current offering.

 

Legal and accounting expenses during the nine months ended September 30, 2016 totaled $117,132 compared to $311,970 for the nine months ended September 30, 2015. This reduction is due to a decrease in the amount of professional services required during the nine months ended September 30, 2016 due to a reduced amount of acquisition and other business activity compared to the prior year period.

 

Interest expense was $775,849 for the nine months ended September 30, 2016 compared to $517,009 for the nine months ended September 30, 2015. This difference is primarily a result of the increase in our outstanding debt balances during the nine months ended September 30, 2016 when compared to the nine months ended September 30, 2015.

 

Net loss for the nine months ended September 30, 2016 was $1,419,485. The net loss for the nine months ended September 30, 2015 was $1,497,658. The weighted average number of shares outstanding for the nine months ended September 30, 2016 increased to 7,441,650 from 7,016,796 for the nine months ended September 30, 2015, resulting in a net loss per share of $0.19 for the nine months ended September 30, 2016 and a net loss per share of $0.21 for the nine months ended September 30, 2015.

 

Liquidity and Capital Resources

 

Liquidity is a measure of our ability to meet potential cash requirements, fund and maintain our assets and operations, make interest payments and fund other general business needs. Our liquidity, to a certain extent, is subject to general economic, financial, competitive and other factors that are beyond our control. Our near-term liquidity requirements consist primarily of acquiring properties, funding our operations, and making interest payments.

 

Our liquidity and capital resources as of September 30, 2016 consisted primarily of cash of $16,082,203. As noted above, as of September 30, 2016, we had entered into an agreement for the purchase 100 additional residential properties (“Houston 100 homes”) in the Houston, Texas metropolitan area for an aggregate amount of $9,250,000. We believe our current liquidity and the expected cash flows from operations will be sufficient to fund the purchase of the Houston 100 homes and our present level of our operations through the 12 months following the date of this report. However, our future acquisition activity beyond our purchase of the Houston 100 homes will depend primarily on our ability to raise funds from the further issuance of shares of our common stock combined with new loan transactions secured by our current and future home inventories. In order to purchase additional single family homes, we intend to opportunistically utilize the capital markets to raise additional capital, including through the issuance of debt and equity securities, but there can be no assurance that we will be able to access adequate liquidity sources on favorable terms, or at all.

 

Public Offering

 

We have filed a registration statement on Form S-11 with the SEC for the offer of a minimum of 3,000,000 shares and a maximum of 5,000,000 shares of common stock for sale to the public at an offering price of $5.00 per share. The SEC declared our registration statement effective on May 10, 2016. The common shares are being offered by us on a best-efforts basis. During the three months ended September 30, 2016, we issued 3,083,020 shares of stock and received $15,415,100 in gross offering proceeds. Offering costs totaled $1,714,473 through September 30, 2016 and have been offset against additional paid-in capital as a cost of the stock issuance. Our direct offering of common shares will continue until all shares are sold, December 31, 2016, or our earlier decision to terminate the offering. On November 1, 2016 we accepted subscription agreements for an additional 430,000 shares and received total gross proceeds of $2,150,000.

 

Proceeds of this offering will be used primarily for future acquisitions of homes. As of September 30, 2016, we had entered into an agreement for the purchase of 100 additional residential properties in the Houston, Texas metropolitan area for an aggregate amount of $9,250,000. Our purchase of the homes is subject to our due diligence and we may terminate the agreement for any or no reason by giving written notice of such termination to the seller on or before the expiration of the due diligence period, which ends on November 30, 2016. There can be no assurance that we will consummate the acquisition or, if we do, give assurance on the numbers of homes to be purchased because properties may fall out of escrow through the closing process for various reasons.

 

Operating Activities

 

We had net cash used in operating activities of $84,921 during the nine months ended September 30, 2016. This resulted from a net loss of $1,419,485, after adding back depreciation and amortization of $964,953, stock compensation of $425,000 and amortization of deferred loan fees of $90,981, and then decreasing the amount by the net change in operating assets and liabilities of $146,370.

 

We had net cash provided by operations of $176,461 during the nine months ended September 30, 2015. This resulted from a net loss of $1,497,658 after adding back depreciation and amortization of $848,587, amortization of loan fees of $68,094, and the net change in operating assets and liabilities of $757,438.

 

Investing Activities

 

During the nine months ended September 30, 2016, we invested $364,823 in capitalized improvements to our homes, $76,080 in lease origination costs, and received a net release of $51,401 of escrow deposits, for a total of $389,502 of cash used in investing activities.

 

 17 

 

 

During the nine months ended September 30, 2015, we invested $5,388,544 in acquisitions and capitalized improvements of single family homes, $115,279 in lease origination costs relating to those acquisitions, and net increases in escrow deposits of $84,694 for a total of $5,588,517 of cash used in investing activities.

 

Financing Activities

 

During the nine months ended September 30, 2016 we received $15,415,100 of proceeds from the issuance of common stock, made principal payments of $27,056 and incurred $971,716 of deferred stock issuance costs for a total of $14,416,328 of cash provided by financing activities.

 

During the nine months ended September 30, 2015, we had net cash provided by financing activities of $3,370,273 derived from $3,526,985 from the issuance of notes payable, less $137,172 of deferred loan fees relating to those notes, and less $19,540 of deferred stock issuance costs.

 

Off Balance Sheet Arrangements

 

None.

 

Net Operating Income

 

We define net operating income (or NOI) as total revenue less property operating and maintenance and real estate taxes. NOI is a non-GAAP measurement that excludes acquisition costs, depreciation and amortization, general and administration, legal and accounting, and interest expenses.

 

We consider NOI to be a meaningful financial measure when considered with the financial statements determined in accordance with GAAP. We believe NOI is helpful to investors in understanding the amount of income after operating expenses which is generated in a given period.

 

The following is a reconciliation of our NOI to net loss as determined in accordance with GAAP for the three and nine month periods ended September 30, 2016 and 2015.

 

   Three Months ended September 30,   Nine Months ended September 30, 
   2016   2015   2016   2015 
   (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited) 
                 
Net loss  $(771,243)  $(315,554)  $(1,419,485)  $(1,497,658)
                     
Acquisition costs   18,265    37,341    76,129    362,447 
Depreciation and amortization   326,029    295,344    964,953    848,587 
General and administration   448,123    419,022    1,349,733    1,379,431 
Noncash share-based compensation   425,000    -    425,000    - 
Legal and accounting   38,256    44,609    117,132    311,970 
Interest expense   260,506    188,434    775,849    517,009 
                     
Net Operating Income  $744,936   $669,196   $2,289,311   $1,921,786 
                     
Net operating income as a percentage of total revenue   53.9%   54.9%   55.1%   53.4%

 

NOI should not be considered an alternative to net loss or net cash flows from operating activities, as determined in accordance with GAAP, as indications of our performance or as measures of liquidity. Nor is NOI necessarily indicative of cash available to fund future cash needs or distributions to shareholders. In addition, although we use NOI for comparability in assessing our performance against other REITs, not all REITs compute the same non-GAAP measure of NOI. Accordingly, our basis for computing this non- GAAP measure may not be comparable with that of other REITs. This is due in part to the differences in property operating and maintenance expenses incurred by, and real estate taxes applicable to, different companies and the significant effect these items have on NOI.

 

 18 

 

 

Funds From Operations and Core Funds From Operations

 

Funds From Operations (or FFO) is a non-GAAP financial measure that we believe, when considered with the financial statements determined in accordance with GAAP, is helpful to investors in understanding our performance because it captures features particular to real estate performance by recognizing that real estate generally appreciates over time or maintains residual value to a much greater extent than do other depreciable assets. The National Association of Real Estate Investment Trusts (or NAREIT) defines FFO as net income (computed in accordance with GAAP), excluding gains (or losses) from sales of, and impairment losses recognized with respect to, depreciable property, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. Adjustments for unconsolidated partnerships and joint ventures are calculated on the same basis to determine FFO.

 

Core Funds From Operations (or Core FFO) is a non-GAAP financial measure that we use as a supplemental measure of our performance. We believe that Core FFO is further helpful to investors as it provides a more consistent measurement of our performance across reporting periods by removing the impact of certain items that are not comparable from period to period. We adjust FFO for expensed acquisition fees and costs, share-based compensation, and certain other non-comparable costs to arrive at Core FFO.

 

FFO and Core FFO should not be considered alternatives to net income (loss) or net cash flows from operating activities, as determined in accordance with GAAP, as indications of our performance or as measures of liquidity. These non-GAAP measures are not necessarily indicative of cash available to fund future cash needs. In addition, although we use these non-GAAP measures for comparability in assessing our performance against other REITs, not all REITs compute the same non-GAAP measures. Accordingly, there can be no assurance that our basis for computing these non-GAAP measures is comparable with that of other REITs. This is due in part to the differences in capitalization policies used by different companies and the significant effect these capitalization policies have on FFO and Core FFO. Real estate costs which are accounted for as capital improvements are added to the carrying value of the property and depreciated over time, whereas real estate costs that are expenses are accounted for as a current period expense. This affects FFO and Core FFO because costs that are accounted for as expenses reduce FFO and Core FFO. Conversely, real estate costs associated with assets that are capitalized and then subsequently depreciated are added back to net income to calculate FFO and Core FFO.

 

The following table sets forth a reconciliation of our net loss as determined in accordance with GAAP and our calculations of FFO and Core FFO for the three and nine month periods ended September 30, 2016 and 2015:

 

   Three Months ended September 30,   Nine Months ended September 30, 
   2016   2015   2016   2015 
   (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited) 
                 
Net loss  $(771,243)  $(315,554)  $(1,419,485)  $(1,497,658)
                     
Add back depreciation and amortization   326,029    295,344    964,953    848,587 
                     
Funds from (used in) operations  $(445,214)  $(20,210)  $(454,532)  $(649,071)
                     
Add back acquisition costs   18,265    37,341    76,129    362,447 
Add back noncash share-based compensation   425,000    -    425,000    - 
                     
Core funds from (used in) operations  $(1,949)  $17,131   $46,597   $(286,624)

 

Note for the three and nine month periods ended September 30, 2016 and 2015, we did not sell any of our real estate investments. Therefore, we did not have any gains or losses on the sale of assets. Additionally, we have not incurred any impairments in value of any of our real estate investments over these same periods.

 

 19 

 

 

Item 3.  Quantitative and Qualitative Disclosure About Market Risk.

 

As a “smaller reporting company” defined in Item 10(f)(1) of Regulation S-K, we are electing scaled disclosure reporting obligations and therefore are not required to provide the information requested by this item.

 

Item 4.  Controls and Procedures.

 

Internal Control Over Financial Reporting

 

During the three months ended September 30, 2016, there were no changes in our internal control over financial reporting (as defined in Rule 13a-15(f) and 15d-15(f) under the Securities Exchange Act of 1934 (“Exchange Act”)) that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

 

Evaluation of Disclosure Controls and Procedures

 

Under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, we conducted an evaluation of our disclosure controls and procedures, as such term is defined under Rule 13a-15(e) and Rule 15d-15(e) promulgated under the Exchange Act as of September 30, 2016.  Disclosure controls and procedures means controls and other procedures of an issuer that are designed to ensure that information required to be disclosed by the issuer in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the Commission's rules and forms. Based on this evaluation, our Chief Executive Officer and our Chief Financial Officer concluded that our disclosure controls and procedures were effective as of September 30, 2016.

 

 20 

 

 

PART II - OTHER INFORMATION

 

Item 6.   Exhibits.

 

Exhibit
No.
  Description  

 

Method of Filing

         
10.1   Single Family Homes Real Estate Purchase and Sale Agreement (Houston 100) dated September 27, 2016  

Incorporated by reference from the Registrant’s Current Report on Form 8-K filed with the SEC on September 28, 2016 

         
31.1  

Certification of Chief Executive Officer pursuant to Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

 

  Filed herewith

31.2

 

 

Certification of Chief Financial Officer pursuant to Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

 

  Filed herewith
32.1   Certifications of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.   Filed herewith
         
101.INS   XBRL Instance Document   Filed herewith
         
101.SCH   XBRL Taxonomy Extension Schema Document   Filed herewith
         
101.CAL   XBRL Taxonomy Extension Calculation Linkbase Document   Filed herewith
         
101.LAB   XBRL Taxonomy Extension Label Linkbase Document   Filed herewith
         
101.PRE   XBRL Taxonomy Extension Presentation Linkbase Document     Filed herewith
         
101.DEF   XBRL Taxonomy Extension Definition Linkbase Document     Filed herewith

 

 

 

 21 

 

 

SIGNATURES

 

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

 

Dated: November 14, 2016 REVEN HOUSING REIT, INC.
   
  /s/ Chad M. Carpenter
  Chad M. Carpenter,
  Chief Executive Officer
  (Principal Executive Officer)
   
Dated: November 14, 2016 REVEN HOUSING REIT, INC.
   
  /s/ THAD L. MEYEr
  Thad L. Meyer,
  Chief Financial Officer
  (Principal Financial Officer)

 

 22