# EDGAR Filing Document

**Accession Number:** 0001387061
**File Stem:** 0001185185-25-000928
**Filing Date:** 2025-8
**Character Count:** 133800
**Document Hash:** 1ee1d11164f2ea3252bd2383e9c4f291
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001185185-25-000928.hdr.sgml**: 20250811

**ACCESSION NUMBER**: 0001185185-25-000928

**CONFORMED SUBMISSION TYPE**: 10-Q

**PUBLIC DOCUMENT COUNT**: 51

**CONFORMED PERIOD OF REPORT**: 20250630

**FILED AS OF DATE**: 20250811

**DATE AS OF CHANGE**: 20250811

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Lightstone Value Plus REIT V, Inc.
- **CENTRAL INDEX KEY:** 0001387061
- **STANDARD INDUSTRIAL CLASSIFICATION:** REAL ESTATE INVESTMENT TRUSTS [6798]
- **ORGANIZATION NAME:** 05 Real Estate & Construction
- **EIN:** 208198863
- **STATE OF INCORPORATION:** MD
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 10-Q
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 000-53650
- **FILM NUMBER:** 251201727

**BUSINESS ADDRESS:**
- **STREET 1:** 1985 CEDAR BRIDGE AVENUE, SUITE 1
- **CITY:** LAKEWOOD
- **STATE:** NJ
- **ZIP:** 08701
- **BUSINESS PHONE:** (888) 808-7348

**MAIL ADDRESS:**
- **STREET 1:** 1985 CEDAR BRIDGE AVENUE, SUITE 1
- **CITY:** LAKEWOOD
- **STATE:** NJ
- **ZIP:** 08701

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** Lightstone Value Plus Real Estate Investment Trust V, Inc.
- **DATE OF NAME CHANGE:** 20170724

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** Behringer Harvard Opportunity REIT II, Inc.
- **DATE OF NAME CHANGE:** 20070118

?xml version='1.0' encoding='ASCII'?

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**Washington, D.C. 20549**

**FORM 10-Q**

(Mark One)

**☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934**

For the quarterly period ended June 30, 2025

OR

**☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934**

For the transition period from <u>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;</u> to

Commission file number: 000-53650

**Lightstone Value Plus REIT V, Inc.**

(Exact Name of Registrant as Specified in Its Charter)

---

| | |
|:---|:---|
| **Maryland** | **20-8198863** |
| (State or other jurisdiction of <br> incorporation or organization) | (I.R.S. Employer <br> Identification No.) |

---

**1985 Cedar Bridge Avenue, Suite 1, Lakewood, New Jersey 08701**

(Address of principal executive offices) (Zip Code)

Registrant's telephone number, including area code: **(888) 808-7348**

Securities registered pursuant to Section 12(b) of the Act: None.

Indicate by check mark whether the Registrant: (1) has 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 ☒ No ☐

Indicate by check mark whether the Registrant has submitted electronically, if any, every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§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 ☒ No ☐

Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of "large accelerated filer," "accelerated filer," "smaller reporting company," and "emerging growth company" in Rule 12b-2 of the Exchange Act:

Large accelerated filer ☐ Accelerated filer ☐ <br> Non-accelerated filer ☒ Smaller reporting company ☒ <br> Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

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

As of August 7, 2025, the Registrant had approximately 18.5 million shares of common stock outstanding.

**LIGHTSTONE VALUE PLUS REIT V, INC.**

**INDEX**

---

| | | |
|:---|:---|:---|
|  |  | **Page** |
| **PART I** | [**FINANCIAL INFORMATION**](#a_001) |  |
| Item 1. | [Financial Statements (Unaudited)](#a_002) | 3 |
|  | [Consolidated Balance Sheets as of June 30, 2025 and December 31, 2024](#a_003) | 3 |
|  | [Consolidated Statements of Operations and Comprehensive Income for the Three and Six Months Ended June 30, 2025 and 2024](#a_004) | 4 |
|  | [Consolidated Statements of Stockholders' Equity for the Three and Six Months Ended June 30, 2025 and 2024](#a_005) | 5 |
|  | [Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2025 and 2024](#a_006) | 7 |
|  | [Notes to Consolidated Financial Statements](#a_007) | 8 |
| Item 2. | [Management's Discussion and Analysis of Financial Condition and Results of Operations](#a_008) | 19 |
| Item 4. | [Controls and Procedures](#a_009) | 32 |
| **PART II** | [**OTHER INFORMATION**](#a_010) |  |
| Item 1. | [Legal Proceedings](#a_011) | 33 |
| Item 2. | [Unregistered Sales of Equity Securities and Use of Proceeds](#a_012) | 33 |
| Item 3. | [Defaults Upon Senior Securities](#a_013) | 33 |
| Item 4. | [Mine Safety Disclosures](#a_014) | 33 |
| Item 5. | [Other Information](#a_015) | 33 |
| Item 6. | [Exhibits](#a_016) | 33 |

---

[**Table of Contents**](#TableOfContents)

**PART I**

**FINANCIAL INFORMATION**

 **Item 1. Financial Statements.**

**Lightstone Value Plus REIT V, Inc.**

**Consolidated Balance Sheets**

**(Dollars in thousands, except per share amounts)**

---

| | | |
|:---|:---|:---|
|  | **June 30,<br> 2025** | **December 31, 2024** |
|  | **(unaudited)** | |
| ***Assets*** | | |
| Investment property: |  |  |
| &nbsp;&nbsp;&nbsp;Land and improvements | $88126 | $95445 |
| &nbsp;&nbsp;&nbsp;Building and improvements | 360206 | 399472 |
| &nbsp;&nbsp;&nbsp;Furniture, fixtures and equipment | 12940 | 13127 |
| Gross investment property | 461272 | 508044 |
| Less accumulated depreciation | (78493) | (77709) |
| Net investment property | 382779 | 430335 |
| Cash and cash equivalents | 39621 | 21406 |
| Marketable securities, available for sale | 3948 | 3827 |
| Restricted cash | 17878 | 6391 |
| Prepaid expenses and other assets | 3625 | 4063 |
| **Total Assets** | $447851 | $466022 |
| ***Liabilities and Stockholders' Equity*** |  |  |
| Notes payable, net | $299011 | $323168 |
| Accounts payable and accrued and other liabilities | 7351 | 9200 |
| Total liabilities | 306362 | 332368 |
| Commitments and Contingencies |  |  |
| Stockholders' Equity: |  |  |
| Company's stockholders' equity: |  |  |
| Preferred stock, $.0001 par value per share; 50.0 million shares authorized, none issued and outstanding | - | - |
| Convertible stock, $.0001 par value per share; 1,000 shares authorized, issued and outstanding | - | - |
| Common stock, $.0001 par value per share; 350.0 million shares authorized, 18.6 million and 18.9 million shares issued and outstanding, respectively | 2 | 2 |
| Additional paid-in-capital | 151846 | 155846 |
| Accumulated other comprehensive income/(loss) | 50 | (31) |
| Accumulated deficit | (10409) | (22163) |
| Total Stockholders' Equity | 141489 | 133654 |
| **Total Liabilities and Stockholders' Equity** | $447851 | $466022 |

---

*See Notes to Consolidated Financial Statements.*

 

[**Table of Contents**](#TableOfContents)

**Lightstone Value Plus REIT V, Inc.**

**Consolidated Statements of Operations and Comprehensive Income** 

**(Dollars and shares in thousands, except per share amounts)**

**(unaudited)**

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **For the Three Months Ended June 30,** | **For the Three Months Ended June 30,** | **For the Six Months Ended June 30,** | **For the Six Months Ended June 30,** |
|  | **2025** | **2024** | **2025** | **2024** |
| **Rental revenues** | $12616 | $12506 | $26224 | $24909 |
| **Expenses** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Property operating expenses | 4206 | 3935 | 8641 | 7836 |
| &nbsp;&nbsp;&nbsp;Real estate taxes | 1613 | 1754 | 3531 | 3515 |
| &nbsp;&nbsp;&nbsp;General and administrative | 2035 | 1871 | 4012 | 3813 |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization | 4084 | 3837 | 8368 | 7659 |
| **Total expenses** | 11938 | 11397 | 24552 | 22823 |
| Interest expense, net | (4383) | (3810) | (8711) | (7620) |
| Interest income | 371 | 765 | 622 | 1518 |
| Gain on sale of investment property |  |  | 18112 |  |
| Mark to market adjustment on derivative financial instruments | (323) | (665) | (653) | (1389) |
| Other income/(expense), net | 409 | (443) | 712 | (144) |
| **Net (loss)/income** | (3248) | (3044) | 11754 | (5549) |
| Weighted average shares outstanding: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Basic and diluted | 18683 | 19280 | 18759 | 19361 |
| **Basic and diluted net (loss)/income per share** | $(0.17) | $(0.16) | $0.63 | $(0.29) |
| **Comprehensive (loss)/income:** |  |  |  |  |
| Net (loss)/income | $(3248) | $(3044) | $11754 | $(5549) |
| Other comprehensive income: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Holding gain on marketable securities, available for sale | 36 | 7 | 75 | 4 |
| &nbsp;&nbsp;&nbsp;Reclassification adjustment for loss on sale of marketable securities included in net (loss)/income | 5 | 10 | 6 | 9 |
| Total other comprehensive income | 41 | 17 | 81 | 13 |
| Comprehensive (loss)/income | $(3207) | $(3027) | $11835 | $(5536) |

---

*See Notes to Consolidated Financial Statements.*

 

[**Table of Contents**](#TableOfContents)

**Lightstone Value Plus REIT V, Inc.**

**Consolidated Statements of Stockholders' Equity**

**(Dollars and shares in thousands)**

**(unaudited)**

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Convertible Stock** | **Convertible Stock** | **Common Stock** | **Common Stock** | | | | |
|  | **Shares** | **Amount** | **Shares** | **Amount** | **Additional Paid-In**<br>**Capital** | **Accumulated Other Comprehensive**<br>**Loss** | **Accumulated**<br>**Deficit** | **Total Stockholders'**<br>**Equity** |
| **BALANCE, March 31, 2024** | 1 | $- | 19402 | $2 | $161846 | $(111) | $(5662) | $156075 |
| Net loss |  |  |  |  |  |  | (3044) | (3044) |
| Redemption and cancellation of common stock |  |  | (152) |  | (2000) |  |  | (2000) |
| Other comprehensive income: |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Holding gain on marketable securities, available for sale |  |  |  |  |  | 7 |  | 7 |
| &nbsp;&nbsp;&nbsp;Reclassification adjustment for loss on sale of marketable securities included in net loss | - | - | - | - | - | 10 | - | 10 |
| **BALANCE, June 30, 2024** | 1 | $- | 19250 | $2 | $159846 | $(94) | $(8706) | $151048 |

---

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Convertible Stock** | **Convertible Stock** | **Common Stock** | **Common Stock** | | | | |
|  | **Shares** | **Amount** | **Shares** | **Amount** | **Additional Paid-In**<br>**Capital** | **Accumulated Other Comprehensive**<br>**Loss** | **Accumulated**<br>**Deficit** | **Total Stockholders'**<br>**Equity** |
| **BALANCE, December 31, 2023** | 1 | $- | 19554 | $2 | $163846 | $(107) | $(3157) | $160584 |
| Net loss |  |  |  |  |  |  | (5549) | (5549) |
| Redemption and cancellation of common stock |  |  | (304) |  | (4000) |  |  | (4000) |
| Other comprehensive income: |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Holding gain on marketable securities, available for sale |  |  |  |  |  | 4 |  | 4 |
| &nbsp;&nbsp;&nbsp;Reclassification adjustment for loss on sale of marketable securities included in net loss | - | - | - | - | - | 9 | - | 9 |
| **BALANCE, June 30, 2024** | 1 | $- | 19250 | $2 | $159846 | $(94) | $(8706) | $151048 |

---

[**Table of Contents**](#TableOfContents)

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Convertible Stock** | **Convertible Stock** | **Common Stock** | **Common Stock** | | | | |
|  | **Shares** | **Amount** | **Shares** | **Amount** | **Additional Paid-In**<br>**Capital** | **Accumulated Other Comprehensive**<br>**Income** | **Accumulated**<br>**Deficit** | **Total Stockholders'**<br>**Equity** |
| **BALANCE, March 31, 2025** | 1 | $- | 18793 | $2 | $153846 | $9 | $(7161) | $146696 |
| Net loss |  |  |  |  |  |  | (3248) | (3248) |
| Redemption and cancellation of common stock |  |  | (148) |  | (2000) |  |  | (2000) |
| Other comprehensive loss: |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Holding gain on marketable securities, available for sale |  |  |  |  |  | 36 |  | 36 |
| &nbsp;&nbsp;&nbsp;Reclassification adjustment for loss on sale of marketable securities included in net loss | - | - | - | - | - | 5 | - | 5 |
| **BALANCE, June 30, 2025** | 1 | $- | 18645 | $2 | $151846 | $50 | $(10409) | $141489 |

---

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Convertible Stock** | **Convertible Stock** | **Common Stock** | **Common Stock** | | | | |
|  | **Shares** | **Amount** | **Shares** | **Amount** | **Additional Paid-In**<br>**Capital** | **Accumulated Other Comprehensive**<br>**Income** | **Accumulated**<br>**Deficit** | **Total Stockholders'**<br>**Equity** |
| **BALANCE, December 31, 2024** | 1 | $- | 18941 | $2 | $155846 | $(31) | $(22163) | $133654 |
| Net income |  |  |  |  |  |  | 11754 | 11754 |
| Redemption and cancellation of common stock |  |  | (296) |  | (4000) |  |  | (4000) |
| Other comprehensive loss: |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Holding gain on marketable securities, available for sale |  |  |  |  |  | 75 |  | 75 |
| &nbsp;&nbsp;&nbsp;Reclassification adjustment for loss on sale of marketable securities included in net income | - | - | - | - | - | 6 | - | 6 |
| **BALANCE, June 30, 2025** | 1 | $- | 18645 | $2 | $151846 | $50 | $(10409) | $141489 |

---

*See Notes to Consolidated Financial Statements.*

 

[**Table of Contents**](#TableOfContents)

**Lightstone Value Plus REIT V, Inc.**

**Consolidated Statements of Cash Flows**

**(Dollars in thousands)**

**(unaudited)**

---

| | | |
|:---|:---|:---|
|  | **For the Six Months Ended June 30,** | **For the Six Months Ended June 30,** |
|  | **2025** | **2024** |
| **CASH FLOWS FROM OPERATING ACTIVITIES:** |  |  |
| &nbsp;&nbsp;&nbsp;Net income/(loss) | $11754 | $(5549) |
| &nbsp;&nbsp;&nbsp;Adjustments to reconcile net income/(loss) to net cash provided by operating activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 8368 | 7659 |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortization of deferred financing fees | 628 | 723 |
| &nbsp;&nbsp;&nbsp;&nbsp;Gain on sale of investment property | (18112) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Mark to market adjustment on derivative financial instruments | 653 | 1389 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other non-cash adjustments | 6 | 9 |
| &nbsp;&nbsp;&nbsp;&nbsp;Changes in operating assets and liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Increase in prepaid expenses and other assets | (1000) | (1361) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(Decrease)/increase in accounts payable and accrued and other liabilities | (2258) | 505 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash provided by operating activities | 39 | 3375 |
| **CASH FLOWS FROM INVESTING ACTIVITIES:** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Purchase of investment property | (1611) | (1734) |
| &nbsp;&nbsp;&nbsp;&nbsp;Purchases of marketable securities | (419) | (666) |
| &nbsp;&nbsp;&nbsp;&nbsp;Proceeds from sale of marketable securities | 372 | 662 |
| &nbsp;&nbsp;&nbsp;&nbsp;Proceeds from sale of investment property, net of closing costs | 59228 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Proceeds from repayment of note receivable | - | 4898 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash provided by investing activities | 57570 | 3160 |
| **CASH FLOWS FROM FINANCING ACTIVITIES:** |  |  |
| &nbsp;&nbsp;&nbsp;Payments on notes payable | (91981) | (856) |
| &nbsp;&nbsp;&nbsp;Proceeds from notes payable | 69953 | 210 |
| &nbsp;&nbsp;&nbsp;Payment of loan fees and expenses | (1879) |  |
| &nbsp;&nbsp;&nbsp;Redemption and cancellation of common stock | (4000) | (4000) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash used in financing activities | (27907) | (4646) |
| **Change in cash, cash equivalents and restricted cash** | 29702 | 1889 |
| **Cash, cash equivalents and restricted cash, beginning of year** | 27797 | 66546 |
| **Cash, cash equivalents and restricted cash, end of period** | $57499 | $68435 |
| **Supplemental cash flow information for the periods indicated is as follows:** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Cash paid for interest | $8871 | $8352 |
| **The following is a summary of the Company's cash, cash equivalents, and restricted cash total as presented in its consolidated statements of cash flows for the periods presented:** |  |  |
| &nbsp;&nbsp;&nbsp;Cash and cash equivalents | $39621 | $62872 |
| &nbsp;&nbsp;&nbsp;Restricted cash | 17878 | 5563 |
| &nbsp;&nbsp;&nbsp;Total cash, cash equivalents and restricted cash | $57499 | $68435 |

---

*See Notes to Consolidated Financial Statements.*

 

[**Table of Contents**](#TableOfContents)

**Lightstone Value Plus REIT V, Inc.**

**Notes to Consolidated Financial Statements (unaudited)**

**(Dollar amounts in thousands, except per share data and where indicated in millions)**

**1. Business and Organization**

***Business***

Lightstone Value Plus REIT V, Inc. ("Lightstone REIT V," which may also be referred to as the "Company," "we," "us," or "our"), was organized as a Maryland corporation on January 9, 2007 and has elected to be taxed, and currently qualifies, as a real estate investment trust ("REIT") for United States ("U.S"). federal income tax purposes.

The Company was formed primarily to acquire and operate commercial real estate and real estate-related assets on an opportunistic and value-add basis. In particular, the Company has focused generally on acquiring commercial properties with significant possibilities for capital appreciation, such as those requiring development, redevelopment, or repositioning, those located in markets and submarkets with high growth potential, and those available from sellers who are distressed or face time-sensitive deadlines. Since its inception, the Company has acquired a wide variety of commercial properties, including office, industrial, retail, hospitality, multifamily residential and student housing. The Company has purchased existing, income-producing properties, and newly-constructed properties. The Company has also invested in other real estate-related investments such as mortgage and mezzanine loans. The Company has made its investments in or in respect of real estate assets located in the U.S. and other countries based on its view of existing market conditions.

Substantially all of the Company's business is conducted through Lightstone REIT V OP LP, a limited partnership organized in Delaware (the "Operating Partnership"). As of June 30, 2025, the Company's wholly-owned subsidiary, BHO II, Inc., a Delaware corporation, owned a 0.1% partnership interest in the Operating Partnership as its sole general partner. As of June 30, 2025, the Company's wholly-owned subsidiary, BHO Business Trust II, a Maryland business trust, was the sole limited partner of the Operating Partnership and owned the remaining 99.9% interest in the Operating Partnership.

All of the Company's current investments are located in the U.S. The Company currently intends to hold its various real properties until such time as its board of directors (the "Board of Directors") determines that a sale or other disposition appears to be advantageous to achieve the Company's investment objectives or until it appears that the objectives will not be met. The Company currently has one operating segment. As of June 30, 2025, the Company wholly owned and consolidated eight multifamily residential properties containing an aggregate of 2,480 apartment units.

The Company's business is externally managed by LSG Development Advisor LLC (the "Advisor"), an affiliate of the Lightstone Group LLC ("Lightstone"), which provides advisory services to us. Lightstone is majority owned by David Lichtenstein, a member of the Board of Directors. Pursuant to the terms of an advisory agreement and subject to the oversight of the Board of Directors, the Advisor is responsible for managing the Company's day-to-day affairs and for services related to the management of its assets.

The Company has no employees. The Company is dependent on the Advisor and its affiliates for performing a full range of services that are essential to it, including asset management, property management, property management oversight (for those of its properties which are managed by an unrelated third party property manager) and acquisition, disposition and financing activities, and other general administrative responsibilities; such as tax, accounting, legal, information technology and investor relations services. If the Advisor and its affiliates are unable to provide these services to the Company, it would be required to provide the services itself or obtain the services from other parties.

***Organization***

In connection with the Company's initial capitalization, the Company issued 22,500 shares of its common stock ("Common Shares") and 1,000 shares of its convertible stock to the Company's former advisor on January 19, 2007. The 1,000 shares of convertible stock ("Convertible Shares") were transferred to an affiliate of Lightstone on February 10, 2017 and remain outstanding. As of June 30, 2025, the Company had 18.6 million Common Shares outstanding.

[**Table of Contents**](#TableOfContents)

**Lightstone Value Plus REIT V, Inc.**

**Notes to Consolidated Financial Statements (unaudited)**

**(Dollar amounts in thousands, except per share data and where indicated in millions)**

The Company's Common Shares are not currently listed on a national securities exchange. The timing of a liquidity event for the Company's stockholders will depend upon then prevailing market conditions and the Board of Directors' assessment of the Company's investment objectives and liquidity options for the Company's stockholders. On August 7, 2025, the Board of Directors extended the targeted timeline for the Company to commence a liquidity event until June 30, 2033 based on their assessment of the Company's investment objectives and liquidity options for the Company's stockholders. The Company can provide no assurances as to the actual timing of the commencement of an actual liquidity event for its stockholders or the ultimate liquidation of the Company. Furthermore, the Company will seek stockholder approval prior to liquidating its entire portfolio.

***Current Environment***

The Company's operating results and financial condition are substantially impacted by the overall health of local, U.S. national and global economies and may be influenced by market and other challenges. Additionally, its business and financial performance may be adversely affected by current and future economic and other conditions; including, but not limited to, availability or terms of financings, financial markets volatility and banking failures, political upheaval or uncertainty, natural and man-made disasters, terrorism and acts of war, unfavorable changes in laws, ordinances and regulations, outbreaks of contagious diseases, cybercrime, technological advances and challenges, such as the use and impact of artificial intelligence and machine learning, loss of key relationships, inflation, tariffs and recession.

The Company's overall performance depends in part on worldwide economic and geopolitical conditions and their impacts on consumer behavior. Worsening economic conditions, increases in costs due to inflation, tariffs, higher interest rates, labor and supply chain challenges and other changes in economic conditions could adversely affect the Company's future results from operations and its financial condition.

**2. Summary of Significant Accounting Policies** 

***Interim Unaudited Financial Information***

The accompanying unaudited interim consolidated financial statements and related notes should be read in conjunction with the audited consolidated financial statements and related notes as contained in the Company's Annual Report on Form 10-K for the year ended December 31, 2024 (the "2024 Form 10-K"), which was filed with the U.S. Securities and Exchange Commission (the "SEC") on March 27, 2025. The unaudited interim consolidated financial statements include all adjustments (consisting only of normal recurring adjustments) and accruals necessary in the judgment of management for a fair presentation of the results for the periods presented. The accompanying unaudited consolidated financial statements of Lightstone REIT V, Inc. have been prepared in accordance with generally accepted accounting principles in the U.S. ("GAAP") for interim financial information and with the instructions to Form 10-Q and Article 8-03 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements.

***Principles of Consolidation and Basis of Presentation***

The Company's consolidated financial statements includes its accounts and the accounts of other subsidiaries over which the Company has control. All inter-company transactions, balances, and profits have been eliminated in consolidation.

The consolidated balance sheet as of December 31, 2024 included herein has been derived from the consolidated balance sheet included in the 2024 Form 10-K.

The unaudited consolidated statements of operations for interim periods are not necessarily indicative of results for the full year or any other period.

***Earnings per Share***

The Convertible Shares are not included in basic or diluted earnings per share. The Company had no other potentially dilutive securities outstanding during the periods presented. Accordingly, net income per share is calculated by dividing net income by the weighted-average number of shares of common stock outstanding during the applicable period. ****

[**Table of Contents**](#TableOfContents)

**Lightstone Value Plus REIT V, Inc.**

**Notes to Consolidated Financial Statements (unaudited)**

**(Dollar amounts in thousands, except per share data and where indicated in millions)**

***Tax Status and Income Taxes***

The Company elected to be taxed as a REIT commencing with the taxable year ended December 31, 2008. If the Company remains qualified as a REIT, it generally will not be subject to U.S. federal income tax on its net taxable income that it distributes currently to its stockholders. To maintain its REIT qualification under the Internal Revenue Code of 1986, as amended, the Company must meet a number of organizational and operational requirements, including a requirement that it annually distribute to its stockholders at least 90% of its REIT taxable income (which does not equal net income, as calculated in accordance with GAAP), determined without regard to the deduction for dividends paid and excluding any net capital gain. If the Company fails to remain qualified for taxation as a REIT in any subsequent year and does not qualify for certain statutory relief provisions, its income for that year will be taxed at regular corporate rates, and it may be precluded from qualifying for treatment as a REIT for the four-year period following its failure to qualify as a REIT. Such an event could materially adversely affect its net income and net cash available for distribution to its stockholders, if any. Additionally, even if the Company continues to qualify as a REIT for U.S. federal income tax purposes, it may still be subject to some U.S. federal, state and local taxes on its taxable income and property and to U.S. federal income taxes and excise taxes on its undistributed taxable income, if any.

To maintain its qualification as a REIT, the Company may engage in certain activities through a wholly-owned taxable REIT subsidiary. As such, the Company may be subject to U.S. federal and state income and franchise taxes from these activities.

The Company's income tax expense and benefits are included in other income/(expense), net, net on its consolidated statements of operations. During the six months ended June 30, 2025, the Company recorded income tax expense of $0.1 million. During the three and six months ended June 30, 2024, the Company recorded income tax expense of $0.7 million and $0.8 million, respectively.

As of June 30, 2025 and December 31, 2024, the Company had no material uncertain income tax positions.

***Concentration of Credit Risk***

As of June 30, 2025 and December 31, 2024, the Company had cash deposited in certain financial institutions in excess of U.S. federally insured levels. The Company regularly monitors the financial stability of these financial institutions and believes that it is not exposed to any significant credit risk in cash and cash equivalents or restricted cash.

***Segment Disclosure***

 ****

The Company's operations are reported within one reportable segment which constitutes all of the consolidated entities reported in its consolidated financial statements. The Company's chief operating decision maker ("CODM") is the Chief Executive Officer. The CODM assesses entity-wide operating results and performance and decides how to allocate resources based on consolidated net income/loss which is reported on the consolidated statements of operations. Additionally, the measure of segment assets is reported on the consolidated balance sheets as total assets. The revenue, expenses, and net income/loss for the reportable segment are the same as those presented on the consolidated statements of operations. Significant expense categories, including property operating expenses, real estate taxes, general and administrative costs, depreciation and amortization and interest expense, are included on the Company's consolidated statements of operations.

***New Accounting Pronouncements***

In December 2023, the Financial Accounting Standards Board issued an accounting standards update, Income Taxes-Improvements to Income Tax Disclosures, which includes amendments that further enhance income tax disclosures, primarily through standardization and disaggregation of rate reconciliation categories and income taxes paid by jurisdiction. The Company adopted this standard effective January 1, 2025, noting that it did not have a material impact on its consolidated financial statements.

The Company has reviewed and determined that other recently issued accounting pronouncements will not have a material impact on its financial position, results of operations and cash flows, or do not apply to its current operations.

[**Table of Contents**](#TableOfContents)

**Lightstone Value Plus REIT V, Inc.**

**Notes to Consolidated Financial Statements (unaudited)**

**(Dollar amounts in thousands, except per share data and where indicated in millions)**

 **3. Real Estate Properties**

The following table presents certain information about the Company's wholly owned and consolidated multifamily real estate properties as of June 30, 2025:

---

| | | | |
|:---|:---|:---|:---|
| **Property Name** | **Location** | **Date Acquired** | **Number of Units** |
| Arbors Harbor Town | Memphis, Tennessee | December 20, 2011 | 345 |
| The Aster (formerly Parkside) Apartments | Sugar Land, Texas | August 8, 2013 | 240 |
| Axis at Westmont | Westmont, Illinois | November 27, 2018 | 400 |
| Valley Ranch Apartments | Ann Arbor, Michigan | February 14, 2019 | 384 |
| BayVue Apartments | Tampa, Florida | July 7, 2021 | 368 |
| Citadel Apartments | Houston, Texas | October 6, 2021 | 293 |
| Camellia Apartments | St. Augustine, Florida | December 19, 2023 | 210 |
| Discovery at Space Coast Apartments | Rockledge, Florida | December 19, 2024 | 240 |
|  |  |  | 2480 |

---

*Disposition of the Autumn Breeze Apartments*

On February 27, 2025, the Company completed the disposition of a 280-unit multifamily residential property located in Noblesville, Indiana (the "Autumn Breeze Apartments") to an unrelated third party for a contractual sales price of $59.5 million. In connection with the disposition of the Autumn Breeze Apartments, its non-recourse mortgage loan (the "Autumn Breeze Apartments Mortgage") of $28.8 million was fully defeased at a total cost of $28.1 million. The Company's net proceeds from the disposition of the Autumn Breeze Apartments were $30.5 million, after the aforementioned defeasance of the Autumn Breeze Apartments Mortgage, pro rations, and closing and other related transaction costs. In connection with the disposition of Autumn Breeze Apartments, the Company recognized a gain on sale of investment property of $18.1 million during the first calendar quarter of 2025.

In connection with the sale of the Autumn Breeze Apartments, the Company funded $31.0 million into an escrow account with a qualified intermediary in order to facilitate potential like-kind exchange transactions in accordance with Section 1031 of the Internal Revenue Code, as amended. During the second quarter of 2025, $21.1 million of these funds were released to the Company. As of June 30, 2025, the remaining funds held in the escrow account, including interest income earned, totaled $10.2 million, which is included in restricted cash on the consolidated balance sheet as of that date.

The disposition of the Autumn Breeze Apartments did not qualify to be reported as discontinued operations since it did not represent a strategic shift that had a major effect on the Company's operations and financial results. Accordingly, the operating results of the Autumn Breeze Apartments are reflected in the Company's results from continuing operations for all periods presented through its date of disposition.

[**Table of Contents**](#TableOfContents)

**Lightstone Value Plus REIT V, Inc.**

**Notes to Consolidated Financial Statements (unaudited)**

**(Dollar amounts in thousands, except per share data and where indicated in millions)**

**4. Marketable Securities, Derivative Financial Instruments and Fair Value Measurements** 

***Marketable Securities***

The following is a summary of the Company's available for sale marketable securities as of the dates indicated:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **As of June 30, 2025** | **As of June 30, 2025** | **As of June 30, 2025** | **As of June 30, 2025** |
| | **Adjusted Cost** | **Gross Unrealized Gains** | **Gross Unrealized Losses** | **Fair Value** |
| <br>***Debt securities:*** | | | | |
| Corporate and Government Bonds | $3898 | $105 | $(55) | $3948 |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **As of December 31, 2024** | **As of December 31, 2024** | **As of December 31, 2024** | **As of December 31, 2024** |
| | **Adjusted Cost** | **Gross Unrealized Gains** | **Gross Unrealized Losses** | **Fair Value** |
| <br>***Debt securities:*** | | | | |
| Corporate and Government Bonds | $3858 | $53 | $(84) | $3827 |

---

As of June 30, 2025, the Company has not recognized an allowance for expected credit losses related to available-for-sale debt securities as the Company has not identified any unrealized losses for these investments attributable to credit factors. The Company's unrealized loss on investments in debt securities was primarily caused by changes in market interest rates. The Company does not currently intend to sell these investments and it is not more likely than not that the Company will be required to sell these investments before recovery of their amortized cost basis.

The following table summarizes the estimated fair value of the Company's investments in marketable debt securities with stated contractual maturity dates, accounted for as available-for-sale securities and classified by the contractual maturity date of the securities:

---

| | |
|:---|:---|
|  | **As of<br> June 30, 2025** |
| Due in 1 year | $998 |
| Due in 1 year through 5 years | 2852 |
| Due in 5 years through 10 years | 98 |
| Due after 10 years | - |
| Total | $3948 |

---

***Derivative Financial Instruments***

The Company has entered into interest rate cap contracts with unrelated financial institutions in order to reduce the effect of interest rate fluctuations associated with certain of its variable rate debt. The Company is exposed to credit risk in the event of non-performance by the counterparty to these financial instruments. Management believes the risk of loss due to non-performance is remote.

The Company accounts for its interest rate cap contracts as economic hedges marking them to their fair value taking into account present market interest rates compared to the contractual fixed rate over the life of the contract. The changes in the fair value of these economic hedges represent unrealized gains or losses which are classified as mark to market adjustment on derivative financial instruments on the consolidated statements of operations.

[**Table of Contents**](#TableOfContents)

**Lightstone Value Plus REIT V, Inc.**

**Notes to Consolidated Financial Statements (unaudited)**

**(Dollar amounts in thousands, except per share data and where indicated in millions)**

As of June 30, 2025, the Company had one interest rate cap contract which was entered into at a cost of $0.5 million on October 10, 2024 with an effective date of October 11, 2024, has a notional amount of $44.0 million, matures on October 11, 2025 and effectively caps SOFR at 3.00% during its term. Additionally, as of June 30, 2025, the Company had another interest rate cap contract that had been entered into on July 8, 2024, which subsequently matured on July 15, 2025 (see Note 5).

The fair value of the Company's interest rate cap contracts was $0.3 million and $0.9 million as of June 30, 2025 and December 31, 2024, respectively, and is included in prepaid expenses and other assets on the consolidated balance sheets.

During the three and six months ended June 30, 2025, the Company earned $0.3 million and $0.7 million, respectively, and during the three and six months ended June 30, 2024, the Company earned $0.8 million and $1.6 million, respectively from its interest rate cap contracts. Earnings from interest rate cap contracts are recorded in interest expense, net on the Company's consolidated statements of operations.

 

***Fair Value Measurements***

Fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. Valuation techniques used to measure fair value must maximize the use of observable inputs and minimize the use of unobservable inputs.

The standard describes a fair value hierarchy based on three levels of inputs, of which the first two are considered observable and the last unobservable, that may be used to measure fair value:

**●** Level 1 – Quoted prices in active markets for identical assets or liabilities.

**●** Level 2 – Inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.

**●** Level 3 – Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.

The fair value of the Company's investments in debt securities are measured using quoted prices for these investments; however, the markets for these assets are not active. The fair values of the Company's interest rate cap contracts are measured using other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities. As of June 30, 2025 and December 31, 2024, all of the Company's debt securities and interest rate cap contracts were classified as Level 2 assets and there were no transfers between the level classifications during the six months ended June 30, 2025 and 2024.

As of June 30, 2025 and December 31, 2024, management estimated that the carrying value of the Company's cash and cash equivalents, restricted cash, prepaid expenses and other assets (exclusive of interest rate cap contracts) and accounts payable and accrued and other liabilities were at amounts that reasonably approximated their fair value based on their highly-liquid nature and/or short-term maturities.

The fair values of the Company's notes payable are categorized as a Level 2 in the fair value hierarchy. The fair values were estimated using a discounted cash flow analysis valuation on the estimated borrowing rates available for loans with similar terms and maturities. The fair values of the notes payable were determined by discounting the future contractual interest and principal payments by a market rate. Disclosure about fair values of financial instruments is based on pertinent information available to management as of June 30, 2025 and December 31, 2024.

Carrying amounts of the Company's notes payable and the related estimated fair value are as follows:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **As of June 30, 2025** | **As of June 30, 2025** | **As of December 31, 2024** | **As of December 31, 2024** |
|  | **Carrying Amount** | **Estimated Fair Value** | **Carrying Amount** | **Estimated Fair Value** |
| Notes payable | $304267 | $306109 | $327011 | $319931 |

---

[**Table of Contents**](#TableOfContents)

**Lightstone Value Plus REIT V, Inc.**

**Notes to Consolidated Financial Statements (unaudited)**

**(Dollar amounts in thousands, except per share data and where indicated in millions)**

**5. Notes Payable**

Notes payable consists of the following:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| **Property** | **Interest Rate** | **Weighted Average Interest Rate for the Six Months Ended June 30, 2025** | **Maturity Date** | **Amount Due at Maturity** | **As of<br> June 30, 2025** | **As of<br> December 31, 2024** |
| Arbors Harbor Town | 4.53% | 4.53% | &nbsp;&nbsp;January 1, 2026 | $29000 | $29000 | $29000 |
| Arbors Harbor Town Supplemental | 3.52% | 3.52% | &nbsp;&nbsp;January 1, 2026 | 5379 | 5440 | 5502 |
| The Aster Apartments (Repaid in full) |  |  |  |  |  | 15940 |
| The Aster Apartments | 5.20% | 5.20% | &nbsp;&nbsp;June 1, 2030 | 21765 | 21765 |  |
| Axis at Westmont | 4.39% | 4.39% | &nbsp;&nbsp;February 1, 2026 | 34343 | 34814 | 35165 |
| Valley Ranch Apartments | 4.16% | 4.16% | &nbsp;&nbsp;March 1, 2026 | 43414 | 43414 | 43414 |
| Autumn Breeze Apartments (Repaid in full) |  |  |  |  | - | 28962 |
| BayVue Apartments (Repaid in full) |  |  |  |  |  | 47382 |
| BayVue Apartments | 4.98% | 4.98% | &nbsp;&nbsp;July 1, 2030 | 48188 | 48188 |  |
| Citadel Apartments Senior | SOFR + 1.61%<br> (floor 1.71%) | 5.93% | &nbsp;&nbsp;October 11, 2026 | 35200 | 35200 | 35200 |
| Citadel Apartments Junior | SOFR + 8.86%<br> (floor 8.96%) | 13.18% | &nbsp;&nbsp;October 11, 2026 | 8800 | 8800 | 8800 |
| Camellia Apartments | 6.05% | 6.05% | &nbsp;&nbsp;January 1, 2030 | 33911 | 33911 | 33911 |
| Discovery at Space Coast Apartments | 5.60% | 5.60% | &nbsp;&nbsp;January 1, 2030 | 42668 | 43735 | 43735 |
| Total notes payable |  | 5.30% |  | $302668 | 304267 | 327011 |
| Less: Deferred financing costs |  |  |  |  | (5256) | (3843) |
| Total notes payable, net |  |  |  |  | $299011 | $323168 |

---

SOFR as of June 30, 2025 and December 31, 2024 was 4.35% and 4.53%, respectively. The Company's loans are secured by the indicated real estate and are non-recourse to the Company, unless otherwise indicated.

 ****

[**Table of Contents**](#TableOfContents)

 ****

**Lightstone Value Plus REIT V, Inc.**

**Notes to Consolidated Financial Statements (unaudited)**

**(Dollar amounts in thousands, except per share data and where indicated in millions)**

 ****

***Autumn Breeze Apartments Mortgage***

On March 31, 2020, the Company entered into the Autumn Breeze Apartments Mortgage, a 10-year $29.9 million non-recourse mortgage loan which was scheduled to mature on April 1, 2030. The Autumn Breeze Apartments Mortgage bore interest at 3.39% and required monthly interest-only payments through June 30, 2023 and monthly principal and interest payments of approximately $0.1 million thereafter through its stated maturity date with the unpaid principal balance due upon maturity.

In connection with the disposition of the Autumn Breeze Apartments on February 27, 2025, the Autumn Breeze Apartments Mortgage of $28.8 million was fully defeased at a total cost of $28.1 million. See Note 3.

***Citadel Apartments Mortgages***

On October 6, 2021, the Company entered into a non-recourse mortgage loan facility for up to $39.2 million (the "Citadel Apartments Senior Mortgage"). Simultaneously, on October 6, 2021, the Company also entered into a non-recourse mortgage loan facility for up to $9.8 million (the "Citadel Apartments Junior Mortgage" and together with the Citadel Apartments Senior Mortgage, the "Citadel Apartments Mortgages"). The Citadel Apartments Mortgages require monthly interest-only payments through their stated maturity date with the unpaid principal balance due upon maturity.

The Citadel Apartments Mortgages were initially scheduled to mature on October 11, 2024, and had two one-year extension options, subject to the satisfaction of certain conditions. The Citadel Apartments Mortgages are both collateralized by a 293-unit multifamily residential property located in Houston, Texas (the "Citadel Apartments"), however, the Citadel Apartments Junior Mortgage is subordinate to the Citadel Apartments Senior Mortgage.

Pursuant to the terms of the Citadel Apartments Mortgages, the Company was required to enter into one or more interest rate cap contracts in the aggregate notional amount of $49.0 million pursuant to which the SOFR rate was to be capped at 2.00% for as long as the Citadel Apartments Mortgages remain outstanding.

On September 26, 2024, the maturity dates of the Citadel Apartments Mortgages were both extended from October 11, 2024 to October 11, 2026. In connection with these extensions, the Company made an aggregate principal paydown of $5.0 million, which reduced the outstanding balances of the Citadel Apartments Senior Mortgage from $39.2 million to $35.2 million and the Citadel Apartments Junior Mortgage from $9.8 million to $8.8 million. Additionally, the lender agreed to allow for the aggregate notional amount for the interest rate contracts to be reduced from $49.0 million to $44.0 million (as a result of the aggregate principal paydown of $5.0 million) and for SOFR to be capped at 3.00%, rather than 2.00%, through the maturity of the Citadel Apartments Mortgages.

The Company has maintained interest rate cap contracts pursuant to the requisite terms since the origination of the Citadel Apartments Mortgages. On October 10, 2024, the Company entered into a one-year term interest rate cap contract with an effective date of October 11, 2024, with an unrelated financial institution at a cost of $0.5 million. This interest rate cap contract replaced an interest rate cap contract that expired on October 11, 2024 but has a reduced notional amount of $44.0 million and effectively caps SOFR at 3.00% during its term. Upon the expiration of this interest rate cap contract, the Company would be required to purchase another interest rate cap contract at substantially similar terms provided the Citadel Apartments Mortgages remain outstanding.

***Aster Apartments Mortgage***

On June 1, 2025, the Company entered into a five-year $21.8 million non-recourse mortgage loan (the "Aster Apartments Mortgage") scheduled to mature on June 1, 2030. The Aster Apartments Mortgage bears interest at 5.20% and requires monthly interest-only payments through its stated maturity date with the unpaid principal balance due upon maturity. The Aster Apartments Mortgage is collateralized by a 240-unit multifamily residential property located in Sugar Land, Texas (the "The Aster Apartments"). The majority of the proceeds from the Aster Apartments Mortgage were used to repay in full existing mortgages indebtedness of $15.9 million, which was also collateralized by The Aster Apartments. In connection with the Aster Apartments Mortgage, the Company paid the Advisor $0.2 million in debt financing fees.

  ****

[**Table of Contents**](#TableOfContents)

**Lightstone Value Plus REIT V, Inc.**

**Notes to Consolidated Financial Statements (unaudited)**

**(Dollar amounts in thousands, except per share data and where indicated in millions)**

 ****

***BayVue Apartments Mortgage***

On June 30, 2025, the Company entered into the BayVue Apartments Mortgage, a five-year $48.2 million non-recourse mortgage loan scheduled to mature on July 1, 2030. The BayVue Apartments Mortgage bears interest at 4.98% and requires monthly interest-only payments through June 30, 2028, monthly principal and interest payments of approximately $0.2 million thereafter through its stated maturity date with the unpaid principal balance due upon maturity. The BayVue Apartments Mortgage is collateralized by a 368-unit multifamily residential property located in Tampa, Florida (the "BayVue Apartments"). The majority of the proceeds from the BayVue Apartments Mortgage were used to repay in full existing mortgages indebtedness of $47.4 million, which was also collateralized by the BayVue Apartments. In connection with the BayVue Apartments Mortgage, the Company paid the Advisor $0.5 million in debt financing fees.

The above noted existing mortgage loan required the Company to enter into one or more interest rate cap contracts in the aggregate notional amount of $52.2 million pursuant to which SOFR was capped at 2.50% for as long as it remained outstanding. The Company maintained interest rate cap contracts pursuant to the requisite terms beginning with the origination of this mortgage loan. On July 8, 2024, the Company entered into a one-year interest rate cap contract with an effective date of July 15, 2024, with an unrelated financial institution at a cost of $1.1 million. This interest rate cap contract replaced another interest rate cap contract that expired on July 15, 2024, had a notional amount of $52.2 million and effectively capped SOFR at 2.50% during its term. This interest rate cap contract expired on July 15, 2025.

The following table provides information with respect to the contractual maturities and scheduled principal repayments of the Company's indebtedness as of June 30, 2025.

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **2025** | **2026** | **2027** | **2028** | **2029** | **Thereafter** | **Total** |
| Principal maturities | $416 | $156252 | $- | $689 | $1072 | $145838 | $304267 |
| Less: deferred financing costs |  |  |  |  |  |  | (5256) |
| Total notes payable, net |  |  |  |  |  |  | $299011 |

---

As of June 30, 2025, the Company was in compliance with all of its financial debt covenants.

***Mortgage Debt Maturities***

The following discussion relates to the Company's current intentions with respect to its mortgage debt maturing over the next 12 months.

The Company's non-recourse mortgage loans (the "Arbors Harbor Town Mortgage" and the "Arbors Harbor Town Supplemental Mortgage" and collectively the "Arbors Harbor Town Mortgages") (aggregate outstanding principal balances of $34.5 million as of June 30, 2025) collateralized by a 345-unit multifamily residential property located in Memphis, Tennessee (the Arbors Harbor Town") are scheduled to mature on January 1, 2026. The Company currently intends to refinance the Arbors Harbor Town Mortgages on or before their scheduled maturity date.

The Company's non-recourse mortgage loan (the "Axis at Westmont Mortgage") (outstanding principal balance of $34.8 million as of June 30, 2025) collateralized by a 400-unit multifamily residential property located in Westmont, Illinois (the "Axis at Westmont") is scheduled to mature on February 1, 2026. The Company currently intends to refinance the Axis at Westmont Mortgage on or before its scheduled maturity date.

The Company's non-recourse mortgage loan (the "Valley Ranch Apartments Mortgage") (outstanding principal balance of $43.4 million as of June 30, 2025) collateralized by a 384-unit multifamily residential property located in Ann Arbor, Michigan (the "Valley Ranch Apartments") is scheduled to mature on March 1, 2026. The Company currently intends to refinance the Valley Ranch Apartments Mortgage on or before its scheduled maturity date.

The Company does not currently expect any issues in extending or refinancing its maturing mortgage indebtedness at favorable terms. However, if the Company is unable to do so, it will consider repaying the then outstanding principal balances at their respective maturity dates with available cash and/or proceeds from selective asset sales. The Company has no additional significant maturities of mortgage debt over the next 12 months.

[**Table of Contents**](#TableOfContents)

**Lightstone Value Plus REIT V, Inc.**

**Notes to Consolidated Financial Statements (unaudited)**

**(Dollar amounts in thousands, except per share data and where indicated in millions)**

**6. Stockholders' Equity**

***Amended SRP***

On November 10, 2022, the Board of Directors adopted a Seventh Amended and Restated Share Redemption Program (the "Amended SRP"), which became effective on January 1, 2023. Under the terms of the Amended SRP, any stockholder may request redemption of their Common Shares, subject to the significant conditions and limitations of the program. Additionally, under the terms of the Amended SRP, the Company will redeem Common Shares at 85% of its most recently published net asset value per Common Share, in effect as of the date the request for redemption is approved.

Pursuant to the terms of the Amended SRP, any Common Shares approved for redemption are redeemed on a periodic basis as determined by the Board of Directors, generally expected to be shortly after the end of each calendar quarterly period. However, the Company will not redeem, during any calendar year, more than 5% of the number of Common Shares outstanding on last day of the previous calendar year (the "5% Limitation"). The cash available for redemption of Common Shares will be set by the Board of Directors not less often than annually (the "Funding Limitation" and, together with the 5% Limitation, the "Redemption Limitations"). The Board of Directors set the amount of cash available for redemption of Common Shares for the year ended December 31, 2024 at $8.0 million, which was generally allocated $2.0 million for each calendar quarterly period. The Company may change the amount of the Redemption Limitations upon 10 business days' notice to its stockholders and will provide notice of any change to the Redemption Limitations by including such information in (a) a Current Report on Form 8-K or in its annual or quarterly reports, all publicly filed with the SEC or (b) a separate mailing to its stockholders.

Redemption requests will be honored pro rata among all requests received subject to the Redemption Limitations and will not be honored on a first come, first served basis.

The Board of Directors reserves the right in its sole discretion at any time and from time to time, subject to any notice requirements described in the Company's Amended SRP, to (i) reject any request for redemption of Common Shares, (ii) change the purchase price for redemption of Common Shares, (iii) limit the funds to be used for redemption of Common Shares under the Amended SRP or otherwise change the Redemption Limitations, or (iv) amend, suspend (in whole or in part) or terminate the Amended SRP.

On March 20, 2025, the Board of Directors determined it would consider the amount of cash available for redemption of Common Shares on a calendar quarterly basis throughout 2025. On the same date, the Board of Directors approved that an amount up to $2.0 million would be made available for consideration of redemption requests for the first calendar quarter of 2025. On May 8, 2025, the Board of Directors approved that an amount up to $2.0 million will be made available for consideration of redemption requests for the second calendar quarter of 2025. On August 7, 2025, the Board of Directors approved that an amount up to $2.0 million will be made available for consideration of redemption requests for the third calendar quarter of 2025.

For the six months ended June 30, 2025, the Company repurchased 296,516 Common Shares, pursuant to its Amended SRP at a weighted average price of $13.49. For the six months ended June 30, 2024, the Company repurchased 304,414 Common Shares, pursuant to its Amended SRP at a weighted average price of $13.14.

***Distributions***

The Company did not make any distributions to its stockholders during the six months ended June 30, 2025 and 2024.

**7. Related Party Transactions**

The Company's business is externally managed by the Advisor, an affiliate of Lightstone, which provides advisory services to the Company and the Company has no employees. Lightstone is majority owned by David Lichtenstein, a member of the Board of Directors. Pursuant to the terms of an advisory agreement and subject to the oversight of the Board of Directors, the Advisor is responsible for managing the Company's day-to-day affairs and for services related to the management of the Company's assets.

The Company has agreements with the Advisor and its affiliates to pay certain fees and reimburse certain expenses in connection with services performed and costs incurred by these entities and other related parties. The Company is dependent on the Advisor and its affiliates for performing a full range of services that are essential to it, including asset management, property management, property management oversight (for those of its properties which are managed by an unrelated third-party property manager) and acquisition, disposition and financing activities, and other general administrative responsibilities; such as tax, accounting, legal, information technology and investor relations services. If the Advisor and its affiliates are unable to provide these services to it, the Company would be required to provide the services itself or obtain the services from another party or parties.

[**Table of Contents**](#TableOfContents)

**Lightstone Value Plus REIT V, Inc.**

**Notes to Consolidated Financial Statements (unaudited)**

**(Dollar amounts in thousands, except per share data and where indicated in millions)**

The advisory agreement has a one-year term and is renewable annually upon the mutual consent of the Advisor and the Company's independent directors.

The following table represents the fees incurred associated with the payments to the Advisor for the periods indicated:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **For the Three Months Ended June 30,** | **For the Three Months Ended June 30,** | **For the Six Months Ended June 30,** | **For the Six Months Ended June 30,** |
|  | **2025** | **2024** | **2025** | **2024** |
| Property management oversight fees (property operating expenses) | $139 | $135 | $271 | $267 |
| Debt financing fees<sup>(1)</sup> | 700 |  | 700 |  |
| Administrative services reimbursement (general and administrative costs) | 405 | 392 | 809 | 783 |
| Asset management fees (general and administrative costs) | 932 | 898 | 1930 | 1798 |
| Total | $2176 | $1425 | $3710 | $2848 |

---

(1) Capitalized upon the execution of the loan, presented in the consolidated balance sheets as a direct deduction from the carrying value
of the corresponding loan and upon the execution of the loan and amortized over the initial term of the corresponding loan.

**8. Commitments and Contingencies**

***Legal Proceedings***

From time to time in the ordinary course of business, the Company may become subject to legal proceedings, claims or disputes.

As of the date hereof, the Company is not a party to any material pending legal proceedings of which the outcome is probable or reasonably possible to have a material adverse effect on its results of operations or financial condition, which would require accrual or disclosure of the contingency and possible range of loss.

[**Table of Contents**](#TableOfContents)

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

The following discussion and analysis should be read in conjunction with the accompanying consolidated financial statements and the notes thereto. Dollar and share amounts are presented in thousands, except per share data and where indicated in millions.

**Forward-Looking Statements**

Certain statements in this Quarterly Report on Form 10-Q constitute "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended (the "Securities Act") and Section 21E of the Securities Exchange Act of 1934, as amended (the "Exchange Act"). These forward-looking statements include discussion and analysis of the financial condition of Lightstone Value Plus REIT V, Inc. and our subsidiaries (which may be referred to herein as the "Company," "we," "us" or "our"), including our ability to make accretive real estate or real estate-related investments, rent space on favorable terms, to address our debt maturities and to fund our liquidity requirements, to sell our assets when we believe advantageous to achieve our investment objectives, our anticipated capital expenditures, the amount and timing of future cash distributions, if any, to our stockholders, the estimated net asset value ("NAV") per Common Share ("NAV per Share"), and other matters. Words such as "may," "anticipates," "expects," "intends," "plans," "believes," "seeks," "estimates," "would," "could," "should" and variations of these words and similar expressions are intended to identify forward-looking statements.

These forward-looking statements are not historical facts but reflect the intent, belief or current expectations of our management based on their knowledge and understanding of the business and industry, the economy and other future conditions. These statements are not guarantees of future performance, and we caution stockholders not to place undue reliance on forward-looking statements. Actual results may differ materially from those expressed or forecasted in the forward-looking statements due to a variety of risks, uncertainties and other factors, including but not limited to the factors described below:

● market and economic challenges experienced by the United States ("U.S.") and global economies or real estate industry as a whole and the local economic conditions in the markets in which our investments are located. Additionally, our business and financial performance may be adversely affected by current and future economic and other conditions; such as inflation, tariffs, recession, political upheaval or uncertainty, terrorism and acts of war, natural and man-made disasters, cybercrime, and outbreaks of contagious diseases;

● the availability of cash flow from operating activities for distributions, if required to maintain our status as a real estate investment trust ("REIT");

● conflicts of interest arising out of our relationships with our advisor and its affiliates;

● our ability to retain our executive officers and other key individuals who provide advisory, property management and property management oversight services to us;

● our level of debt and the terms and limitations imposed on us by our debt agreements;

● the availability of credit generally, and any failure to obtain debt financing at favorable terms or a failure to satisfy the conditions and requirements of that debt;

● our ability to make accretive investments;

● our ability to diversify our portfolio of assets;

● changes in market factors that could impact our rental rates and operating costs;

● our ability to secure leases at favorable rental rates;

● our ability to sell our assets at a price and on a timeline consistent with our investment objectives;

● impairment charges;

● unfavorable changes in laws, regulations or ordinances impacting our business, our assets or our key relationships; and

● factors that could affect our ability to continue to qualify as a REIT.

[**Table of Contents**](#TableOfContents)

**Cautionary Note**

The representations, warranties, and covenants made by us in any agreement filed as an exhibit to this Quarterly Report on Form 10-Q are made solely for the benefit of the parties to the agreement, including, in some cases, for the purpose of allocating risk among the parties to the agreement, and should not be deemed to be representations, warranties, or covenants to or with any other parties. Moreover, these representations, warranties, or covenants should not be relied upon as accurately describing or reflecting the current state of our affairs.

**Executive Overview**

We were formed primarily to acquire and operate commercial real estate and real estate-related assets on an opportunistic and value-add basis. In particular, we have focused generally on acquiring commercial properties with significant possibilities for capital appreciation, such as those requiring development, redevelopment or repositioning, those located in markets and submarkets with high growth potential, and those available from sellers who were distressed or faced time-sensitive deadlines. In addition, our opportunistic and value-add investment strategy has included investments in real estate-related assets that present opportunities for higher current income. Since our inception, we have acquired a wide variety of commercial properties, including office, industrial, retail, hospitality, multifamily residential and student housing. We have purchased existing, income-producing properties and newly constructed properties. We have also invested in mortgage and mezzanine loans. We have made our investments in or in respect of real estate assets located in the U.S. and other countries based on our view of existing market conditions.

All of our current investments are located in the U.S. We currently intend to hold our various real estate properties until such time as our board of directors (the "Board of Directors") determines that a sale or other disposition appears to be advantageous to achieve our investment objectives or until it appears that the objectives will not be met. We currently have one operating segment. As of June 30, 2025, we wholly owned and consolidated eight multifamily residential properties containing an aggregate 2,480 apartment units

**Current Environment**

Our operating results and financial condition are substantially impacted by the overall health of local, U.S. national and global economies and may be influenced by market and other challenges. Additionally, our business and financial performance may be adversely affected by current and future economic and other conditions; including, but not limited to, availability or terms of financings, financial markets volatility and banking failures, political upheaval or uncertainty, natural and man-made disasters, terrorism and acts of war, unfavorable changes in laws, ordinances and regulations, outbreaks of contagious diseases, cybercrime, technological advances and challenges, such as the use and impact of artificial learning and machine learning, loss of key relationships, inflation, tariffs and recession.

Our overall performance depends in part on worldwide economic and geopolitical conditions and their impacts on consumer behavior. Worsening economic conditions, increases in costs due to inflation, tariffs, higher interest rates, labor and supply chain challenges, and other changes in economic conditions, could adversely affect our future results of operations and financial condition.

[**Table of Contents**](#TableOfContents)

**Liquidity and Capital Resources**

As of June 30, 2025, we had cash and cash equivalents of $39.6 million, marketable securities, available for sale of $3.9 million and restricted cash of $17.9 million, including $10.2 million which is held in an escrow account with a qualified intermediary in order to facilitate potential like-kind exchange transactions in accordance with Section 1031 of the Internal Revenue Code, as amended. See Note 3 of Notes to Consolidated Financial Statements.

Our principal demands for funds going forward are expected to be for the payment of (a) operating expenses, including capital expenditures, and (b) scheduled debt service on our outstanding indebtedness, including any required replacement interest rate cap contracts. We also may, at our discretion, use funds for (a) tender offers and/or redemptions of our Common Shares, (b) distributions, if any, to our shareholders, and (c) selective acquisitions and/or real estate-related investments. Generally, we expect to meet our cash needs with our cash and cash equivalents and marketable securities on hand along with our cash flow from operations and the release of certain funds held in restricted cash.

However, to the extent that these sources are not sufficient to cover our cash needs, we may use proceeds from additional borrowings and/or selective asset sales to fund such needs.

***Recent Financing activities***

 ****

***Autumn Breeze Apartments Mortgage***

On March 31, 2020, we entered into the Autumn Breeze Apartments Mortgage, a 10-year $29.9 million non-recourse mortgage loan which was scheduled to mature on April 1, 2030. The Autumn Breeze Apartments Mortgage bore interest at 3.39% and required monthly interest-only payments through June 30, 2023 and monthly principal and interest payments of approximately $0.1 million thereafter through its stated maturity date with the unpaid principal balance due upon maturity. The Autumn Breeze Apartments Mortgage was collateralized by a 280-unit multifamily residential property located in Noblesville, Indiana (the "Autumn Breeze Apartments").

In connection with the disposition of the Autumn Breeze Apartments on February 27, 2025, the Autumn Breeze Apartments Mortgage of $28.8 million was fully defeased at a total cost of $28.1 million. See Note 3 of the Notes to Consolidated Financial Statements.

***Aster Apartments Mortgage***

On June 1, 2025, we entered into a five-year $21.8 million non-recourse mortgage loan (the "Aster Apartments Mortgage") scheduled to mature on June 1, 2030. The Aster Apartments Mortgage bears interest at 5.20% and requires monthly interest-only payments through its stated maturity date with the unpaid principal balance due upon maturity. The Aster Apartments Mortgage is collateralized by a 240-unit multifamily residential property located in Sugar Land, Texas ("The Aster Apartments"). The majority of the proceeds from the Aster Apartments Mortgage were used to repay in full existing mortgages indebtedness of $15.9 million, which was also collateralized by The Aster Apartments. In connection with the Aster Apartments Mortgage, we paid the Advisor $0.2 million in debt financing fees.

 ****

***BayVue Apartments Mortgage***

On June 30, 2025, we entered into the BayVue Apartments Mortgage, a five-year $48.2 million non-recourse mortgage loan scheduled to mature on July 1, 2030. The BayVue Apartments Mortgage bears interest at 4.98% and requires monthly interest-only payments through June 30, 2028, monthly principal and interest payments of approximately $0.2 million thereafter, through its stated maturity date with the unpaid principal balance due upon maturity. The BayVue Apartments Mortgage is collateralized by a 368-unit multifamily residential property located in Tampa, Florida (the "BayVue Apartments"). The majority of the proceeds of the BayVue Apartments Mortgage were used to repay in full existing mortgages indebtedness of $47.4 million collateralized by the BayVue Apartments. In connection with the BayVue Apartments Mortgage, we paid the Advisor $0.5 million in debt financing fees.

The above noted existing mortgage loan required us to enter into one or more interest rate cap contracts in the aggregate notional amount of $52.2 million pursuant to which SOFR was capped at 2.50% for as long as it remained outstanding. We maintained interest rate cap contracts pursuant to the requisite terms beginning with the origination of this mortgage loan. On July 8, 2024, we entered into a one-year interest rate cap contract with an effective date of July 15, 2024, with an unrelated financial institution at a cost of $1.1 million. This interest rate cap contract replaced another interest rate cap contract that expired on July 15, 2024, had a notional amount of $52.2 million and effectively capped SOFR at 2.50% during its term. This interest rate cap contract expired on July 15, 2025.

[**Table of Contents**](#TableOfContents)

***Mortgage Debt Maturities***

 ****

The following discussion relates to our current intentions with respect to our mortgage debt maturing over the next 12 months.

Our non-recourse mortgage loans (the "Arbors Harbor Town Mortgage" and the "Arbors Harbor Town Supplemental Mortgage" and collectively the "Arbors Harbor Town Mortgages") (aggregate outstanding principal balances of $34.5 million as of June 30, 2025) collateralized by a 345-unit multifamily residential property located in Memphis, Tennessee (the "Arbors Harbor Town") are scheduled to mature on January 1, 2026. We currently intend to refinance the Arbors Harbor Town Mortgages on or before their scheduled maturity dates.

Our non-recourse mortgage loan (the "Axis at Westmont Mortgage") (outstanding principal balance of $34.8 million as of June 30, 2025) collateralized by a 345-unit multifamily residential property located in Westmont, Illinois (the "Axis at Westmont") is scheduled to mature on February 1, 2026. We currently intend to refinance the Axis at Westmont Mortgage on or before its scheduled maturity date.

Our non-recourse mortgage loan (the "Valley Ranch Apartments Mortgage") (outstanding principal balance of $43.4 million as of June 30, 2025) collateralized by a 384-unit multifamily residential property located in Ann Arbor, Michigan (the "Valley Ranch Apartments") is scheduled to mature on March 1, 2026. We currently intend to refinance the Valley Ranch Apartments Mortgage on or before its scheduled maturity date.

We do not currently expect any issues in extending or refinancing our maturing mortgage indebtedness at favorable terms. However, if we are unable to do so, we will consider repaying the then outstanding principal balances at their respective maturity dates with available cash and/or proceeds from selective asset sales. We have no additional significant maturities of mortgage debt over the next 12 months.

We have borrowed money to acquire properties and make other investments. Under our charter, the maximum amount of our indebtedness is limited to 300% of our "net assets" (as defined by our charter) as of the date of any borrowing; however, we may exceed that limit if approved by a majority of our independent directors. In addition to our charter limitation, our Board of Directors has adopted a policy to generally limit our borrowings to 75% of the value of our assets unless substantial justification exists that borrowing a greater amount is in our best interests. Our policy limitation, however, does not apply to individual real estate assets.

***Concentration of Credit Risk***

As of June 30, 2025 and December 31, 2024, we had cash deposited in certain financial institutions in excess of U.S. federally insured levels. We regularly monitor the financial stability of these financial institutions and believe that we are not exposed to any significant credit risk in cash and cash equivalents or restricted cash.

***Recent Acquisition and Disposition Activities***

*Acquisition of the Discovery at Space Coast Apartments - December 2024*

On December 19, 2024, we acquired a 240-unit multifamily residential property located in Rockledge, Florida (the "Discovery at Space Coast Apartments") from an unrelated third party for a contractual purchase price of $63.8 million, plus closing and other acquisition related costs totaling $1.7 million. The acquisition was funded with $43.7 million of proceeds from a mortgage financing (the "Discovery at Space Coast Apartments Mortgage") and $21.8 million of cash on hand. Additionally, in connection with the acquisition of the Discovery at Space Coast Apartments, the Advisor received an aggregate of $1.6 million in acquisition fees, acquisition expense reimbursements and debt financing fees.

*Disposition of the Autumn Breeze Apartments – February 2025*

On February 27, 2025, we completed the disposition of the "Autumn Breeze Apartments to an unrelated third-party for a contractual sales price of $59.5 million. In connection with the disposition of the Autumn Breeze Apartments, (the Autumn Breeze Apartments Mortgage of $28.8 million was fully defeased at a total cost of $28.1 million. Our net proceeds from the disposition of the Autumn Breeze Apartments were $30.5 million, after the aforementioned defeasance of the Autumn Breeze Apartments Mortgage, pro rations, and closing and other related transaction costs. In connection with the disposition of Autumn Breeze Apartments, we recognized a gain on sale of investment property of $18.1 million during the first calendar quarter of 2025.

[**Table of Contents**](#TableOfContents)

In connection with the sale of the Autumn Breeze Apartments, we funded $31.0 million into an escrow account with a qualified intermediary in order to facilitate potential like-kind exchange transactions in accordance with Section 1031 of the Internal Revenue Code, as amended. During the second quarter of 2025, $21.1 million of these funds were released to us. As of June 30, 2025, the remaining funds held in the escrow account, including interest income earned, totaled $10.2 million, which is included in restricted cash on the consolidated balance sheet as of that date.

The disposition of the Autumn Breeze Apartments did not qualify to be reported as discontinued operations since it did not represent a strategic shift that had a major effect on our operations and financial results. Accordingly, the operating results of the Autumn Breeze Apartments are reflected in our results from continuing operations for all periods presented through its date of disposition.

 **

**Results of Operations**

 

***Three months ended June 30, 2025 as compared to the three months ended June 30, 2024.***

Our results of operations for the three months ended June 30, 2025 compared to the same period in 2024 reflect our acquisition and disposition activities during such periods. Properties which were owned by us during the entire periods presented are referred to as our "Same Store" properties.

The following table provides summary information about our results of operations:

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Three Months Ended** | **Three Months Ended** | | | | | |
|  | **June 30,** | **June 30,** | | | | | |
|  | **2025** | **2024** |<br>**Increase/**<br>**(Decrease)** |<br>**Percentage**<br>**Change** | **Change**<br>**due to**<br>**Acquisitions<sup>(1)</sup>** | **Change**<br>**due to**<br>**Dispositions<sup>(2)</sup>** | **Change**<br>**due to**<br>**Same Store<sup>(3)</sup>** |
| Rental revenues | $12616 | $12506 | $110 | 1.0% | $1236 | $(1304) | $178 |
| Property operating expenses | 4206 | 3935 | 271 | 7.0% | 383 | (395) | 283 |
| Real estate taxes | 1613 | 1754 | (141) | (8.0%) | 201 | (209) | (133) |
| General and administrative | 2035 | 1871 | 164 | 9.0% | 62 | (3) | 105 |
| Depreciation and amortization | 4084 | 3837 | 247 | 6.0% | 868 | (379) | (242) |
| Interest expense, net | 4383 | 3810 | 573 | 15.0% | 713 | (267) | 127 |

---

(1) Represents the effect on our operating
 results for the periods indicated resulting from our acquisition of the Discovery at Space Coast Apartments on December 19,
 2024.

(2) Represents the effect on our results for the
 periods indicated resulting from our disposition of the Autumn Breeze Apartments on February 27, 2025.

(3) Represents the change for three
months ended June 30, 2025 compared to the same period in 2024 for real estate and real estate-related
investments owned by us during the entire periods presented ("Same Store"). Same Store properties for the periods ended
June 30, 2025 and 2024 include Arbors Harbor Town, The Aster Apartments, Axis at Westmont, Valley Ranch Apartments, Camellia Apartments,
Citadel Apartments and BayVue Apartments.

The following table reflects total rental revenues and total property operating expenses for the three months ended June 31, 2025 and 2024 for our Same Store properties, acquisition and disposition:

---

| | | | |
|:---|:---|:---|:---|
| | **Three Months Ended June 30,** | **Three Months Ended June 30,** | |
| <br>**Description** | **2025** | **2024** |<br>**Change** |
| Rental revenues: |  |  |  |
| &nbsp;&nbsp;&nbsp;Same Store | $11380 | $11202 | $178 |
| &nbsp;&nbsp;&nbsp;Acquisition | 1236 |  | 1236 |
| &nbsp;&nbsp;&nbsp;Disposition | - | 1304 | (1304) |
| &nbsp;&nbsp;&nbsp;&nbsp;Total rental revenues | $12616 | $12506 | $110 |
| Property operating expenses: |  |  |  |
| &nbsp;&nbsp;&nbsp;Same Store | $3810 | $3527 | $283 |
| &nbsp;&nbsp;&nbsp;Acquisition | 383 |  | 383 |
| &nbsp;&nbsp;&nbsp;Disposition | 13 | 408 | (395) |
| &nbsp;&nbsp;&nbsp;&nbsp;Total property operating expenses | $4206 | $3935 | $271 |

---

[**Table of Contents**](#TableOfContents)

The tables below reflect occupancy and effective monthly rental rates for our eight multifamily residential properties as of the dates indicated:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Occupancy** | **Occupancy** | **Effective Monthly Rent per Unit<sup>(1)</sup>** | **Effective Monthly Rent per Unit<sup>(1)</sup>** |
| | **As of June 30,** | **As of June 30,** | **As of June 30,** | **As of June 30,** |
| <br>**Property** | **2025** | **2024** | **2025** | **2024** |
| Arbors Harbor Town | 95% | 91% | $1674 | $1693 |
| Aster Apartments | 93% | 93% | $1421 | $1435 |
| Axis at Westmont | 97% | 96% | $1677 | $1587 |
| Valley Ranch Apartments | 93% | 94% | $1834 | $1858 |
| BayVue Apartments | 92% | 92% | $1506 | $1586 |
| Citadel Apartments | 94% | 95% | $1735 | $1739 |
| Camellia World Apartments | 92% | 90% | $1585 | $1698 |
| Discovery at Space Coast Apartments | 90% | (2) | $1765 | (2) |

---

(1) Effective monthly rent is calculated as in-place contracted
monthly rental revenue, including any premiums due for short-term or month-to-month leases, less any concessions or discounts.

(2) Discovery at Space Coast Apartments were acquired on December 19, 2024.

*Revenues* Rental revenues for the three months ended June 30, 2025 were $12.6 million, an increase of $0.1 million, compared to $12.5 million for the same period in 2024. Excluding the effect of our recent acquisition and disposition activities discussed above, our rental revenues increased by $0.2 million for our Same Store properties during the 2025 period. This increase was primarily due to higher occupancy for Arbors Harbor Town during the 2025 period.

*Property Operating Expenses* Property operating expenses for the three months ended June 30, 2025 were $4.2 million, an increase of $0.3 million, compared to $3.9 million for the same period in 2024. Excluding the effect of our recent acquisition and disposition activities discussed above, our property operating expenses increased by $0.3 million for our Same Store properties during the 2025 period primarily as a result of increased professional fees.

 

*Real Estate Taxes* Real estate taxes for the three months ended June 30, 2025 were $1.6 million, a decrease of $0.2 million, compared to $1.8 million for the same period in 2024. Excluding the effect of our recent acquisition and disposition activities discussed above, our real estate taxes decreased slightly by $0.1 million for our Same Store properties during the 2025 period.

 

*General and Administrative Expenses* General and administrative expenses were $2.0 million, a slight increase of $0.1 million, compared to $1.9 million for the same period in 2024.

 

*Depreciation and Amortization* Depreciation and amortization expense for the three months ended June 30, 2025 was $4.1 million, an increase of $0.3 million, compared to $3.8 million for the same period in 2024. Excluding the effect of our recent acquisition and disposition activities discussed above, our depreciation and amortization expenses decreased by $0.2 million for our Same Store properties during the 2025 period. This decrease was primarily due to lower amortization expense resulting from in-place lease intangibles becoming fully amortized during 2024.

 

*Interest Expense, Net* Interest expense, net for the three months ended June 30, 2025 was $4.4 million, an increase of $0.6 million, compared to $3.8 million for the same period in 2024. Interest expense is primarily attributable to mortgage financings associated with our multifamily residential properties and reflects both changes in market interest rates on our variable rate indebtedness and the weighted average principal outstanding during the periods. Excluding the effect of our recent acquisition and disposition activities discussed above, interest expense, net increased slightly by $0.1 million for our Same Store properties during the 2025 period. Additionally, during the three months ended June 30, 2025 and 2024, we earned $0.3 million and $0.8 million, respectively, from the interest rate cap contracts which is recorded in interest expense, net.

[**Table of Contents**](#TableOfContents)

***Six months ended June 30, 2025 as compared to the six months ended June 30, 2024.***

Our results of operations for the six months ended June 30, 2025 compared to the same period in 2024 reflect our acquisition and disposition activities during such periods. Properties which were owned by us during the entire periods presented are referred to as our "Same Store" properties.

The following table provides summary information about our results of operations:

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Six Months Ended** | **Six Months Ended** | | | | | |
|  | **June 30,** | **June 30,** | | | | | |
|  | **2025** | **2024** |<br>**Increase/**<br>**(Decrease)** |<br>**Percentage**<br>**Change** | **Change**<br>**due to**<br>**Acquisitions<sup>(1)</sup>** | **Change**<br>**due to**<br>**Dispositions<sup>(2)</sup>** | **Change**<br>**due to**<br>**Same Store<sup>(3)</sup>** |
| Rental revenues | $26224 | $24909 | $1315 | 5.0% | $2590 | $(1698) | $423 |
| Property operating expenses | 8641 | 7836 | 805 | 10.0% | 817 | (354) | 342 |
| Real estate taxes | 3531 | 3515 | 16 | 0.0% | 401 | (251) | (134) |
| General and administrative | 4012 | 3813 | 199 | 5.0% | 109 | (12) | 102 |
| Depreciation and amortization | 8368 | 7659 | 709 | 9.0% | 1685 | (496) | (480) |
| Interest expense, net | 8711 | 7620 | 1091 | 14.0% | 1419 | (364) | 36 |

---

(1) Represents the effect on our operating results for the periods indicated resulting from our acquisition of the Discovery at Space Coast Apartments on December 19, 2024.

(2) Represents the effect on our results for the periods indicated resulting from our disposition of the Autumn Breeze Apartments on February 27, 2025.

(3) Represents the change for six months ended June 30, 2025 compared to the same period in 2024 for real estate and real estate-related investments owned by us during the entire periods presented ("Same Store"). Same Store properties for the periods ended June 30, 2025 and 2024 include Arbors Harbor Town, The Aster Apartments, Axis at Westmont, Valley Ranch Apartments, Camellia Apartments, Citadel Apartments and BayVue Apartments.

The following table reflects total rental revenues and total property operating expenses for the six months ended June 30, 2025 and 2024 for our Same Store properties, acquisition and disposition:

---

| | | | |
|:---|:---|:---|:---|
| | **Six Months Ended June 30,** | **Six Months Ended June 30,** | |
| <br>**Description** | **2025** | **2024** |<br>**Change** |
| Rental revenues: |  |  |  |
| &nbsp;&nbsp;&nbsp;Same Store | $22741 | $22318 | $423 |
| &nbsp;&nbsp;&nbsp;Acquisition | 2590 |  | 2590 |
| &nbsp;&nbsp;&nbsp;Disposition | 893 | 2591 | (1698) |
| &nbsp;&nbsp;&nbsp;&nbsp;Total rental revenues | $26224 | $24909 | $1315 |
| Property operating expenses: |  |  |  |
| &nbsp;&nbsp;&nbsp;Same Store | $7375 | $7033 | $342 |
| &nbsp;&nbsp;&nbsp;Acquisition | 817 |  | 817 |
| &nbsp;&nbsp;&nbsp;Disposition | 449 | 803 | (354) |
| &nbsp;&nbsp;&nbsp;&nbsp;Total property operating expenses | $8641 | $7836 | $805 |

---

[**Table of Contents**](#TableOfContents)

*Revenues* Rental revenues for the six months ended June 30, 2025 were $26.2 million, an increase of $1.3 million, compared to $24.9 million for the same period in 2024. Excluding the effect of our recent acquisition and disposition activities discussed above, our rental revenues increased by $0.4 million for our Same Store properties during the 2025 period. This increase was primarily as a result of higher occupancy for Arbors Harbor Town during the 2025 period.

*Property Operating Expenses* Property operating expenses for the six months ended June 30, 2025 were $8.6 million, an increase of $0.8 million, compared to $7.8 million for the same period in 2024. Excluding the effect of our recent acquisition and disposition activities discussed above, our property operating expenses increased by $0.3 million for our Same Store properties during the 2025 period primarily as a result of increased professional fees.

*Real Estate Taxes* Real estate taxes were $3.5 million for both the six months ended June 30, 2025 and 2024. Excluding the effect of our recent acquisition and disposition activities discussed above, our real estate taxes decreased slightly by $0.1 million for our Same Store properties during the 2025 period.

*General and Administrative Expenses* General and administrative expenses were $4.0 million, an increase of $0.2 million, compared to $3.8 million for the same period in 2024.

 

*Depreciation and Amortization* Depreciation and amortization expense for the six months ended June 30, 2025 was $8.4 million, an increase of $0.7 million, compared to $7.7 million for the same period in 2024. Excluding the effect of our acquisition and disposition activities discussed above, our depreciation and amortization expenses decreased by $0.5 million for our Same Store properties during the 2025 period. This decrease was primarily due to lesser amortization expense resulting from in-place lease intangibles becoming fully amortized during 2024.

 

*Interest Expense, Net* Interest expense, net for the six months ended June 30, 2025 was $8.7 million, an increase of $1.1 million, compared to $7.6 million for the same period in 2024. Interest expense is primarily attributable to financings associated with our multifamily real estate properties and reflects both changes in market interest rates on our variable rate indebtedness and the weighted average principal outstanding during each of the periods. Excluding the effect of our recent acquisition and disposition activities discussed above, interest expense, net for our Same Store properties was relatively flat compared to the 2024 period. Additionally, during the six months ended June 30, 2025 and 2024, we earned $0.7 million and $1.6 million, respectively, from the interest rate cap contracts which is recorded in interest expense, net.

**Related Party Transactions**

Our business is externally managed by the Advisor, an affiliate of Lightstone, which provides advisory services to us and we have no employees. Lightstone is majority owned by David Lichtenstein, a member of the Board of Directors. Pursuant to the terms of an advisory agreement and subject to the oversight of our Board of Directors, the Advisor is responsible for managing our day-to-day affairs and for services related to the management of our assets.

We have agreements with the Advisor and its affiliates to pay certain fees and reimburse certain expenses in connection with services performed and costs incurred by these entities and other related parties. We are dependent on the Advisor and its affiliates for performing a full range of services that are essential to us, including asset management, property management, property management oversight (for those properties which are managed by an unrelated third-party property manager) and acquisition, disposition and financing activities, and other general administrative responsibilities; such as tax, accounting, legal, information technology and investor relations services. If the Advisor and its affiliates are unable to provide these services to us, we would be required to provide the services ourselves or obtain the services from another party or parties.

The advisory agreement has a one-year term and is renewable annually upon the mutual consent of our Advisor and our independent directors.

The following table represents the fees incurred associated with the payments to our Advisor for the periods indicated:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **For the Three Months Ended June 30,** | **For the Three Months Ended June 30,** | **For the Six Months Ended June 30,** | **For the Six Months Ended June 30,** |
|  | **2025** | **2024** | **2025** | **2024** |
| Property management oversight fees (property operating expenses) | $139 | $135 | $271 | $267 |
| Debt financing fees<sup>(1)</sup> | 700 |  | 700 |  |
| Administrative services reimbursement (general and administrative costs) | 405 | 392 | 809 | 783 |
| Asset management fees (general and administrative costs) | 932 | 898 | 1930 | 1798 |
| Total | $2176 | $1425 | $3710 | $2848 |

---

(2) Capitalized upon the execution of the loan, presented in the consolidated balance sheets as a direct deduction from the carrying value
of the corresponding loan and upon the execution of the loan and amortized over the initial term of the corresponding loan.

[**Table of Contents**](#TableOfContents)

**Summary of Cash Flows** 

 ****

***Operating activities***

The net cash provided by operating activities of $39 for the six months ended June 30, 2025 consisted of our net income of $11.8 million adjusted to add back depreciation and amortization of $8.4 million, the negative mark to market adjustments on derivative financial instruments of $0.7 million and amortization of deferred financing costs of $0.6 million less the gain on the sale of investment property (Autumn Breeze Apartments) of $18.1 million and the net negative change in operating assets and liabilities of $3.3 million.

***Investing activities***

The net cash provided by investing activities of $57.6 million for the six months ended June 30, 2025 consisted of our proceeds from the sale of investment property (Autumn Breeze Apartments) of $59.2 million less our capital expenditures of $1.6 million.

 **

***Financing activities***

 **

The net cash used in financing activities of $27.9 million for the six months ended June 30, 2025 consisted primarily of the following:

● principal payments on notes payable of $92.0 million;

● proceeds from notes payable of $70.0 million;

● payment of loan fees and expenses of $1.9 million; and

● redemptions and cancellation of common stock of $4.0 million.

**Debt Financings**

From time to time, we have obtained mortgage, bridge, or mezzanine loans for acquisitions and investments, as well as property development, redevelopment and renovations. In the future, we may obtain new financings for such activities or to refinance our existing real estate assets, depending on multiple factors.

Our notes payable balance was $299.0 million, net of deferred financing fees of $5.3 million, and had a weighted average interest rate of 5.30% as of June 30, 2025. Our notes payable balance was $323.2 million, net of deferred financing fees of $3.8 million, and had a weighted average interest rate of 4.98% as of December 31, 2024.

 **

***Derivative Financial Instruments***

 **

We have entered into interest rate cap contracts with unrelated financial institutions in order to reduce the effect of increases to interest rates associated with certain of our variable rate debt. We are exposed to credit risk in the event of non-performance by the counterparty to these financial instruments. Management believes the risk of loss due to non-performance is remote.

We account for our interest rate cap contracts as economic hedges marking them to their fair market value taking into account present market interest rates compared to the contractual fixed rate over the life of the contract. The changes in the fair value of these economic hedges represent unrealized gains or losses on the interest rate cap contracts which are classified as mark to market adjustment on derivative financial instruments on the consolidated statements of operations.

[**Table of Contents**](#TableOfContents)

Pursuant to the terms of our Citadel Apartments Mortgages, we are required to enter into one or more interest rate cap contracts at certain prescribed notional amounts capping SOFR at certain prescribed rates for as long as these mortgages remain outstanding.

In addition to our interest rate cap contract which expired on July 15, 2025 (see "BayVue Apartments Mortgage"), as of June 30, 2025, we also had another interest rate cap contract which was entered into at a cost of $0.5 million on October 10, 2024 with an effective date of October 11, 2024, has a notional amount of $44.0 million, matures on October 11, 2025 and effectively caps SOFR at 3.00% during its term.

 ****

***Contractual Obligations***

One of our principal short-term and long-term liquidity requirements includes the refinancing or repayment of our maturing mortgage debt. The following table provides information with respect to the contractual maturities and scheduled debt service payments of our mortgage indebtedness as of June 30, 2025:

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
| **Contractual Obligations** | **2025** | **2026** | **2027** | **2028** | **2029** | **Thereafter** | **Total** |
| Principal Maturities | $416 | $156252 | $- | $689 | $1072 | $145838 | $304267 |
| Interest Payments<sup>(1)</sup> | 7972 | 12026 | 8144 | 8151 | 8248 | 2056 | 46597 |
| Total Contractual Obligations | $8388 | $168278 | $8144 | $8840 | $9320 | $147894 | $350864 |

---

(1) These amounts represent future interest payments related to notes payable obligations based on the fixed and variable interest rates
specified in the associated debt agreement. All variable rate debt agreements are based on the one-month SOFR rate. For purposes of calculating
future interest amounts on variable interest rate debt, the one-month SOFR rate as of June 30 , 2025 was used.

 ****

As of June 30, 2025, we were in compliance with all of our financial debt covenants.

**Amended SRP** 

On November 10, 2022, the Board of Directors adopted a Seventh Amended and Restated Share Redemption Program (the "Amended SRP"), which became effective on January 1, 2023. Under the terms of the Amended SRP, any stockholder may request redemption of their Common Shares, subject to the significant conditions and limitations of the program. Additionally, under the terms of the Amended SRP, we will redeem Common Shares at 85% of our most recently published NAV per Share, in effect as of the date the request for redemption is approved.

Pursuant to the terms of the Amended SRP, any Common Shares approved for redemption are redeemed on a periodic basis as determined by the Board of Directors, generally expected to be shortly after the end of each calendar quarterly period. However, we will not redeem, during any calendar year, more than 5% of the number of Common Shares outstanding on last day of the previous calendar year (the "5% Limitation"). The cash available for redemption of Common Shares will be set by the Board of Directors not less often than annually (the "Funding Limitation" and, together with the 5% Limitation, the "Redemption Limitations"). The Board of Directors set the amount of cash available for redemption of Common Shares for the year ended December 31, 2024 at $8.0 million, which was generally allocated $2.0 million for each calendar quarterly period. We may change the amount of the Redemption Limitations upon 10 business days' notice to our stockholders and will provide notice of any change to the Redemption Limitations by including such information in (a) a Current Report on Form 8-K or in our annual or quarterly reports, all publicly filed with the SEC or (b) a separate mailing to our stockholders.

Redemption requests will be honored pro rata among all requests received subject to the Redemption Limitations and will not be honored on a first come, first served basis.

The Board of Directors reserves the right in its sole discretion at any time and from time to time, subject to any notice requirements described in our Amended SRP, to (i) reject any request for redemption of Common Shares, (ii) change the purchase price for redemption of Common Shares, (iii) limit the funds to be used for redemption of Common Shares under the Amended SRP or otherwise change the Redemption Limitations, or (iv) amend, suspend (in whole or in part) or terminate the Amended SRP.

[**Table of Contents**](#TableOfContents)

On March 20, 2025, the Board of Directors determined it would consider the amount of cash available for redemption of Common Shares on a calendar quarterly basis throughout 2025. On the same date, the Board of Directors approved that an amount up to $2.0 million would be made available for consideration of redemption requests for the first calendar quarter of 2025. On May 8, 2025, the Board of Directors approved that an amount up to $2.0 million will be made available for consideration of redemption requests for the second calendar quarter of 2025. On August 7, 2025, the Board of Directors approved that an amount up to $2.0 million will be made available for consideration of redemption requests for the third calendar quarter of 2025.

For the six months ended June 30, 2025 we repurchased 296,516 Common Shares, pursuant to its Amended SRP at a weighted average price of $13.49. For the six months ended June 30, 2024, we repurchased 304,414 Common Shares, pursuant to our Amended SRP at a weighted average price of $13.14.

**Distributions**

We made an election to qualify as a REIT for federal income tax purposes commencing with our taxable year ended December 31, 2008. U.S. federal tax law requires a REIT to distribute at least 90% of its annual REIT taxable income (which does not equal net income, as calculated in accordance with GAAP determined without regard to the deduction for dividends paid and excluding any net capital gain. In order to continue to qualify for REIT status, we may be required to make distributions in excess of cash available. Distributions, if any, are authorized at the discretion of our Board of Directors based on their analysis of our performance over the previous periods and expectations of performance for future periods. Such analyses may include actual and anticipated operating cash flow, capital expenditure needs, general financial and market conditions, proceeds from asset sales and other factors that our Board of Directors deems relevant. Our Board of Directors' decisions will be substantially influenced by the intention to maintain our federal tax status as a REIT. However, we cannot provide assurance that we will pay distributions at any particular level, or at all.

We did not make any distributions to our stockholders during the six months ended June 30, 2025 and 2024.

**Funds from Operations and Modified Funds from Operations**

The historical accounting convention used for real estate assets requires straight-line depreciation of buildings and improvements and straight-line amortization of intangibles, which implies that the value of a real estate asset diminishes predictably over time. We believe that, because real estate values historically rise and fall with market conditions, including, but not limited to, inflation, interest rates, the business cycle, unemployment and consumer spending, presentations of operating results for a REIT using the historical accounting convention for depreciation and certain other items may be less informative.

Because of these factors, the National Association of Real Estate Investment Trusts ("NAREIT"), an industry trade group, has published a standardized measure of performance known as funds from operations ("FFO"), which is used in the REIT industry as a supplemental performance measure. We believe FFO, which excludes certain items such as real estate-related depreciation and amortization, is an appropriate supplemental measure of a REIT's operating performance. FFO is not equivalent to our net income or loss as determined under generally accepted accounting principles in the U.S. ("GAAP").

We calculate FFO, a non-GAAP measure, consistent with the standards established over time by the Board of Governors of NAREIT, as restated in a White Paper approved by the Board of Governors of NAREIT effective in December 2018 (the "White Paper"). The White Paper defines FFO as net income or loss computed in accordance with GAAP, excluding depreciation and amortization related to real estate, gains and losses from the sale of certain real estate assets, gains and losses from change in control and impairment write-downs of certain real estate assets and investments in entities when the impairment is directly attributable to decreases in the value of depreciable real estate held by the entity. Our FFO calculation complies with NAREIT's definition.

We believe that the use of FFO provides a more complete understanding of our performance to investors and to management and reflects the impact on our operations from trends in occupancy rates, rental rates, operating costs, general and administrative expenses, and interest costs, which may not be immediately apparent from net income.

[**Table of Contents**](#TableOfContents)

Changes in the accounting and reporting promulgations under GAAP that were put into effect in 2009 subsequent to the establishment of NAREIT's definition of FFO, such as the change to expense as incurred rather than capitalize and depreciate acquisition fees and expenses incurred for business combinations, have prompted an increase in cash-settled expenses, specifically acquisition fees and expenses, as items that are expensed under GAAP across all industries. These changes had a particularly significant impact on publicly registered, non-listed REITs, which typically have a significant amount of acquisition activity in the early part of their existence, particularly during the period when they are raising capital through ongoing initial public offerings.

Because of these factors, the Investment Program Association (the "IPA"), an industry trade group, published a standardized measure of performance known as modified funds from operations ("MFFO"), which the IPA has recommended as a supplemental measure for publicly registered, non-listed REITs. MFFO is designed to be reflective of the ongoing operating performance of publicly registered, non-listed REITs by adjusting for those costs that are more reflective of acquisitions and investment activity, along with other items the IPA believes are not indicative of the ongoing operating performance of a publicly registered, non-listed REIT, such as straight-lining of rents as required by GAAP. We believe it is appropriate to use MFFO as a supplemental measure of operating performance because we believe that both before and after we have deployed all of our offering proceeds and are no longer incurring a significant amount of acquisition fees or other related costs, it reflects the impact on our operations from trends in occupancy rates, rental rates, operating costs, general and administrative expenses, and interest costs, which may not be immediately apparent from net income. MFFO is not equivalent to our net income or loss as determined under GAAP.

We define MFFO, a non-GAAP measure, consistent with the IPA's Guideline 2010-01, Supplemental Performance Measure for Publicly Registered, Non-Listed REITs: Modified Funds from Operations (the "Practice Guideline") issued by the IPA in November 2010. The Practice Guideline defines MFFO as FFO further adjusted for acquisition and transaction-related fees and expenses and other items. In calculating MFFO, we follow the Practice Guideline and exclude acquisition and transaction-related fees and expenses (which includes costs incurred in connection with strategic alternatives), amounts relating to deferred rent receivables and amortization of market lease and other intangibles, net (which are adjusted in order to reflect such payments from a GAAP accrual basis to a cash basis of disclosing the rent and lease payments), accretion of discounts and amortization of premiums on debt investments and borrowings, mark-to-market adjustments included in net income (including gains or losses incurred on assets held for sale), gains or losses included in net income from the extinguishment or sale of debt, hedges, foreign exchange, derivatives or securities holdings where trading of such holdings is not a fundamental attribute of the business plan, unrealized gains or losses resulting from consolidation from, or deconsolidation to, equity accounting, and after adjustments for consolidated and unconsolidated partnerships and joint ventures, with such adjustments calculated to reflect MFFO on the same basis.

We believe that, because MFFO excludes costs that we consider more reflective of acquisition activities and other non-operating items, MFFO can provide, on a going-forward basis, an indication of the sustainability (that is, the capacity to continue to be maintained) of our operating performance after the period in which we are acquiring properties and once our portfolio is stabilized. We also believe that MFFO is a recognized measure of sustainable operating performance by the non-listed REIT industry and allows for an evaluation of our performance against other publicly registered, non-listed REITs.

Not all REITs, including publicly registered, non-listed REITs, calculate FFO and MFFO the same way. Accordingly, comparisons with other REITs, including publicly registered, non-listed REITs, may not be meaningful. Furthermore, FFO and MFFO are not indicative of cash flow available to fund cash needs and should not be considered as an alternative to net income (loss) or income (loss) from continuing operations as determined under GAAP as an indication of our performance, as an alternative to cash flows from operations as an indication of our liquidity, or indicative of funds available to fund our cash needs including our ability to make distributions to our stockholders. FFO and MFFO should be reviewed in conjunction with other GAAP measurements as an indication of our performance. FFO and MFFO should not be construed to be more relevant or accurate than the current GAAP methodology in calculating net income or in its applicability in evaluating our operating performance. The methods utilized to evaluate the performance of a publicly registered, non-listed REIT under GAAP should be construed as more relevant measures of operational performance and considered more prominently than the non-GAAP measures, FFO and MFFO, and the adjustments to GAAP in calculating FFO and MFFO.

[**Table of Contents**](#TableOfContents)

Neither the SEC, NAREIT, the IPA nor any other regulatory body or industry trade group has passed judgment on the acceptability of the adjustments that we use to calculate FFO or MFFO. In the future, NAREIT, the IPA or another industry trade group may publish updates to the White Paper or the Practice Guidelines or the SEC or another regulatory body could standardize the allowable adjustments across the publicly registered, non-listed REIT industry, and we would have to adjust our calculation and characterization of FFO or MFFO accordingly.

Our calculations of FFO and MFFO are presented below:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **For the Three Months Ended June 30,** | **For the Three Months Ended June 30,** | **For the Six Months Ended June 30,** | **For the Six Months Ended June 30,** |
| <br>**Description** | **2025** | **2024** | **2025** | **2024** |
| Net (loss)/income | $(3248) | $(3044) | $11754 | $(5549) |
| FFO adjustments: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization of real estate assets | 4084 | 3837 | 8368 | 7659 |
| &nbsp;&nbsp;&nbsp;Gain on sale of investment property |  |  | (18112) |  |
| &nbsp;&nbsp;&nbsp;Income tax on sale of real estate | - | 740 | - | 740 |
| FFO | 836 | 1533 | 2010 | 2850 |
| MFFO adjustments: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Other adjustments: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Mark to market adjustments<sup>(1)</sup> | 323 | 665 | 653 | 1389 |
| &nbsp;&nbsp;&nbsp;&nbsp;Non-recurring loss from extinguishment/sale of debt, derivatives or securities holdings<sup>(2)</sup> | 5 | 10 | 6 | 9 |
| MFFO - IPA recommended format | $1164 | $2208 | $2669 | $4248 |
| Net (loss)/income | $(3248) | $(3044) | $11754 | $(5549) |
| Net (loss)/income per common share, basic and diluted | $(0.17) | $(0.16) | $0.63 | $(0.29) |
| FFO | $836 | $1533 | $2010 | $2850 |
| FFO per common share, basic and diluted | $0.04 | $0.08 | $0.11 | $0.15 |
| Weighted average number of common shares outstanding, basic and diluted | 18683 | 19280 | 18759 | 19361 |

---

1) Management believes that adjusting for mark-to-market adjustments is appropriate because they are nonrecurring items that may not be reflective of ongoing operations and reflects unrealized impacts on value based only on then current market conditions, although they may be based upon current operational issues related to an individual property or industry or general market conditions. Mark-to-market adjustments are made for items such as ineffective derivative instruments, certain marketable equity securities and any other items that GAAP requires we make a mark-to-market adjustment for. The need to reflect mark-to-market adjustments is a continuous process and is analyzed on a quarterly and/or annual basis in accordance with GAAP.

**2)** Management believes that adjusting for gains or losses related to extinguishment/sale of debt, derivatives or securities holdings is appropriate because they are items that may not be reflective of ongoing operations. By excluding these items, management believes that MFFO provides supplemental information related to sustainable operations that will be more comparable between other reporting periods.

**Off-Balance Sheet Arrangements**

We have no off-balance sheet arrangements that are reasonably likely to have a current or future material effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures, or capital resources.

[**Table of Contents**](#TableOfContents)

**Critical Accounting Policies and Estimates**

Management's discussion and analysis of financial condition and results of operations is based upon our consolidated financial statements, which have been prepared in accordance with GAAP. The preparation of 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 as of the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. On a regular basis, we evaluate these estimates, including impairment of investment property and depreciation and amortization. Actual results could differ from those estimates.

Our critical accounting policies and estimates have not changed significantly from the discussion found in the Management Discussion and Analysis and Results of Operations in our Annual Report on Form 10-K for the year ended December 31, 2024, which was filed with the US. Securities and Exchange Commission, or SEC, on March 27, 2025.

 **Item 4. Controls and Procedures.**

*Evaluation of Disclosure Controls and Procedures*

 

As required by Rule 13a-15(b) and Rule 15d-15(b) under the Exchange Act, our management, including our principal executive officer and principal financial officer, evaluated, as of June 30, 2025, the effectiveness of our disclosure controls and procedures as defined in Exchange Act Rule 13a-15(e) and Rule 15d-15(e) using the criteria established in *Internal Control-New Integrated Framework (2013)* issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). Based on that evaluation, our principal executive officer and principal financial officer concluded that our disclosure controls and procedures were effective, as of June 30, 2025, to provide reasonable assurance that information required to be disclosed by us in this report is recorded, processed, summarized, and reported within the time periods specified by the rules and forms of the Exchange Act and is accumulated and communicated to our management, including our principal executive officer and principal financial officer, as appropriate to allow timely decisions regarding required disclosures.

We believe, however, that a controls system, no matter how well designed and operated, cannot provide absolute assurance that the objectives of the controls system are met, and no evaluation of controls can provide absolute assurance that all control issues and instances of fraud or error, if any, within a company have been detected.

*Changes in Internal Control over Financial Reporting*

 

There has been no change in internal control over financial reporting that occurred during our last fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

[**Table of Contents**](#TableOfContents)

**PART II**

**OTHER INFORMATION**

 **Item 1. Legal Proceedings.**

From time to time in the ordinary course of business, we may become subject to legal proceedings, claims or disputes.

As of the date hereof, we are not a party to any material pending legal proceedings of which the outcome is probable or reasonably possible to have a material adverse effect on our results of operations or financial condition, which would require accrual or disclosure of the contingency and possible range of loss. Additionally, we have not recorded any loss contingencies related to legal proceedings in which the potential loss is deemed to be remote.

 **Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.**

**Recent Sales of Unregistered Securities**

During the period covered by this quarterly report, we did not sell any equity securities that were not registered under the Securities Act of 1933.

Our Common Shares are not currently listed on a national securities exchange. The timing of a liquidity event for our stockholders will depend upon then prevailing market conditions and the Board of Directors' assessment of our investment objectives and liquidity options for our stockholders. On August 7, 2025, the Board of Directors extended the targeted timeline for us to commence a liquidity event until June 30, 2033 based on their assessment of our investment objectives and liquidity options for our stockholders. We can provide no assurances as to the actual timing of the commencement of an actual liquidity event for our stockholders or our ultimate liquidation. Furthermore, we will seek stockholder approval prior to liquidating our entire portfolio.

 **Item 3. Defaults Upon Senior Securities.**

None.

 **Item 4. Mine Safety Disclosures.**

None.

 **Item 5. Other Information.**

None.

 **Item 6. Exhibits.**

The exhibits filed in response to Item 601 of Regulation S-K are listed on the Exhibit Index attached hereto.

[**Table of Contents**](#TableOfContents)

**SIGNATURE**

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.

---

| | | |
|:---|:---|:---|
|  | **LIGHTSTONE VALUE PLUS REIT V, INC.** | **LIGHTSTONE VALUE PLUS REIT V, INC.** |
| Date: August 11, 2025 | By: | <u>/s/ Mitchell C. Hochberg</u> |
|  |  | Mitchell C. Hochberg |
|  |  | Chief Executive Officer<br> (Principal Executive Officer) |
| Date: August 11, 2025 | By: | <u>/s/ Seth Molod</u> |
|  |  | Seth Molod |
|  |  | Chief Financial Officer<br> (Duly Authorized Officer and Principal Financial and Accounting Officer) |

---

[**Table of Contents**](#TableOfContents)

---

| | |
|:---|:---|
| **Index to Exhibits** | **Description** |
| 31.1\* | [Rule 13a-14(a)/15d-14(a) Certification](ltsv510qex31-1.htm) |
| 31.2\* | [Rule 13a-14(a)/15d-14(a) Certification](ltsv510qex31-2.htm) |
| 32.1\* | [Section 1350 Certification\*\*](ltsv510qex32-1.htm) |
| 32.2\* | [Section 1350 Certification\*\*](ltsv510qex32-2.htm) |
| 101\* | The following financial statements from the Company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2025, filed on August 12, 2025, formatted in XBRL: (i) Consolidated Balance Sheets, (ii) Consolidated Statements of Operations, (iii) Consolidated Statements of Equity, (iv) Consolidated Statements of Cash Flows and (v) the Notes to Consolidated Financial Statements. |

---

\* Filed or furnished herewith

\*\* In accordance with Item 601(b)(32) of Regulation S-K, this Exhibit is not deemed "filed" for purposes of Section 18 of the Exchange Act or otherwise subject to the liabilities of that section. Such certifications will not be deemed incorporated by reference into any filing under the Securities Act or the Exchange Act, except to the extent that the registrant specifically incorporates it by reference.

## Exhibit 31.1

**Exhibit 31.1**

**CERTIFICATION OF PRINCIPAL EXECUTIVE OFFICER**

I, Mitchell C. Hochberg, certify that:

&nbsp;&nbsp;&nbsp;&nbsp;1. I have reviewed this quarterly report on Form 10-Q of Lightstone
Value Plus Real Estate Investment Trust V, Inc.;

&nbsp;&nbsp;&nbsp;&nbsp;2. Based on my knowledge, this report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under
which such statements were made, not misleading with respect to the period covered by this report;

&nbsp;&nbsp;&nbsp;&nbsp;3. Based on my knowledge, the financial statements, and other financial
information included in this report, fairly present in all material respects the financial condition, results of operations and cash
flows of the registrant as of, and for, the periods presented in this report;

&nbsp;&nbsp;&nbsp;&nbsp;4. The registrant's other certifying officer(s) and I are
responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e))
and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a) Designed such disclosure controls and procedures, or caused
such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant,
including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which
this report is being prepared;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b) Designed such internal control over financial reporting, or
caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding
the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally
accepted accounting principles;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(c) Evaluated the effectiveness of the registrant's disclosure
controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures,
as of the end of the period covered by this report based on such evaluation; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(d) Disclosed in this report any change in the registrant's
internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's
fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the
registrant's internal control over financial reporting; and

&nbsp;&nbsp;&nbsp;&nbsp;5. The registrant's other certifying officer(s) and I have
disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the
audit committee of the registrant's board of directors (or persons performing the equivalent functions):

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a) All significant deficiencies and material weaknesses in the
design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's
ability to record, process, summarize and report financial information; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b) Any fraud, whether or not material, that involves management
or other employees who have a significant role in the registrant's internal control over financial reporting.

---

| |
|:---|
| /s/ Mitchell C. Hochberg |
| Mitchell C. Hochberg |
| Chief Executive Officer |
| *Principal Executive Officer* |

---

Date: August 11, 2025

## Exhibit 31.2

**Exhibit 31.2**

**CERTIFICATION OF PRINCIPAL FINANCIAL OFFICER**

I, Seth Molod, certify that:

&nbsp;&nbsp;&nbsp;&nbsp;1. I have reviewed this quarterly report on Form 10-Q of Lightstone
Value Plus Real Estate Investment Trust V, Inc.;

&nbsp;&nbsp;&nbsp;&nbsp;2. Based on my knowledge, this report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under
which such statements were made, not misleading with respect to the period covered by this report;

&nbsp;&nbsp;&nbsp;&nbsp;3. Based on my knowledge, the financial statements, and other financial
information included in this report, fairly present in all material respects the financial condition, results of operations and cash
flows of the registrant as of, and for, the periods presented in this report;

&nbsp;&nbsp;&nbsp;&nbsp;4. The registrant's other certifying officer(s) and
I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and
15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the
registrant and have:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a) Designed such disclosure controls and procedures, or caused
such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant,
including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which
this report is being prepared;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b) Designed such internal control over financial reporting, or
caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding
the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally
accepted accounting principles;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(c) Evaluated the effectiveness of the registrant's disclosure
controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures,
as of the end of the period covered by this report based on such evaluation; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(d) Disclosed in this report any change in the registrant's
internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's
fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the
registrant's internal control over financial reporting; and

&nbsp;&nbsp;&nbsp;&nbsp;5. The registrant's other certifying officer(s) and
I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors
and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a) All significant deficiencies and material weaknesses in the
design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's
ability to record, process, summarize and report financial information; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b) Any fraud, whether or not material, that involves management
or other employees who have a significant role in the registrant's internal control over financial reporting.

---

| |
|:---|
| /s/ Seth Molod |
| Seth Molod |
| Chief Financial Officer |
| *Principal Financial Officer* |

---

Date: August 11, 2025

## Exhibit 32.1

**Exhibit 32.1**

**SECTION 1350 CERTIFICATION**

This Certificate is being delivered pursuant to the requirements of Section 1350 of Chapter 63 (Mail Fraud) of Title 18 (Crimes and Criminal Procedures) of the United States Code, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, and shall not, except to the extent required by the Sarbanes-Oxley Act of 2002, be deemed filed for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended.

The undersigned, who is the Chief Executive Officer of Lightstone Value Plus Real Estate Investment Trust V, Inc. (the "Company"), hereby certifies, to his knowledge:

The Quarterly Report on Form 10-Q of the Company (the "Report"), which accompanies this Certificate, fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, and all information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

---

| |
|:---|
| /s/ Mitchell C. Hochberg |
| Mitchell C. Hochberg |
| Chief Executive Officer |

---

Date: August 11, 2025

A signed original of this written statement required by Section 906 of the Sarbanes-Oxley Act of 2002 has been provided to the registrant and will be retained by the registrant and furnished to the Securities and Exchange Commission or its staff upon request.

## Exhibit 32.2

**Exhibit 32.2**

**SECTION 1350 CERTIFICATION**

This Certificate is being delivered pursuant to the requirements of Section 1350 of Chapter 63 (Mail Fraud) of Title 18 (Crimes and Criminal Procedures) of the United States Code, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, and shall not, except to the extent required by the Sarbanes-Oxley Act of 2002, be deemed filed for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended.

The undersigned, who is the Chief Financial Officer of Lightstone Value Plus Real Estate Investment Trust V, Inc. (the "Company"), hereby certifies, to his knowledge:

The Quarterly Report on Form 10-Q of the Company (the "Report"), which accompanies this Certificate, fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, and all information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

---

| |
|:---|
| /s/ Seth Molod |
| Seth Molod |
| Chief Financial Officer |

---

Date: August 11, 2025

A signed original of this written statement required by Section 906 of the Sarbanes-Oxley Act of 2002 has been provided to the registrant and will be retained by the registrant and furnished to the Securities and Exchange Commission or its staff upon request.