(State or other jurisdiction of incorporation or organization) | (Commission File Number) | (I.R.S. Employer Identification No.) |
(Address of principal executive offices) | (Zip Code) |


Year Ended December 31, 2025 | Six Months Ended June 30, 2026 (Unaudited) | ||
Revenues | |||
Rental revenue | $710,753 | $353,050 | |
Total operating revenue | $710,753 | $353,050 | |
Certain operating expenses | |||
Real estate taxes | $39,281 | $19,817 | |
Repairs and maintenance | 12,873 | 3,456 | |
General, administrative, and other | 13,774 | 14,203 | |
Total certain operating expenses | $65,928 | $37,476 | |
Excess of revenue over certain operating expenses | $644,825 | $315,574 | |
The accompanying notes are an integral part of the combined statements of revenues and certain operating expenses. | |||
Year | Future Minimum Rents | |
2026 | $701 | |
2027 | 644 | |
2028 | — | |
2029 | — | |
2030 | — | |
Thereafter | — | |
Total | $1,345 |
FREIT Historical | Initial Closing | Acquired Properties | FREIT Pro Forma | ||||
Assets | |||||||
Investments in real estate | $— | $— | $20,633 | (b) | $20,633 | ||
Cash and cash equivalents | 1 | 34,668 | (a) | (20,633) | (c) | 14,036 | |
Total assets | $1 | $34,668 | $— | $34,669 | |||
Liabilities and Equity | |||||||
Due to affiliates | $1 | $— | $— | $1 | |||
Total liabilities | 1 | — | — | 1 | |||
Equity | |||||||
Common shares - Type A-I Shares, 0.01 par value per share, no shares issued and outstanding at June 30, 2026 | — | 14 | (a) | — | 14 | ||
Common shares - Type A-II Shares, 0.01 par value per share, no shares issued and outstanding at June 30, 2026 | — | 3 | (a) | — | 3 | ||
Common shares - Type S-I Shares, 0.01 par value per share, no shares issued and outstanding at June 30, 2026 | — | — | (a) | — | — | ||
Common shares - Type S-II Shares, 0.01 par value per share, no shares issued and outstanding at June 30, 2026 | — | — | (a) | — | — | ||
Common shares - Type I Shares, 0.01 par value per share, no shares issued and outstanding at June 30, 2026 | — | — | (a) | — | — | ||
Additional paid-in capital | — | 34,651 | (a) | — | 34,651 | ||
Total equity | — | 34,668 | — | 34,668 | |||
Total liabilities and equity | $1 | $34,668 | $— | $34,669 |
(a) | The Company received proceeds on September 1, 2026 from selling shares in unregistered private offerings. The following table details the shares sold: |
Description | Initial Closing Price | Shares Issued | Proceeds | |||
Type A-I Shares | $20.00 | 1,401,150 | $28,023,000 | |||
Type A-II Shares | 20.00 | 299,250 | 5,985,000 | |||
Type S-I Shares | 20.00 | 12,500 | 250,000 | |||
Type S-II Shares | 20.00 | 500 | 10,000 | |||
Type I Shares | 20.00 | 20,000 | 400,000 | |||
1,733,400 | $34,668,000 |
The Company recorded the par value of the shares issued and sold as common shares and the remainder as additional paid-in capital. The Company included this pro forma adjustment as if the cash proceeds received on September 1, 2026 were used to purchase the Acquired Properties. | |
(b) | Represents the purchase price of the Acquired Properties, including closing costs, as if the transaction was completed as of June 30, 2026. The Company determined this acquisition was an asset acquisition in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and allocated the total purchase price to the assets acquired based on relative fair value. The following table details the purchase price allocation of the Acquired Properties: |
Description | Acquired Properties | Useful Lives | ||
Land | $18,813,720 | n/a | ||
Buildings | 118,800 | 30-35 years | ||
Improvements | 1,700,880 | 5-60 years | ||
Investments in real estate | $20,633,400 |
(c) | The Acquired Properties were purchased using funds from the Initial Closing. |
FREIT Historical | Acquired Properties | Pro Forma Adjustments | FREIT Pro Forma | ||||
Revenues | |||||||
Rental revenue | $— | $351 | (a) | $— | $351 | ||
Total revenues | $— | $351 | $— | $351 | |||
Expenses | |||||||
Rental property operating | $— | $23 | (a) | $— | $23 | ||
General and administrative | — | 14 | (a) | — | 14 | ||
Depreciation | — | — | 85 | (b) | 85 | ||
Total expenses | $— | $37 | $85 | $122 | |||
Net income | $— | $314 | $(85) | $229 |
(a) | Represents the operating results attributable to the Acquired Properties for the six months ended June 30, 2026. |
(b) | Represents the depreciation attributable to the Acquired Properties for the six months ended June 30, 2026. The Company records depreciation on a straight-line basis. |
FREIT Historical | Acquired Properties | Pro Forma Adjustments | FREIT Pro Forma | ||||
Revenues | |||||||
Rental revenue | $— | $701 | (a) | $— | $701 | ||
Total revenues | $— | $701 | $— | $701 | |||
Expenses | |||||||
Rental property operating | $— | $52 | (a) | $— | $52 | ||
General and administrative | — | 14 | (a) | — | 14 | ||
Depreciation | — | — | 170 | (b) | 170 | ||
Total expenses | $— | $66 | $170 | $236 | |||
Net income | $— | $635 | $(170) | $465 |
(a) | Represents the operating results attributable to the Acquired Properties for the year ended December 31, 2025. |
(b) | Represents the depreciation attributable to the Acquired Properties for the year ended December 31, 2025. The Company records depreciation on a straight-line basis. |
Nuveen Farmland REIT | |||
November 10, 2026 | By: | /s/ Jennifer Mangano | |
Name: | Jennifer Mangano | ||
Title: | Chief Accounting Officer and Treasurer | ||