
Supplemental Financial Report for the
Quarter Ended December 31, 2025
Exhibit 99.2

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. |
|
Supplemental Financial Report for the Quarter Ended December 31, 2025 |
|
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 |
|
Supplemental Financial Report for the Quarter Ended December 31, 2025 |
|
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:
We reported the following notable transactions during the fourth quarter of 2025:
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:
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 |
|
Supplemental Financial Report for the Quarter Ended December 31, 2025 |
|
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 |
|
Supplemental Financial Report for the Quarter Ended December 31, 2025 |
|
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 |
|
||
|
|
|
|
|
||
© 2026 Greystone & Co. II LLC |
|
Supplemental Financial Report for the Quarter Ended December 31, 2025 |
|
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 |
|
Supplemental Financial Report for the Quarter Ended December 31, 2025 |
|
Asset Profile
(Dollar amounts in thousands)

© 2026 Greystone & Co. II LLC |
|
Supplemental Financial Report for the Quarter Ended December 31, 2025 |
|
Mortgage Investments to Total Assets Profile
(Dollar amounts in thousands)

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 |
|
Supplemental Financial Report for the Quarter Ended December 31, 2025 |
|
Debt and Equity Profile
(Dollar amounts in thousands)

© 2026 Greystone & Co. II LLC |
|
Supplemental Financial Report for the Quarter Ended December 31, 2025 |
|
Debt Financing
(Dollar amounts in thousands)

© 2026 Greystone & Co. II LLC |
|
Supplemental Financial Report for the Quarter Ended December 31, 2025 |
|
Debt Investments Activity (1)
(Dollar amounts in thousands)

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 |
|
© 2026 Greystone & Co. II LLC |
|
Supplemental Financial Report for the Quarter Ended December 31, 2025 |
|
Market-Rate JV Equity Investments Activity
(Dollar amounts in thousands)

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 |
|
Supplemental Financial Report for the Quarter Ended December 31, 2025 |
|
Net Book Value Waterfall

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 |
|
Supplemental Financial Report for the Quarter Ended December 31, 2025 |
|
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 |
) |
© 2026 Greystone & Co. II LLC |
|
Supplemental Financial Report for the Quarter Ended December 31, 2025 |
|
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 |
% |
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 |
|
Supplemental Financial Report for the Quarter Ended December 31, 2025 |
|
Appendices
© 2026 Greystone & Co. II LLC |
|
Supplemental Financial Report for the Quarter Ended December 31, 2025 |
|
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 |
|
Supplemental Financial Report for the Quarter Ended December 31, 2025 |
|
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 |
|
|
© 2026 Greystone & Co. II LLC |
|
Supplemental Financial Report for the Quarter Ended December 31, 2025 |
|
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 |
|
© 2026 Greystone & Co. II LLC |
|
Supplemental Financial Report for the Quarter Ended December 31, 2025 |
|
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 |
|
Supplemental Financial Report for the Quarter Ended December 31, 2025 |
|
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 |
|