Exhibit 99.2

 

 

img133059646_0.jpg

Supplemental Financial Report for the

Quarter Ended December 31, 2025

 

 

 

 

 

 

©2026 Greystone & Co. II LLC. All rights reserved. References to the term “Greystone,” refer to Greystone & Co. II LLC and/or its affiliated companies, as applicable.

img133059646_1.gif

 


 

Supplemental Financial Report for the Quarter Ended December 31, 2025

img133059646_2.jpg

 

Partnership Financial Information

TABLE OF CONTENTS

Letter from the CEO

3

Quarterly Fact Sheet

5

Financial Performance Information

6

Appendices

16

Important Disclosure Notices

20

Other Partnership Information

21

 

 

© 2026 Greystone & Co. II LLC

img133059646_3.jpg 2

 


 

Supplemental Financial Report for the Quarter Ended December 31, 2025

img133059646_2.jpg

 

Letter from the CEO

I am pleased to report Greystone Housing Impact Investors LP’s operating results for the fourth quarter of 2025. We reported the following financial results as of and for the three months ended December 31, 2025:

Net loss of $2.6 million or $0.17 per Beneficial Unit Certificate (“BUC”), basic and diluted.
Cash Available for Distribution (“CAD”) of $2.8 million or $0.12 per BUC.
Total assets of $1.5 billion.
Total Mortgage Revenue Bond (“MRB”) and Governmental Issuer Loan (“GIL”) investments of $1.15 billion.

We reported the following notable transactions during the fourth quarter of 2025:

Advances and acquisitions of MRB, taxable MRB, taxable GIL and property loan investments totaled approximately $39.2 million.
Redemptions and paydowns of GIL investments totaled approximately $12.1 million.
Advances to market-rate joint venture equity investments totaled approximately $6.6 million.

Additionally, in January and February 2026, the Partnership acquired four multifamily properties located in South Carolina via deed in lieu of foreclosure of the Partnership’s MRB investments due to the inability of the borrowers to meet required stabilized operating results. The Partnership believes acquiring and managing the properties directly provides the best opportunity for recovery of the Partnership’s investments. The Partnership’s original MRB and taxable MRB investments across the four properties totaled $119.9 million. Upon acquisition, the Partnership repaid TOB trust financings associated with the MRB investments totaling approximately $95.9 million. The Partnership obtained a new $84.0 million mortgage loan secured by all four properties to partially finance the property acquisitions. A Greystone affiliate has provided a 10% guarantee of the mortgage loan. The four properties are being managed by an experienced, third-party property management firm to maximize operating cash flows and property values.

Other highlights of our investment portfolio include the following:

All MRB and GIL investments were current on contractual principal and interest payments from borrowers as of December 31, 2025.
The Partnership continues to execute its hedging strategy, primarily through interest rate swaps, to reduce the impact of changing market interest rates with net receipts totaling approximately $660,000 for the fourth quarter of 2025.
Nine current market-rate joint venture equity investment properties have completed construction. Three properties have previously achieved 90% occupancy.

 

As we announced in November 2025, we are implementing a strategy to reduce our capital allocation to joint venture equity investments in

 

© 2026 Greystone & Co. II LLC

img133059646_3.jpg 3

 


 

Supplemental Financial Report for the Quarter Ended December 31, 2025

img133059646_2.jpg

 

market rate multifamily properties. We and the respective managing members will manage the remaining portfolio of market rate multifamily investments to maximize sales prices and returns to the extent possible, with return of capital from the sale of these investments to be redeployed into primarily tax-exempt mortgage revenue bond investments.

We believe this change in investment strategy will provide many benefits to unitholders, including more stable investment earnings, an increase in the proportion of tax-advantage income allocated to unitholders in the long-term, and more capital allocated to a proven investment class that is core to operations and that leverages the strong relationships and knowledge base of Greystone’s other lending platforms.

Our near-term results of operations will be impacted by the pace of sales of market rate multifamily investments and the ability to redeploy capital into new tax-exempt mortgage revenue bond investments. We and the Board of Managers will continue assessing the potential impacts on our short-term and long-term earnings expectations and future unitholder distributions, with a focus on the long-term benefit to unitholders and the Partnership.

Thank you for your continued support of Greystone Housing Impact Investors LP!

 

 

Kenneth C. Rogozinski

Chief Executive Officer

 

© 2026 Greystone & Co. II LLC

img133059646_3.jpg 4

 


 

Supplemental Financial Report for the Quarter Ended December 31, 2025

img133059646_2.jpg

 

Fourth Quarter 2025 Fact Sheet

PARTNERSHIP DETAILS

 

Greystone Housing Impact Investors LP was formed for the purpose of acquiring a portfolio of MRBs that are issued to provide construction and/or permanent financing of affordable multifamily residential and commercial properties. The Partnership has also invested in GILs, which, similar to MRBs, provide financing for affordable multifamily properties. We expect and believe the interest paid on the MRBs and GILs to be excludable from gross income for federal income tax purposes. In addition, we have invested in equity interests in multifamily, market rate properties throughout the U.S. We continue to pursue a business strategy of acquiring additional MRBs and GILs on a leveraged basis, and other investments.

 

(As of December 31, 2025)

 

 

 

Symbol (NYSE)

 

 

GHI

 

 

 

 

 

 

 

 

 

BUC Price

$

$6.89

 

 

 

 

 

 

 

 

 

 

BUCs Outstanding (including Restricted Units)

 

 

23,562,510

 

Market Capitalization

 

$

$162,345,694

 

52-week BUC price range

 

$6.01 to $13.29

 

 

 

 

 

 

 

 

 

 

 

Partnership Financial Information for Q4 2025

($’s in 000’s, except per BUC amounts)

 

 

12/31/2025

 

12/31/2024

 

 

 

 

 

 

Total Assets

$1,502,887

 

$1,579,700

 

Leverage Ratio (1)

75%

 

75%

 

 

 

 

 

 

 

Q4 2025

 

YTD 2025

 

 

 

 

 

 

Total Revenues

$17,154

 

$85,390

 

Net Income (loss)

$(2,613)

 

$(7,614)

 

Cash Available for Distribution (“CAD”) (2)

$2,753

 

$19,113

 

 

 

 

 

 

 

(1)
Our overall leverage ratio is calculated as total outstanding debt divided by total assets using cost adjusted for paydowns and allowances for MRBs, GILs, property loans, taxable MRBs and taxable GILs, and initial cost for deferred financing costs and real estate assets.
(2)
Management utilizes a calculation of Cash Available for Distribution (“CAD”) to assess the Partnership’s operating performance. This is a non-GAAP financial measure. See the Important Disclosure Notices in the Appendices for important information regarding non-GAAP measures. A reconciliation of our GAAP net income (loss) to CAD is provided on page 18 of this report.

 

© 2026 Greystone & Co. II LLC

img133059646_3.jpg 5

 


 

Supplemental Financial Report for the Quarter Ended December 31, 2025

img133059646_2.jpg

 

Operating Results Summary

(Dollar amounts in thousands, except per BUC information)

 

 

 

Q4 2025

 

 

Q4 2024

 

 

YTD 2025

 

 

YTD 2024

 

 

Total revenues

 

$

17,154

 

 

$

22,586

 

 

$

85,390

 

 

$

91,271

 

 

Total expenses

 

 

(14,557

)

 

 

(12,371

)

 

 

(82,832

)

 

 

(70,177

)

 

Gain on sale of real estate assets

 

 

3,017

 

 

 

-

 

 

 

3,017

 

 

 

64

 

 

Gain on sale of mortgage revenue bonds

 

 

-

 

 

 

1,208

 

 

 

-

 

 

 

2,220

 

 

Gain on sale of investments in unconsolidated entities

 

 

(15

)

 

 

61

 

 

 

186

 

 

 

118

 

 

Earnings (losses) from investments in unconsolidated entities

 

 

(7,377

)

 

 

(1,315

)

 

 

(12,547

)

 

 

(2,141

)

 

Income tax expense

 

 

(835

)

 

 

(36

)

 

 

(828

)

 

 

(32

)

 

Net income (loss)

 

$

(2,613

)

 

$

10,133

 

 

$

(7,614

)

 

$

21,323

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per BUC operating metrics:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(0.17

)

 

$

0.39

 

 

$

(0.52

)

 

$

0.76

 

 

Cash available for distribution

 

$

0.12

 

 

$

0.18

 

 

$

0.82

 

 

$

0.95

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per BUC distribution information:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash distributions declared

 

$

0.25

 

 

$

0.37

 

 

$

1.22

 

 

$

1.478

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average BUCs outstanding

 

 

23,204,406

 

 

 

23,115,162

 

 

 

23,179,521

 

 

 

23,071,141

 

 

BUCs outstanding, end of period

 

 

23,266,619

 

 

 

23,171,226

 

 

 

23,266,619

 

 

 

23,171,226

 

 

 

 

© 2026 Greystone & Co. II LLC

img133059646_3.jpg 6

 


 

Supplemental Financial Report for the Quarter Ended December 31, 2025

img133059646_2.jpg

 

Asset Profile

(Dollar amounts in thousands)

 

img133059646_4.jpg

 

 

© 2026 Greystone & Co. II LLC

img133059646_3.jpg 7

 


 

Supplemental Financial Report for the Quarter Ended December 31, 2025

img133059646_2.jpg

 

Mortgage Investments to Total Assets Profile

(Dollar amounts in thousands)

img133059646_5.jpg

Note: Mortgage Investments include the Partnership’s Mortgage Revenue Bonds, Governmental Issuer Loans, Taxable Mortgage Revenue

Bonds, Taxable Governmental Issuer Loans, and Property Loans that share a first mortgage with the Governmental Issuer Loans.

 

© 2026 Greystone & Co. II LLC

img133059646_3.jpg 8

 


 

Supplemental Financial Report for the Quarter Ended December 31, 2025

img133059646_2.jpg

 

Debt and Equity Profile

(Dollar amounts in thousands)

img133059646_6.jpg

 

 

© 2026 Greystone & Co. II LLC

img133059646_3.jpg 9

 


 

Supplemental Financial Report for the Quarter Ended December 31, 2025

img133059646_2.jpg

 

Debt Financing

(Dollar amounts in thousands)

img133059646_7.jpg

(1)
The variable-rate debt financing is hedged through our interest rate swap agreements. Though the variable rate indices may differ, these interest rate swaps have effectively synthetically fixed the interest rate of the related debt financing.
(2)
The securitized assets and related debt financings each have variable interest rates. Though the variable rate indices may differ, the Partnership is largely hedged against rising interest rates.
(3)
A majority of the securitized assets in this category as of December 31, 2025 have maturity dates on or before May 2026, so long-term interest rate risk is minimal.

 

© 2026 Greystone & Co. II LLC

img133059646_3.jpg 10

 


 

Supplemental Financial Report for the Quarter Ended December 31, 2025

img133059646_2.jpg

 

Debt Investments Activity (1)

(Dollar amounts in thousands)

img133059646_8.jpg

Quarterly Activity

Q4 2024

 

Q1 2025

 

Q2 2025

 

Q3 2025

 

Q4 2025

 

Investment Purchases

$

68,810

 

$

60,610

 

$

47,376

 

$

27,552

 

$

39,249

 

Sales and Redemptions

 

(13,267

)

 

(114,760

)

 

(72,581

)

 

(30,757

)

 

(13,865

)

Net Investment Activity

 

55,543

 

 

(54,150

)

 

(25,205

)

 

(3,205

)

 

25,384

 

Net Debt (Proceeds) Repayment

 

(48,134

)

 

47,343

 

 

34,181

 

 

9,454

 

 

(23,799

)

Net Capital Deployed

$

7,409

 

$

(6,807

)

$

8,976

 

$

6,249

 

$

1,585

 

(1)
The reported amounts include investment activity related to the Construction Lending JV.

 

© 2026 Greystone & Co. II LLC

img133059646_3.jpg 11

 


 

Supplemental Financial Report for the Quarter Ended December 31, 2025

img133059646_2.jpg

 

Market-Rate JV Equity Investments Activity

(Dollar amounts in thousands)

img133059646_9.jpg

Quarterly Activity

Q4 2024

 

Q1 2025

 

Q2 2025

 

Q3 2025

 

Q4 2025

 

JV Equity Contributions

$

11,156

 

$

7,709

 

$

3,095

 

$

331

 

$

7,577

 

Return of JV Equity Contributions

 

-

 

 

(13,488

)

 

(12,901

)

 

-

 

 

(4,445

)

Net Investment Activity

 

11,156

 

 

(5,779

)

 

(9,805

)

 

331

 

 

3,132

 

Net Debt (Proceeds) Repayment

 

(9,500

)

 

-

 

 

7,000

 

 

2,500

 

 

(9,500

)

Net Capital Deployed

$

1,656

 

$

(5,779

)

$

(2,805

)

$

2,831

 

$

(6,368

)

 

 

© 2026 Greystone & Co. II LLC

img133059646_3.jpg 12

 


 

Supplemental Financial Report for the Quarter Ended December 31, 2025

img133059646_2.jpg

 

Net Book Value Waterfall

img133059646_10.jpg

Note: Per unit data derived from weighted average BUCs outstanding during the period, except for the Net Book Values, which are based on

shares outstanding on the stated date, including unvested restricted units. Numbers may not sum due to rounding.

 

© 2026 Greystone & Co. II LLC

img133059646_3.jpg 13

 


 

Supplemental Financial Report for the Quarter Ended December 31, 2025

img133059646_2.jpg

 

Interest Rate Sensitivity Analysis

The interest rate sensitivity table below represents the change in interest income from investments, net of interest on debt and settlement payments for interest rate derivatives over the next twelve months, assuming an immediate parallel shift in the SOFR yield curve and the resulting implied forward rates are realized as a component of this shift in the curve and assuming management does not adjust its strategy in response. The amounts in the table below do not consider any potential unrealized gains or losses from derivatives in determining the net interest income impact.

Description

 

- 100 basis points

 

 

- 50 basis points

 

 

+ 50 basis points

 

 

+ 100 basis points

 

 

+ 200 basis points

 

TOB Debt Financings

 

$

3,788,144

 

 

$

1,894,072

 

 

$

(1,894,072

)

 

$

(3,788,144

)

 

$

(7,576,287

)

Other Financings & Derivatives

 

 

(2,244,174

)

 

 

(1,122,087

)

 

 

1,122,087

 

 

 

2,244,174

 

 

 

4,488,347

 

Variable Rate Investments

 

 

(412,210

)

 

 

(206,105

)

 

 

206,105

 

 

 

412,210

 

 

 

824,419

 

Net Interest Income Impact

 

$

1,131,760

 

 

$

565,880

 

 

$

(565,880

)

 

$

(1,131,760

)

 

$

(2,263,521

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per BUC Impact (1)

 

$

0.049

 

 

$

0.024

 

 

$

(0.024

)

 

$

(0.049

)

 

$

(0.097

)

 

(1)
The net interest income impact per BUC calculated based on 23,266,619 BUCs outstanding as of December 31, 2025.

 

 

© 2026 Greystone & Co. II LLC

img133059646_3.jpg 14

 


 

Supplemental Financial Report for the Quarter Ended December 31, 2025

img133059646_2.jpg

 

Tax Income Information Related to Beneficial Unit Certificates

(Dollar amounts in millions)

 

The following table summarizes tax-exempt and taxable income as percentages of total income allocated to the Partnership’s BUCs on Schedule K-1 for tax years 2023 to 2025. This disclosure relates only to income allocated to the Partnership’s BUCs and does not consider an individual unitholder’s basis in the BUCs or potential return of capital as such matters are dependent on the individual unitholders’ specific tax circumstances. The disclosure also assumes that the individual unitholder can utilize all allocated losses and deductions, even though such items may be limited depending on the unitholder’s specific tax circumstances. Such amounts are for all BUC holders in the aggregate during the year. Income is allocated to individual investors monthly and amounts allocated to individual investors may differ from these percentages due to, including, but not limited to, BUC purchases and sales activity and the timing of significant transactions during the year.

 

2025(1)

 

2024(1)

 

2023

 

 

Total

 

 

Percent

 

Total

 

 

Percent

 

Total

 

 

Percent

 

Tax-exempt income

$

14.7

 

 

n/a

 

$

16.8

 

 

n/a

 

$

15.4

 

 

 

40

%

Taxable income

 

(9.1

)

 

n/a

 

 

(21.4

)

 

n/a

 

 

23.4

 

 

 

60

%

 

$

5.6

 

 

n/a

 

$

(4.6

)

 

n/a

 

$

38.8

 

 

 

100

%

(1)
The Partnership generated a net taxable loss for BUC holders for tax years 2025 and 2024 due to the allocation of net rental real estate losses on the Partnership’s JV Equity Investments that exceeded JV Equity property gains on sale during the year.

 

Unrelated Business Taxable Income

Certain allocations of income and losses may be considered Unrelated Business Taxable Income (“UBTI”) for certain tax-exempt unitholders. UBTI-related items are reported in Box 20V and in the footnotes to each BUC holder’s Schedule K-1. The rules around UBTI are complex, so please consult your tax advisor.

 

© 2026 Greystone & Co. II LLC

img133059646_3.jpg 15

 


 

Supplemental Financial Report for the Quarter Ended December 31, 2025

img133059646_2.jpg

 

 

 

 

Appendices

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2026 Greystone & Co. II LLC

img133059646_3.jpg 16

 


 

Supplemental Financial Report for the Quarter Ended December 31, 2025

img133059646_2.jpg

 

Operating Results Detail

(Dollar amounts in thousands, except per BUC information)

 

 

Q4 2025

 

 

Q4 2024

 

 

YTD 2025

 

 

YTD 2024

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Investment income

 

$

12,583

 

 

$

20,056

 

 

$

71,430

 

 

$

80,977

 

Other interest income

 

 

3,732

 

 

$

2,200

 

 

 

11,684

 

 

 

9,509

 

Contingent interest income

 

 

-

 

 

 

-

 

 

 

208

 

 

 

-

 

Other income

 

 

839

 

 

 

330

 

 

 

2,068

 

 

 

785

 

Total revenues

 

 

17,154

 

 

 

22,586

 

 

 

85,390

 

 

 

91,271

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Provision for credit losses

 

 

392

 

 

 

(24

)

 

 

9,807

 

 

 

(1,036

)

Depreciation and amortization

 

 

1

 

 

 

6

 

 

 

9

 

 

 

24

 

Interest expense

 

 

9,916

 

 

 

15,841

 

 

 

50,391

 

 

 

60,032

 

Net result from derivative transactions

 

 

(669

)

 

 

(8,240

)

 

 

3,646

 

 

 

(8,495

)

General and administrative

 

 

4,917

 

 

 

4,788

 

 

 

18,979

 

 

 

19,652

 

Total expenses

 

 

14,557

 

 

 

12,371

 

 

 

82,832

 

 

 

70,177

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Income:

 

 

 

 

 

 

 

 

 

 

 

 

Gain on sale of real estate assets

 

 

3,017

 

 

 

-

 

 

 

3,017

 

 

 

64

 

Gain on sale of mortgage revenue bonds

 

 

-

 

 

 

1,208

 

 

 

-

 

 

 

2,220

 

Gain on sale of investments in unconsolidated entities

 

 

(15

)

 

 

61

 

 

 

186

 

 

 

118

 

Earnings (losses) from investments in unconsolidated entities

 

 

(7,377

)

 

 

(1,315

)

 

 

(12,547

)

 

 

(2,141

)

Income (loss) before income taxes

 

 

(1,778

)

 

 

10,169

 

 

 

(6,786

)

 

 

21,355

 

Income tax expense

 

 

835

 

 

 

36

 

 

 

828

 

 

 

32

 

Net income (loss)

 

 

(2,613

)

 

 

10,133

 

 

 

(7,614

)

 

 

21,323

 

Redeemable preferred unit distributions and accretion

 

 

(1,096

)

 

 

(741

)

 

 

(3,916

)

 

 

(2,992

)

Net income (loss) available to partners

 

$

(3,709

)

 

$

9,392

 

 

$

(11,530

)

 

$

18,331

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) available to partners allocated to:

 

 

 

 

 

 

 

 

 

 

 

 

General partner

 

$

147

 

 

$

391

 

 

 

158

 

 

$

479

 

Limited partners - BUCs

 

 

(3,954

)

 

 

8,938

 

 

 

(12,048

)

 

 

17,587

 

Limited partners - Restricted units

 

 

98

 

 

 

63

 

 

 

360

 

 

 

265

 

Net income (loss) available to partners

 

$

(3,709

)

 

$

9,392

 

 

$

(11,530

)

 

$

18,331

 

 

 

© 2026 Greystone & Co. II LLC

img133059646_3.jpg 17

 


 

Supplemental Financial Report for the Quarter Ended December 31, 2025

img133059646_2.jpg

 

Cash Available for Distribution (1)

(Dollar amounts in thousands, except per BUC information)

 

 

 

Q4 2025

 

 

Q4 2024

 

 

YTD 2025

 

 

 

YTD 2024

 

 

Net income (loss)

 

$

(2,613

)

 

$

10,133

 

 

$

(7,614

)

 

 

$

21,323

 

 

Unrealized (gains) losses on derivatives, net

 

 

(130

)

 

 

(6,979

)

 

 

6,609

 

 

 

 

(2,098

)

 

Depreciation expense

 

 

1

 

 

 

6

 

 

 

9

 

 

 

 

24

 

 

Provision for credit losses

 

 

392

 

 

 

(24

)

 

 

9,807

 

 

 

 

(867

)

 

Reversal of gain on sale of real estate assets

 

 

(3,017

)

 

 

-

 

 

 

(3,017

)

 

 

 

-

 

 

Amortization of deferred financing costs

 

 

347

 

 

 

466

 

 

 

1,461

 

 

 

 

1,654

 

 

Restricted unit compensation expense

 

 

631

 

 

 

436

 

 

 

2,118

 

 

 

 

1,892

 

 

Deferred income taxes

 

 

814

 

 

 

1

 

 

 

813

 

 

 

 

2

 

 

Redeemable Preferred Unit distributions and accretion

 

 

(1,096

)

 

 

(741

)

 

 

(3,916

)

 

 

 

(2,992

)

 

Tier 2 Income allocable to the General Partner

 

 

4

 

 

 

(310

)

 

 

(89

)

 

 

 

(310

)

 

Recovery of prior credit loss

 

 

(11

)

 

 

(17

)

 

 

40

 

 

 

 

(69

)

 

Bond premium, discount and amortization, net of cash received

 

 

56

 

 

 

(91

)

 

 

375

 

 

 

 

1,247

 

 

(Earnings) losses from investments in unconsolidated entities

 

 

7,375

 

 

 

1,315

 

 

 

12,517

 

 

 

 

2,141

 

 

Total Cash Available for Distribution

 

$

2,753

 

 

$

4,195

 

 

$

19,113

 

 

 

$

21,947

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of BUCs outstanding, basic

 

 

23,204,406

 

 

 

23,115,162

 

 

 

23,179,521

 

 

 

 

23,071,141

 

 

Net income (loss) per BUC, basic

 

$

(0.17

)

 

$

0.39

 

 

$

(0.52

)

 

 

$

0.76

 

 

Total CAD per BUC, basic

 

$

0.12

 

 

$

0.18

 

 

$

0.82

 

 

 

$

0.95

 

 

Cash Distributions declared, per BUC

 

$

0.25

 

 

$

0.37

 

 

$

1.22

 

 

 

$

1.48

 

 

(1)
See the Important Disclosure Notices in the Appendices for important information regarding non-GAAP measures.

 

 

© 2026 Greystone & Co. II LLC

img133059646_3.jpg 18

 


 

Supplemental Financial Report for the Quarter Ended December 31, 2025

img133059646_2.jpg

 

Balance Sheet Summary

(Dollar amounts in thousands, except per BUC information)

 

 

12/31/2022

 

 

12/31/2023

 

 

12/31/2024

 

 

12/31/2025

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

$

51,188

 

 

$

37,918

 

 

$

14,703

 

 

$

39,502

 

Restricted cash

 

 

41,449

 

 

 

9,816

 

 

 

16,603

 

 

 

15,384

 

Interest receivable

 

 

11,628

 

 

 

8,266

 

 

 

7,446

 

 

 

7,277

 

Mortgage revenue bonds, at fair value

 

 

799,409

 

 

 

930,676

 

 

 

1,026,484

 

 

 

1,007,904

 

Governmental issuer loans, net

 

 

300,230

 

 

 

221,653

 

 

 

225,164

 

 

 

138,149

 

Property loans, net

 

 

175,110

 

 

 

120,508

 

 

 

55,135

 

 

 

50,122

 

Investments in unconsolidated entities

 

 

115,791

 

 

 

136,653

 

 

 

179,410

 

 

 

146,300

 

Real estate assets, net

 

 

36,550

 

 

 

4,716

 

 

 

4,906

 

 

 

3,623

 

Other assets

 

 

35,775

 

 

 

43,195

 

 

 

49,849

 

 

 

94,627

 

Total assets

 

$

1,567,130

 

 

$

1,513,401

 

 

$

1,579,700

 

 

$

1,502,888

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable, accrued expenses and other liabilities

 

$

21,734

 

 

$

22,958

 

 

$

23,481

 

 

$

21,134

 

Distribution payable

 

 

10,900

 

 

 

8,584

 

 

 

8,997

 

 

 

5,947

 

Secured lines of credit

 

 

55,500

 

 

 

33,400

 

 

 

68,852

 

 

 

80,850

 

Debt financing, net

 

 

1,058,903

 

 

 

1,015,030

 

 

 

1,093,273

 

 

 

1,015,095

 

Mortgages payable, net

 

 

1,690

 

 

 

1,690

 

 

 

1,664

 

 

 

232

 

Total liabilities

 

 

1,148,727

 

 

 

1,081,662

 

 

 

1,196,267

 

 

 

1,123,258

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redeemable preferred units

 

 

94,447

 

 

 

82,432

 

 

 

77,406

 

 

 

102,411

 

Partners' capital

 

 

323,956

 

 

 

349,307

 

 

 

306,027

 

 

 

277,219

 

Total liabilities and partners' capital

 

$

1,567,130

 

 

$

1,513,401

 

 

$

1,579,700

 

 

$

1,502,888

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net book value per BUC(1)

 

$

14.31

 

 

$

15.17

 

 

$

13.15

 

 

$

11.77

 

(1)
Based on total BUCs and unvested restricted unit awards outstanding as of each date presented.

 

 

 

© 2026 Greystone & Co. II LLC

img133059646_3.jpg 19

 


 

Supplemental Financial Report for the Quarter Ended December 31, 2025

img133059646_2.jpg

 

Important Disclosure Notices

Forward-Looking Statements

All statements in this document other than statements of historical facts, including statements regarding our future results of operations and financial position, business strategy and plans and objectives of management for future operations, are forward-looking statements. When used, statements which are not historical in nature, including those containing words such as “anticipate,” “estimate,” “should,” “expect,” “believe,” “intend,” and similar expressions, are intended to identify forward-looking statements. We have based forward-looking statements largely on our current expectations and projections about future events and financial trends that we believe may affect our business, financial condition and results of operations. This document may also contain estimates and other statistical data made by independent parties and by us relating to market size and growth and other industry data. This data involves a number of assumptions and limitations, and you are cautioned not to give undue weight to such estimates. We have not independently verified the statistical and other industry data generated by independent parties contained in this supplement and, accordingly, we cannot guarantee their accuracy or completeness. In addition, projections, assumptions and estimates of our future performance and the future performance of the industries in which we operate are necessarily subject to a high degree of uncertainty and risk due to a variety of factors, including those described under the headings “Item 1A Risk Factors” in our 2025 Annual Report on Form 10-K for the year ended December 31, 2025. These forward-looking statements are subject to various risks and uncertainties and Greystone Housing Impact Investors LP (the “Partnership”) expressly disclaims any obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

Most, but not all, of the selected financial information furnished herein is derived from the Greystone Housing Impact Investors LP’s consolidated financial statements and related notes prepared in conformity with generally accepted accounting principles in the United States of America (“GAAP”) and management’s discussion and analysis of financial condition and results of operations included in the Partnership’s reports on Forms 10-K and 10-Q. The Partnership’s annual consolidated financial statements were subject to an independent audit dated March 16, 2026.

Disclosure Regarding Non-GAAP Measures

This document refers to certain financial measures that are identified as non-GAAP. We believe these non-GAAP measures are helpful to investors because they are the key information used by management to analyze our operations. This supplemental information should not be considered in isolation or as a substitute for the related GAAP measures.

Please see the consolidated financial statements we filed with the Securities and Exchange Commission on Forms 10-K and 10-Q. Our GAAP consolidated financial statements can be located upon searching for the Partnership’s filings at www.sec.gov.

 

 

© 2026 Greystone & Co. II LLC

img133059646_3.jpg 20

 


 

Supplemental Financial Report for the Quarter Ended December 31, 2025

img133059646_2.jpg

 

Other Partnership Information

Corporate Office:

 

 

Transfer Agent:

 

14301 FNB Parkway

 

 

Equiniti Trust Company, LLC

Suite 211

 

 

28 Liberty Street, Floor 53

Omaha, NE 68154

 

 

New York, NY 10005

Phone:

402-952-1235

 

HelpAST@equiniti.com

Investor & K-1 Services:

855-428-2951

 

Phone: 718-921-8124

 

Web Site:

www.ghiinvestors.com

 

    800-937-5449

 

K-1 Services Email:

ghiK1s@greyco.com

 

 

Ticker Symbol (NYSE):

GHI

 

 

 

 

Corporate Counsel:

 

Independent Accountants:

Barnes & Thornburg LLP

 

Grant Thornton

11 S. Meridian Street

 

2001 Market Street Suite 800

Indianapolis, IN 46204

 

Philadelphia, PA 19103

 

 

 

Board of Managers of Greystone AF Manager LLC:

(acting as the directors of Greystone Housing Impact Investors LP)

 

 

 

Stephen Rosenberg

Chairman of the Board

 

Jeffrey M. Baevsky

Manager

 

Drew C. Fletcher

Manager

 

Steven C. Lilly

Manager

 

W. Kimball Griffith

Manager

 

Deborah A. Wilson

Manager

 

Robert K. Jacobsen

Manager

 

Alfonso Costa Jr.

Manager

 

 

 

 

Corporate Officers:

Kenneth C. Rogozinski

Chief Executive Officer

 

Jesse A. Coury

Chief Financial Officer

 

 

 

© 2026 Greystone & Co. II LLC

img133059646_3.jpg 21