cnsreit-20260630

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, 2026 OR

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

For the transition period from __________to __________

Commission File No. 333-288734

Cohen & Steers Income Opportunities REIT, Inc.

(Exact name of registrant as specified in its charter)


Maryland			88-3609651
(State or other jurisdiction of incorporation or organization)			(I.R.S. Employer Identification No.)

1166 Avenue of the Americas

New York, NY 10036

(Address of Principal Executive Offices, including zip code)

(212) 832-3232

(Registrant’s telephone number, including area code)

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

Title of each class

Trading

Symbol(s)

Name of each exchange on which registered

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 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 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

☐

Non-accelerated filer

☒

Smaller reporting company

☒

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 12, 2026, the registrant had the following shares outstanding: 22,853,576 shares of Class P common stock, 205,341 shares of Class I common stock, 2,662,886 shares of Class F-I common stock, 636,133 shares of Class R-I common stock, 440,062 shares of Class R-S common stock, 2,618,403 shares of Class B common stock and 92,456 shares of Class M-I common stock.

TABLE OF CONTENTS


		Page
PART 1.	FINANCIAL INFORMATION

ITEM 1.	FINANCIAL STATEMENTS

	Consolidated Financial Statements (Unaudited):

	Consolidated Balance Sheets	1

	Consolidated Statements of Operations	2

	Consolidated Statements of Changes in Equity	3

	Consolidated Statements of Cash Flows	5

	Notes to Consolidated Financial Statements	7

ITEM 2.	MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS	33

ITEM 3.	QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK	47

ITEM 4.	CONTROLS AND PROCEDURES	47

PART II.	OTHER INFORMATION	48

ITEM 1.	LEGAL PROCEEDINGS	48

ITEM 1A.	RISK FACTORS	48

ITEM 2.	UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS	48

ITEM 3.	DEFAULTS UPON SENIOR SECURITIES	49

ITEM 4.	MINE SAFETY DISCLOSURES	49

ITEM 5.	OTHER INFORMATION	49

ITEM 6.	EXHIBITS	50

SIGNATURES		51

Table of Contents

PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

Cohen & Steers Income Opportunities REIT, Inc.

Consolidated Balance Sheets (Unaudited)

(in thousands - except share and per share data)



	June 30, 2026		December 31, 2025
ASSETS
Investments in real estate, net	$	624,138	$	387,475
Investments in real estate-related securities, at fair value	50,462		38,134
Lease intangible assets, net	79,792		53,634
Cash and cash equivalents	11,939		8,804
Restricted cash	22,137		20,816
Due from affiliate	119		107
Other assets	10,740		5,436
Total assets	$	799,327	$	514,406
LIABILITIES AND EQUITY
Mortgage notes, net	$	368,795	$	231,756
Lease intangible liabilities, net	80,446		50,905
Secured credit facility	15,000		—
Due to affiliate	12,478		10,954
Accounts payable, accrued expenses and other liabilities	33,453		27,679
Total liabilities	$	510,172	$	321,294
Commitments and Contingencies (see Note 14)
Equity
Preferred Stock- $0.01 par value per share, 100,000,000 shares authorized; none issued and outstanding as of June 30, 2026 and December 31, 2025, respectively	$	—	$	—
Common Stock- Class P shares, $0.01 par value per share, 800,000,000 shares authorized; 22,649,304 and 17,615,306 shares issued and outstanding as of June 30, 2026 and December 31, 2025, respectively	226		176
Common Stock- Class I shares, $0.01 par value per share, 600,000,000 shares authorized; 139,669 and 115,243 shares issued and outstanding as of June 30, 2026 and December 31, 2025, respectively	1		1
Common Stock- Class F-I shares, $0.01 par value per share, 100,000,000 shares authorized; 2,047,438 and 1,397,246 issued and outstanding as of June 30, 2026 and December 31, 2025, respectively	19		13
Common Stock- Class B shares, $0.01 par value per share, 38,000,000 shares authorized; 1,636,313 and no shares issued and outstanding as of June 30, 2026 and December 31, 2025, respectively	16		—
Common Stock- Class R-I shares, $0.01 par value per share, 45,000,000 shares authorized; 505,021 and no shares issued and outstanding as of June 30, 2026 and December 31, 2025, respectively	5		—
Common Stock- Class R-S shares, $0.01 par value per share, 45,000,000 shares authorized; 256,883 and no shares issued and outstanding as of June 30, 2026 and December 31, 2025, respectively	2		—
Common Stock- Class M-I shares, $0.01 par value per share, 180,000,000 shares authorized; 3,139 and no shares issued and outstanding as of June 30, 2026 and December 31, 2025, respectively	—		—
Common Stock- Classes T, S, D, and M-S, $0.01 par value per share, no shares issued and outstanding as of June 30, 2026 and December 31, 2025 (see Note 11 for shares authorized)	—		—
Additional paid-in capital	291,263		197,234
Accumulated deficit	(23,004)		(18,188)
Total stockholders’ equity	268,528		179,236
Non-controlling interests	20,627		13,876
Total equity	289,155		193,112
Total liabilities and equity	$	799,327	$	514,406

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

Table of Contents

Cohen & Steers Income Opportunities REIT, Inc.

Consolidated Statements of Operations (Unaudited)

(in thousands - except per share data)


	Three Months Ended June 30,				Six Months Ended June 30,
	2026		2025		2026		2025
Revenues
Rental revenue	$	13,677	$	7,794	$	25,392	$	15,221
Total revenues	13,677		7,794		25,392		15,221
Expenses
Property operating	3,906		2,563		7,317		5,119
General and administrative	413		272		761		523
Management fees	698		445		1,261		698
Performance participation allocation	177		20		264		25
Depreciation and amortization	7,250		3,627		12,698		7,276
Total expenses	12,444		6,927		22,301		13,641
Other income (expense), net
Realized and unrealized gains from real estate-related securities, net	5,211		1,661		4,878		2,754
Interest expense	(4,339)		(2,430)		(7,825)		(4,797)
Other income	506		394		914		558
Total other income (expense), net	1,378		(375)		(2,033)		(1,485)
Net income	$	2,611	$	492	$	1,058	$	95
Net income (loss) attributable to non-controlling interests	(45)		227		(87)		211
Net income (loss) attributable to common stockholders	$	2,656	$	265	$	1,145	$	(116)
Net income (loss) per share of common stock - basic	$	0.11	$	0.02	$	0.05	$	(0.01)
Net income (loss) per share of common stock - diluted	$	0.11	$	0.02	$	0.05	$	(0.01)
Weighted-average shares of common stock outstanding
Basic	24,343		17,275		22,813		16,026
Diluted	24,348		17,275		22,818		16,026

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

Table of Contents

Cohen & Steers Income Opportunities REIT, Inc.

Consolidated Statements of Changes in Equity (Unaudited)

(in thousands - except per share data)


	Par Value
	Common Stock Class I		Common Stock Class F-I		Common Stock Class P		Common Stock Class B		Common Stock Class R-I		Common Stock Class R-S		Common Stock Class M-I		Additional Paid-In Capital		Accumulated Deficit		Total Stockholders' Equity		Non-Controlling Interests		Total Equity
Balance at March 31, 2026	$	1	$	16	$	191	$	6	$	2	$	—	$	—	$	227,133	$	(22,481)	$	204,868	$	14,730	$	219,598
Common stock issued	—		3		34		10		3		2		—		63,044		—		63,096		—		63,096
Distributions declared on common stock	—		—		—		—		—		—		—		—		(3,179)		(3,179)		—		(3,179)
Distribution reinvestments	—		—		1		—		—		—		—		1,824		—		1,825		—		1,825
Offering costs	—		—		—		—		—		—		—		(192)		—		(192)		—		(192)
Amortization of restricted stock grants	—		—		—		—		—		—		—		47		—		47		—		47
Net income (loss)	—		—		—		—		—		—		—		—		2,656		2,656		(45)		2,611
Repurchase of common stock	—		—		—		—		—		—		—		(593)		—		(593)		—		(593)
Contributions from non-controlling interests	—		—		—		—		—		—		—		—		—		—		5,997		5,997
Distributions to non-controlling interests	—		—		—		—		—		—		—		—		—		—		(55)		(55)
Balance at June 30, 2026	$	1	$	19	$	226	$	16	$	5	$	2	$	—	$	291,263	$	(23,004)	$	268,528	$	20,627	$	289,155


	Par Value
	Common Stock Class I		Common Stock Class F-I		Common Stock Class P		Common Stock Class B		Common Stock Class R-I		Common Stock Class R-S		Common Stock Class M-I		Additional Paid-In Capital		Accumulated Deficit		Total Stockholders' Equity		Non-Controlling Interests		Total Equity
Balance at March 31, 2025	$	1	$	1	$	164	$	—	$	—	$	—	$	—	$	170,661	$	(8,058)	$	162,769	$	7,431	$	170,200
Common stock issued	—		8		2		—		—		—		—		11,645		—		11,655		—		11,655
Distributions declared on common stock	—		—		—		—		—		—		—		—		(2,258)		(2,258)		—		(2,258)
Distribution reinvestments	—		—		1		—		—		—		—		1,249		—		1,250		—		1,250
Offering costs	—		—		—		—		—		—		—		(554)		—		(554)		—		(554)
Amortization of restricted stock grants	—		—		—		—		—		—		—		32		—		32		—		32
Net income	—		—		—		—		—		—		—		—		265		265		227		492
Repurchase of common stock	—		—		—		—		—		—		—		(471)		—		(471)		—		(471)
Contributions from non-controlling interests	—		—		—		—		—		—		—		—		—		—		6		6
Distributions to non-controlling interests	—		—		—		—		—		—		—		—		—		—		(396)		(396)
Balance at June 30, 2025	$	1	$	9	$	167	$	—	$	—	$	—	$	—	$	182,562	$	(10,051)	$	172,688	$	7,268	$	179,956

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

Table of Contents

Cohen & Steers Income Opportunities REIT, Inc.

Consolidated Statements of Changes in Equity (Unaudited) (Continued)

(in thousands - except per share data)


	Par Value
	Common Stock Class I		Common Stock Class F-I		Common Stock Class P		Common Stock Class B		Common Stock Class R-I		Common Stock Class R-S		Common Stock Class M-I		Additional Paid-In Capital		Accumulated Deficit		Total Stockholders' Equity		Non-Controlling Interests		Total Equity
Balance at December 31, 2025	$	1	$	13	$	176	$	—	$	—	$	—	$	—	$	197,234	$	(18,188)	$	179,236	$	13,876	$	193,112
Common stock issued	—		6		49		16		5		2		—		93,065		—		93,143		—		93,143
Distributions declared on common stock	—		—		—		—		—		—		—		—		(5,961)		(5,961)		—		(5,961)
Distribution reinvestments	—		—		2		—		—		—		—		3,454		—		3,456		—		3,456
Offering costs	—		—		—		—		—		—		—		(1,178)		—		(1,178)		—		(1,178)
Amortization of restricted stock grants	—		—		—		—		—		—		—		94		—		94		—		94
Net income (loss)	—		—		—		—		—		—		—		—		1,145		1,145		(87)		1,058
Repurchase of common stock	—		—		(1)		—		—		—		—		(1,406)		—		(1,407)		—		(1,407)
Contributions from non-controlling interests	—		—		—		—		—		—		—		—		—		—		6,909		6,909
Distributions to non-controlling interests	—		—		—		—		—		—		—		—		—		—		(71)		(71)
Balance at June 30, 2026	$	1	$	19	$	226	$	16	$	5	$	2	$	—	$	291,263	$	(23,004)	$	268,528	$	20,627	$	289,155


	Par Value
	Common Stock Class I		Common Stock Class F-I		Common Stock Class P		Common Stock Class B		Common Stock Class R-I		Common Stock Class R-S		Common Stock Class M-I		Additional Paid-In Capital		Accumulated Deficit		Total Stockholders' Equity		Non-Controlling Interests		Total Equity
Balance at December 31, 2024	$	1	$	—	$	127	$	—	$	—	$	—	$	—	$	129,435	$	(5,705)	$	123,858	$	4,493	$	128,351
Common stock issued	—		9		38		—		—		—		—		52,366		—		52,413		—		52,413
Distributions declared on common stock	—		—		—		—		—		—		—		—		(4,230)		(4,230)		—		(4,230)
Distribution reinvestments	—		—		2		—		—		—		—		2,141		—		2,143		—		2,143
Offering costs	—		—		—		—		—		—		—		(988)		—		(988)		—		(988)
Amortization of restricted stock grants	—		—		—		—		—		—		—		79		—		79		—		79
Net income (loss)	—		—		—		—		—		—		—		—		(116)		(116)		211		95
Repurchase of common stock	—		—		—		—		—		—		—		(471)				(471)		—		(471)
Contributions from non-controlling interests	—		—		—		—		—		—		—		—		—		—		2,979		2,979
Distributions to non-controlling interests	—		—		—		—		—		—		—		—		—		—		(415)		(415)
Balance at June 30, 2025	$	1	$	9	$	167	$	—	$	—	$	—	$	—	$	182,562	$	(10,051)	$	172,688	$	7,268	$	179,956

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

Table of Contents

Cohen & Steers Income Opportunities REIT, Inc.

Consolidated Statements of Cash Flows (Unaudited)

(in thousands)


	Six Months Ended June 30,
	2026		2025
Cash flows from operating activities:
Net income	$	1,058	$	95
Adjustments to net income:
Depreciation and amortization	12,698		7,276
Unrealized gains on changes in fair value of real estate-related securities, net	(2,512)		(1,810)
Unrealized gains on derivative contracts	(399)		—
Realized gains on sale of real estate-related securities, net	(1,490)		(149)
Amortization of above- and below-market lease intangibles, net	(1,633)		(866)
Straight-line rent adjustments	(1,445)		(429)
Amortization of deferred financing costs	310		118
Amortization of restricted share grants	94		79
Changes in assets and liabilities:
Other assets	(2,775)		(1,835)
Due from affiliate	(12)		159
Due to affiliate	347		169
Accounts payable, accrued expenses and other liabilities	1,570		1,859
Net cash provided by operating activities	5,811		4,666
Cash flows from investing activities:
Acquisition of real estate	(211,944)		(38,440)
Capital improvements on real estate	(3,248)		(276)
Deposits on real estate-related acquisitions	—		(600)
Purchases of real estate-related securities	(29,062)		(24,417)
Proceeds from sale of real estate-related securities	21,690		13,352
Net cash used in investing activities	(222,564)		(50,381)
Cash flows from financing activities:
Proceeds from issuance of common stock	73,993		52,301
Repurchase of common stock	(813)		(471)
Contributions from non-controlling interests	6,909		2,979
Distributions paid on common stock	(2,153)		(1,875)
Distributions to non-controlling interests	(71)		(415)
Proceeds from credit facility	15,000		—
Proceeds from subscriptions received in advance	18,580		790
Proceeds from mortgage notes	111,720		24,300
Principal repayments of mortgage notes	(47)		—
Payment of financing costs on mortgage notes	(1,824)		(121)
Payment of financing costs on secured credit facility	(85)		—
Net cash provided by financing activities	221,209		77,488
Net change in cash, cash equivalents and restricted cash	4,456		31,773
Cash, cash equivalents and restricted cash, at the beginning of the period	29,620		8,504
Cash, cash equivalents and restricted cash, at the end of the period	$	34,076	$	40,277

Table of Contents

Cohen & Steers Income Opportunities REIT, Inc.

Consolidated Statements of Cash Flows (Unaudited)

(Continued)

(in thousands)


	Six Months Ended June 30,
	2026		2025
Reconciliation of cash and cash equivalents and restricted cash to the Consolidated Balance Sheets, end of period:
Cash and cash equivalents	$	11,939	$	38,289
Restricted cash	22,137		1,988
Total cash and cash equivalents and restricted cash	$	34,076	$	40,277
Supplemental disclosure of cash flow information:
Cash paid for interest	$	7,155	$	4,228
Supplemental disclosure of non-cash investing and financing activities:
Assumption of mortgage note in conjunction with acquisition of real estate	$	26,916	$	—
Distribution reinvestments	$	3,456	$	2,142
Accrued distributions	$	1,183	$	771
Accrued offering costs due to affiliate	$	949	$	988
Accrued purchases of real-estate related securities	$	941	$	34
Accrued repurchases of common stock	$	594	$	—
Accrued capital expenditures	$	333	$	—
Accrued stockholder servicing fees	$	229	$	—
Accrued acquisition costs	$	166	$	—

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

Table of Contents

Cohen & Steers Income Opportunities REIT, Inc.

Notes to Consolidated Financial Statements (Unaudited)

Note 1: Organization

Cohen & Steers Income Opportunities REIT, Inc. (the “Company”) was formed on July 18, 2022, as a Maryland corporation and qualifies as a real estate investment trust (“REIT”) for U.S. federal income tax purposes. The Company was organized to invest primarily in high-quality, stabilized real estate assets within the United States (“U.S.”) and, to a lesser extent, in real estate-related securities (including listed REITs), preferred equity and debt instruments to provide current income, additional appreciation potential and a source of liquidity for the Company’s share repurchase plan, cash management and other purposes. The Company is the sole general partner of Cohen & Steers Income Opportunities REIT Operating Partnership, L.P., a Delaware limited partnership (“CNSREIT OP” or the “Operating Partnership”), which was formed on July 22, 2022. Cohen & Steers Income Opportunities REIT Special Limited Partner, LP (formerly Cohen & Steers Income Opportunities REIT Special Limited Partner, LLC), an affiliate of Cohen & Steers, Inc., was formed on July 22, 2022, as a Delaware limited partnership (the “Special Limited Partner”), and owns a special limited partner interest in CNSREIT OP. Substantially all of the Company’s business is conducted through CNSREIT OP. The Company and CNSREIT OP are externally managed by Cohen & Steers Capital Management, Inc., a New York corporation (the “Advisor”). The Advisor is a subsidiary of Cohen & Steers, Inc. (together with its subsidiaries, “Cohen & Steers”).

On February 21, 2023, the Securities and Exchange Commission (the “SEC”) declared effective our registration statement for our initial public offering of up to $3.0 billion in shares of common stock (the “Initial Public Offering”). Our Initial Public Offering terminated upon the commencement of our second public offering, which we commenced on January 30, 2026 (the “Second Public Offering” and together with the Initial Public Offering, the “Offering”). Pursuant to our Second Public Offering, we are offering on a continuous basis up to $3.0 billion in shares of common stock, consisting of up to $2.4 billion in shares in our primary offering and up to $0.6 billion in shares pursuant to our distribution reinvestment plan. We are offering any combination of our Class T shares, Class S shares, Class D shares, Class I shares and Class F-I shares, with a dollar value up to the maximum offering amount. Class F-I shares were offered to all investors through June 30, 2026, following which Class F-I shares will be offered only to certain eligible investors as determined by the Company in its sole discretion and through our distribution reinvestment plan. We are not currently offering any of our Class F-T shares, Class F-S shares or Class F-D shares in any offering.

The share classes have different upfront selling commissions and dealer manager fees and different ongoing stockholder servicing fees. The purchase price per share for each class of our common stock sold in the Offering varies and generally equals our prior month’s NAV per share for such class, as determined monthly, plus any applicable upfront selling commissions and dealer manager fees.

As of June 30, 2026, the Company had received cumulative net proceeds of $300.9 million from selling shares as part of our Offering and Private Placement Offering, including proceeds received pursuant to our distribution reinvestment plan, of which $105.8 million represented net proceeds from sales of Class P shares to the Advisor. The Company can call the remaining $19.0 million of the Advisor’s $124.8 million commitment to purchase Class P shares at any time.

As of June 30, 2026, the Company owned eleven properties and held a portfolio of real estate-related securities. The Company currently operates in two reportable segments: real estate and real estate-related securities. See Note 12 for additional information.

Table of Contents

Note 2: Summary of Significant Accounting Policies

Basis of Presentation

The accompanying unaudited consolidated financial statements include the accounts of the Company. These financial statements have been prepared by the Company in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and the instructions to Quarterly Report on Form 10-Q and the applicable rules and regulations of the SEC. All intercompany balances and transactions have been eliminated in consolidation. The consolidated financial statements, including the notes thereto, are unaudited and exclude some of the disclosures required in audited financial statements. Management believes it has made all necessary adjustments, consisting of only normal recurring items, so that the consolidated financial statements are presented fairly and that estimates made in preparing its consolidated financial statements are reasonable and prudent. The accompanying unaudited consolidated interim financial statements should be read in conjunction with the audited consolidated financial statements included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2025 filed with the SEC.

The preparation of the unaudited consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the dates of the consolidated financial statements and the reported amounts of the revenues and expenses during the reporting period. Actual results could differ from those estimates.

There is no other comprehensive income (loss) for the three and six months ended June 30, 2026 and 2025, resulting in comprehensive income (loss) equaling net income (loss). Accordingly, the statements of other comprehensive income (loss) are not presented.

Principles of Consolidation and Variable Interest Entities

The Company consolidates all entities that it controls through either majority ownership or voting rights. In addition, the Company will consolidate all variable interest entities (“VIEs”) of which it is considered the primary beneficiary. The entity that consolidates a VIE is known as its primary beneficiary and is generally the entity with (i) the power to direct the activities that most significantly affect the VIE’s economic performance and (ii) the right to receive benefits from the VIE or the obligation to absorb losses of the VIE that could be significant to the VIE. Entities that do not qualify as VIEs are generally considered voting interest entities (“VOEs”) and are evaluated for consolidation under the voting interest model. VOEs are consolidated when the Company controls the entity through a majority voting interest or other means. Where the Company does not have the power to direct the activities of the VIE that most significantly impact its economic performance, the Company’s interest for those partially owned entities are accounted for using the equity method of accounting.

The accompanying consolidated financial statements include the accounts of the Company, the Company’s subsidiaries and joint ventures in which the Company has a controlling interest. For consolidated joint ventures, the non-controlling partner’s share of the assets, liabilities and operations of the joint ventures is included in non-controlling interests as equity of the Company. The non-controlling partner’s interest is generally computed as the joint venture partner’s ownership percentage. Certain of the joint ventures formed by the Company provide the other partner a promote interest based on certain return hurdles being achieved. Any promote interest due to the other partner is reported with non-controlling interests.

As of June 30, 2026 and December 31, 2025, the Company held interests in two joint ventures that it consolidates.

Table of Contents

Non-Controlling Interests

Non-controlling interests represent the equity interests held by unrelated third parties in the Company’s consolidated joint ventures. Net income or losses for joint ventures are calculated using the hypothetical liquidation at book value (“HLBV”) method to attribute the earnings or losses between the controlling and non-controlling interests. Under the HLBV method, the amounts reported as non-controlling interests in the consolidated balance sheets represent the amounts the non-controlling interests would hypothetically receive at each balance sheet reporting date under the liquidation provisions of the governing agreements assuming the net assets of the consolidated joint ventures were liquidated at recorded amounts and distributed between the controlling and non-controlling interests in accordance with the governing documents. The net income attributable to non-controlling interests in the consolidated statements of operations is associated with the increase or decrease in the non-controlling interest holders’ contractual claims on the respective entities’ balance sheets assuming a hypothetical liquidation at the end of that reporting period when compared with their claims on the respective entities’ balance sheets assuming a hypothetical liquidation at the beginning of that reporting period, after removing the impact of any contributions or distributions. This would include the accrual of promote interests as defined in the joint venture agreements.

Cash and Cash Equivalents

Cash and cash equivalents represent cash held in banks, cash on hand and liquid investments with original maturities of three months or less. The Company may have bank balances in excess of federally insured amounts; however, the Company deposits its cash and cash equivalents with high credit-quality institutions to minimize credit risk exposure.

Restricted Cash

Restricted cash primarily consists of (i) funds received by the Company’s transfer agent in the name of the Company for subscriptions prior to their effective date and (ii) amounts in escrow related to real estate taxes, insurance and other lender restrictions in connection with mortgages at the Company’s properties.

Investments in Real Estate

The Company determines whether the acquisition of a property qualifies as a business combination, which requires that the assets acquired and liabilities assumed constitute a business. If the property acquired is not a business, the Company accounts for the transaction as an asset acquisition. All property acquisitions to date have been accounted for as asset acquisitions.

Upon the acquisition of a property deemed to be an asset acquisition, the Company assesses the fair value of acquired tangible and intangible assets (including land, buildings, tenant improvements, above-market and below-market leases, acquired in-place leases, other identified intangible assets and assumed liabilities) and allocates the purchase price to the acquired assets and assumed liabilities. The Company assesses and considers fair value based on estimated cash flow projections that utilize discount and/or capitalization rates that it deems appropriate, as well as other available market information. Estimates of future cash flows are based on a number of factors, including the historical operating results, known and anticipated trends, and market and economic conditions.

Liabilities assumed in connection with the acquisition of real estate are recorded at their estimated fair value as of the acquisition date. Any difference between the fair value and principal balance of assumed debt is recorded as a debt premium or discount and amortized as an adjustment to interest expense over the remaining term of the related debt using the straight-line method, which approximates the effective interest method.

Table of Contents

Whether the acquisition of a property is considered a business combination or an asset acquisition, the Company recognizes the identifiable tangible and intangible assets acquired, the liabilities assumed and any non-controlling interest in the acquired entity. In addition, for transactions that are business combinations, the Company evaluates the existence of goodwill or a gain from a bargain purchase. The Company expenses acquisition-related costs associated with business combinations as they are incurred and capitalizes acquisition-related costs associated with asset acquisitions. The fair value of the tangible assets of an acquired property considers the value of the property as if it were vacant. The Company also considers an allocation of purchase price of other acquired intangibles, including acquired in-place leases that may have a customer relationship intangible value, such as the nature and extent of the existing relationship with the tenants, the tenants’ credit quality and expectations of lease renewals. The estimated fair value of acquired in-place leases is the costs the Company would have incurred to lease the properties to the occupancy level of the properties at the date of acquisition. Such estimates include the fair value of leasing commissions, legal costs and other direct costs that would be incurred to lease the properties to such occupancy levels. Additionally, the Company evaluates the time period over which such occupancy levels would be achieved. Such evaluation includes an estimate of the net market-based rental revenues and net operating costs (primarily consisting of real estate taxes, insurance costs and utilities) that would be incurred during the lease-up period. Acquired in-place leases as of the date of acquisition are amortized over the remaining lease terms. The amortization of in-place lease intangibles is recorded in depreciation and amortization expense on the Company’s consolidated statements of operations. Acquired above- and below-market lease values are recorded based on the present value of the difference between the contractual amounts to be paid pursuant to the in-place leases and the Company’s estimate of fair market value lease rates for the corresponding in-place leases. The capitalized above- and below market lease values are amortized as adjustments to rental revenue over the remaining terms of the respective leases, which include periods covered by bargain renewal options, if applicable. Should a tenant terminate its lease, the unamortized portion of the in-place lease value will be charged to amortization expense and the unamortized portion of above- and below-market lease value will be charged to rental revenue.

The Company’s investments in real estate are stated at cost and are generally depreciated on a straight-line basis over the estimated useful lives of the assets as follows:


Description						Depreciable Life
Buildings						40 years
Buildings and site improvements						5 - 20 years
Lease intangibles and leasehold improvements						Over lease term

Significant improvements to properties are capitalized, whereas repairs and maintenance expenses at the Company’s properties are expensed as incurred and included in property operating expense on the Company’s consolidated statements of operations. When an asset is sold, the cost and related accumulated depreciation are removed from the accounts with the resulting gain or loss reflected in the Company’s results of operations.

Real estate assets will be evaluated for impairment on a quarterly basis or when there is an event or change in circumstances that indicates the carrying amount of an asset may not be recoverable. The Company will consider the following factors when performing its impairment analysis: (i) management, having the authority to approve the action, commits to a plan to sell the asset; (ii) significant negative industry and economic outlook or trends; (iii) expected material costs necessary to extend the life of or operate the real estate asset; (iv) the Company’s ability to hold and dispose of the real estate asset in the ordinary course of business; and (v) property-specific factors, including but not limited to, physical condition, needed repairs or improvements and any operating impediments that may affect the real estate asset’s performance or value. A real estate asset is considered impaired when the sum of estimated future undiscounted cash flows to be generated by the real estate asset over the estimated remaining holding period is less than the carrying value of such real estate asset. An impairment charge is recorded equal to the excess of the carrying value of the real estate asset over the fair value. When determining the fair value of a real estate asset, the Company makes certain assumptions, including consideration of projected operating cash flows, comparable selling prices and projected cash flows from the eventual disposition of the real estate asset based upon its estimate of a capitalization rate and discount rate. During the periods presented, the Company did not incur any impairment charges.

Table of Contents

Investments in Real Estate-Related Securities

The Company reports its investments in common stock of publicly listed REITs and real estate-related preferred securities at fair value and any changes in fair value are recorded in current period earnings. Dividend income is recorded when declared and the resulting dividend income, along with gains and losses are recorded as a component of realized and unrealized gains (losses) from real estate-related securities, net on the Company’s consolidated statements of operations.

The Company classifies its investments in real estate-related debt securities as trading securities and records such investments at fair value and any changes in fair value are recorded in current period earnings. Interest income from real estate-related debt investments is recorded on the accrual basis on the Company’s consolidated statements of operations. The resulting unrealized gains and losses and interest income are recorded as a component of realized and unrealized gains (losses) from real estate-related securities, net on the Company’s consolidated statements of operations.

Deferred Charges

The Company’s deferred charges include financing and leasing costs. Deferred financing costs include legal, structuring and other loan costs incurred by the Company for its financing agreements. Deferred financing costs related to the mortgage notes at the Company’s properties are recorded as an offset to the related liability and are amortized over the term of the applicable financing instrument as interest expense. Deferred financing costs related to the secured credit facility (Note 7) are recorded as a component of other assets and amortized over the term of the secured credit facility as interest expense. Deferred leasing costs incurred in connection with leases, consisting primarily of leasing commissions, are recorded as a component of other assets on the Company’s consolidated balance sheets and are amortized over the term of the related lease.

Revenue Recognition

Rental revenue primarily consists of base rent and tenant reimbursement income arising from tenant leases at the Company’s real estate properties. Base rent is recognized on a straight-line basis over the life of the lease, including any rent step-ups or abatement provisions. Differences between recognized operating lease income and contractually due amounts are recorded as straight-line rent receivable or liability, as applicable. Leases are classified as operating leases unless they meet specific criteria that would require sales-type or financing lease treatment under Accounting Standards Codification (“ASC”) 842, Leases. All of the Company’s leases have been evaluated and classified as operating leases.

The Company begins to recognize revenue upon the acquisition of the related property or when a tenant takes possession of the leased space. Certain of the Company’s contracts contain non-lease components (such as common area maintenance, reimbursement of third-party maintenance expenses, real estate taxes and insurance costs) in addition to lease components (i.e., monthly rental charges). Services related to non-lease components are provided over the same period of time as, and billed in the same manner as, monthly rental charges. Tenant reimbursements are accounted for as variable lease payments within rental revenue on the Company’s consolidated statements of operations. The Company elected to apply the practical expedient available under ASC 842, for all classes of assets, not to segregate the lease components from the non-lease components when accounting for operating leases. Since the lease component is the predominant component under each of these leases, combined revenues from both the lease and non-lease components are accounted for in accordance with ASC 842 and reported as rental revenues in the Company’s consolidated statements of operations.

The Company evaluates the collectibility of receivables related to rental revenue on an individual lease basis. In making this determination, the Company considers the length of time a receivable has been outstanding, tenant creditworthiness, payment history, available information about the financial condition of the tenant and current economic trends, among other factors. Tenant receivables that are deemed uncollectible are recognized as a reduction to rental revenue. If subsequently recovered, such amounts are recognized as rental revenue when collected.

Income Taxes

The Company has elected to be taxed as a REIT under Sections 856 through 860 of the Internal Revenue Code of 1986, as amended (the “Code”), commencing with its taxable year ended December 31, 2024. REITs are subject to a number of organizational and operational requirements. Even though the Company qualifies for taxation as a REIT, it may be subject to certain state and local taxes on its income and property, and federal income and excise taxes on its undistributed income.

Table of Contents

Organization and Offering Expenses

The Advisor has agreed to advance all organization and offering expenses (including legal, accounting and other expenses attributable to the Company’s organization, but excluding upfront selling commissions, dealer manager fees and stockholder servicing fees) on behalf of the Company through the earlier of (i) December 31, 2026 or (ii) the month that the Company’s aggregate net asset value (“NAV”) is at least $750 million. The Company will reimburse the Advisor for all such advanced expenses ratably over a 60-month period following such date.

As of June 30, 2026 and December 31, 2025, the Advisor and its affiliates had advanced approximately $11.7 million and $10.8 million, respectively, of organization and offering expenses on the Company’s behalf. Organizational expenses are expensed as incurred and offering expenses are charged to stockholders’ equity, as we expect that such amounts will be reimbursed to the Advisor or its affiliates from the gross proceeds of the Offering and the Private Placement Offering.

Derivative Instruments

The Company uses a derivative financial instrument in the form of an interest rate swap to manage ongoing risks from fluctuations in interest rates. The Company records its derivative instrument at fair value and such instrument is reflected in other assets or in accounts payable, accrued expenses and other liabilities on the Company's consolidated balance sheets. Any change in the fair value of such derivative instrument is recorded as a component of other income on the Company's consolidated statements of operations. Such interest rate swap is not designated as a hedging instrument.

Earnings per Share

Basic earnings per share is computed by dividing net income (loss) for the period by the weighted average number of shares of common stock outstanding during the period. Diluted earnings per share is computed by dividing net income (loss) for the period by the weighted average number of shares of common stock and common stock equivalents outstanding (unless their effect is antidilutive) for the period. For the three and six months ended June 30, 2026, the Company had 4,837 and 4,569 dilutive securities outstanding, respectively, that would cause the basic and diluted earnings per share to differ. For the three and six months ended June 30, 2025 the Company did not have any potentially dilutive securities outstanding that would cause the basic and diluted earnings per share to differ. All classes of common stock are allocated net income (loss) at the same rate per share and receive the same gross distribution per share.

Fair Value Measurements

Under normal market conditions, the fair value of an investment is the amount that would be received to sell an asset or transfer a liability in an orderly transaction between market participants at the measurement date (i.e., the exit price). The Company uses a hierarchical framework that prioritizes and ranks the level of market price observability used in measuring investments at fair value. Market price observability is impacted by a number of factors, including the type of investment and the characteristics specific to the investment, and the state of the marketplace, including the existence and transparency of transactions between market participants. Investments with readily available actively quoted prices or for which fair value can be measured from actively quoted prices generally will have a higher degree of market price observability and a lesser degree of judgment used in measuring fair value.

Investments in real estate-related securities that are listed on the New York Stock Exchange (“NYSE”) are valued, except as indicated below, at the last sale price reflected at the close of the NYSE on the business day as of which such value is being determined. If there has been no sale on such day, the securities are valued at the mean of the closing bid and ask price on such day. If no ask price is available, the securities are then valued at the bid price.

Real estate-related securities not listed on the NYSE but listed on other domestic or foreign securities exchanges (including NASDAQ) are valued in a similar manner. Real estate-related securities traded on more than one securities exchange are valued at the last sale price reflected at the close of the exchange representing the principal market for such securities on the business day as of which such value is being determined. Readily marketable securities traded in the over-the-counter market are valued on the basis of prices provided by a third-party pricing service or third-party broker-dealer. Real estate-related debt securities are valued on the basis of prices provided by a third-party pricing service or third-party broker-dealer.

Table of Contents

The pricing services or broker-dealers use multiple valuation techniques to determine fair value. In instances where sufficient market activity exists, the pricing services or broker-dealers may utilize a market-based approach through which quotes from market makers are used to determine fair value. In instances where sufficient market activity may not exist or is limited, the pricing services or broker-dealers may also utilize proprietary valuation models that may consider market transactions in comparable securities and the various relationships between securities in determining fair value or characteristics such as benchmark yield curves, option-adjusted spreads, credit spreads, estimated default rates, coupon rates, anticipated timing of principal repayments, underlying collateral and other unique security features, which are then used to calculate the fair values.

Securities or assets for which market prices are unavailable, or for which the Advisor determines that bid or ask price or a counterparty valuation does not reflect market value, will be valued at fair value pursuant to procedures approved by the Company’s board of directors (the “Board”). The Advisor has established a valuation committee to administer, implement and oversee the fair valuation process according to the policies and procedures approved annually by the Board. Among other things, these policies and procedures allow us to utilize independent pricing services, quotations from securities and financial instrument dealers and other market sources to determine fair value. Circumstances in which market prices may be unavailable include when trading in a security or asset is suspended, the exchange on which the security or asset is traded is subject to an unscheduled close or disruption or material events occur after the close of the exchange on which the security or asset is principally traded. In these circumstances, the Company will determine fair value in a manner that fairly reflects the market value of the security or asset on the valuation date based on consideration of any information or factors the Company deems appropriate. These may include recent transactions in comparable securities or assets, information relating to the specific security or asset and developments in the markets.

Investments measured and reported at fair value are classified and disclosed in one of the following levels within the fair value hierarchy:

Level 1 — quoted prices are available in active markets for identical investments as of the measurement date. The Company does not adjust the quoted price for these investments.

Level 2 — quoted prices are available in markets that are not active or model inputs are based on inputs that are either directly or indirectly observable as of the measurement date.

Level 3 — pricing inputs are unobservable and include instances where there is minimal, if any, market activity for the investment. These inputs require significant judgment or estimation by management or third parties when determining fair value and generally represent anything that does not meet the criteria of Levels 1 and 2. Due to the inherent uncertainty of these estimates, these values may differ materially from the values that would have been used had a ready market for these investments existed.

As of June 30, 2026, the Company’s investments in listed securities, which are primarily in common stock of publicly-listed REITs and real estate-related preferred securities, are recorded at fair value based on the closing price as reported by the applicable national securities exchange and have been classified as Level 1.

The Company’s investments classified as Level 2 consisted of real estate-related debt securities and derivatives. Fair values were generally determined using third-party pricing services. The pricing services may utilize pricing models that vary by asset class and incorporate available trade, bid and other market information. The Company's derivative financial instruments consist of an interest rate swap. The fair value of the Company’s interest rate swap was estimated using information provided by a third-party valuation service provider based on contractual cash flows and interest calculations using the appropriate discount rate.

Table of Contents

The following tables detail the Company’s assets and liabilities measured at fair value on a recurring basis ($ in thousands):


	June 30, 2026								December 31, 2025
	Level 1		Level 2		Level 3		Total		Level 1		Level 2		Level 3		Total
Assets:
Common stock of publicly listed REITs	$	28,614	$	—	$	—	$	28,614	$	22,744	$	—	$	—	$	22,744
Real estate-related preferred securities	2,024		—		—		2,024		1,310		—		—		1,310
Real estate-related debt securities	—		19,824		—		19,824		—		14,080		—		14,080
Interest rate swap (1)	—		320		—		320		—		—		—		—
Total	$	30,638	$	20,144	$	—	$	50,782	$	24,054	$	14,080	$	—	$	38,134

Liabilities:
Interest rate swap (1)	$	—	$	—	$	—	$	—	$	—	$	75	$	—	$	75
Total	$	—	$	—	$	—	$	—	$	—	$	75	$	—	$	75

_________

(1) The Company’s interest rate swap is recorded in other assets or in accounts payable, accrued expenses and other liabilities on the consolidated balance sheets, depending on whether the instrument is in an asset or liability position at the reporting date. Amounts include net receivables or payables from the counterparty, as applicable.

We estimated that our other financial assets and liabilities, including amounts outstanding under our secured credit facility, had fair values that approximated their carrying values at both June 30, 2026 and December 31, 2025. The following table presents the carrying value and fair value of financial instruments that are not carried at fair value on the consolidated balance sheets ($ in thousands):


	June 30, 2026				December 31, 2025
	Carrying Value		Fair Value		Carrying Value		Fair Value
Mortgage notes (1)	$	374,317	$	371,945	$	235,061	$	235,002
Total	$	374,317	$	371,945	$	235,061	$	235,002

_________

(1)The Company determined the estimated fair value of its properties’ mortgage notes using a discounted cash flow model that estimates the present value of the future loan payments by discounting such payments at current estimated market interest rates. The estimated market interest rates consider interest rate risk and the value of the underlying collateral, which includes quality of the collateral, the credit quality of the tenant/obligor and the time until maturity. Additionally, the Company considers current market rates and conditions by evaluating similar borrowing agreements with comparable loan-to-value ratios and credit profiles. The inputs used in determining the fair value of the Company’s indebtedness are considered Level 3. As of June 30, 2026 and December 31, 2025, the carrying value of the properties’ mortgage notes disclosed above excludes unamortized deferred financing costs of $4.9 million and $3.3 million, respectively.

Recent Accounting Pronouncements

There were no recently issued or adopted accounting pronouncements during the six months ended June 30, 2026 that are expected to materially impact the Company.

Table of Contents

Note 3: Investments in Real Estate

Investments in real estate, net consisted of the following ($ in thousands):


	June 30, 2026		December 31, 2025
Buildings and improvements	$	509,219	$	286,033
Land	128,065		109,289
Total	637,284		395,322
Accumulated depreciation	(13,146)		(7,847)
Investment in real estate, net	$	624,138	$	387,475

Acquisitions

The Company acquired the following properties during the six months ended June 30, 2026 ($ in thousands):


Property Name	Ownership Interest	Number of Properties	Location	Property Type	Acquisition Date	Purchase Price (1)
Winslow Bay Commons	99%	1	Charlotte, NC	Community shopping center	May 12, 2026	$	60,971
Oracle Crossings	80%	1	Tucson, AZ	Grocery-anchored shopping center	May 28, 2026	54,570
1890 Ranch	99%	1	Austin, TX	Community shopping center	June 3, 2026	126,264
		3				$	241,805

The Company acquired the following properties during the year ended December 31, 2025 ($ in thousands):


Property Name	Ownership Interest	Number of Properties	Location	Property Type	Acquisition Date	Purchase Price (1)
Oak Grove Shoppes	80%	1	Orlando, FL	Grocery-anchored shopping center	January 17, 2025	$	40,181
Deer Valley Towne Center	99%	1	Phoenix, AZ	Community shopping center	August 1, 2025	34,032
Rio Hill Shopping Center	80%	1	Charlottesville, VA	Grocery-anchored shopping center	October 30, 2025	52,200
Springs Plaza Shopping Center	80%	1	Bonita Springs, FL	Grocery-anchored shopping center	December 5, 2025	34,229
		4				$	160,642

_________

(1)Purchase price includes transaction costs and other acquisition-related adjustments.

Table of Contents

The following table summarizes the purchase price allocation for the properties acquired during the six months ended June 30, 2026 ($ in thousands):


	June 30, 2026
Buildings and improvements	$	220,063
Land	18,775
In-place lease intangibles	31,733
Above-market lease intangibles	1,908
Below-market lease intangibles	(31,341)
Discount on assumed mortgage	667
Total purchase price	$	241,805

The following table summarizes the purchase price allocation for the properties acquired during the year ended December 31, 2025 ($ in thousands):


	December 31, 2025
Buildings and improvements	$	124,222
Land	35,021
In-place lease intangibles	28,991
Above-market lease intangibles	472
Below-market lease intangibles	(28,064)
Total purchase price	$	160,642

The weighted-average amortization periods for lease intangible assets and liabilities acquired in connection with the Company’s acquisitions during the six months ended June 30, 2026 and the year ended December 31, 2025 were as follows (in years):


	Six Months Ended June 30, 2026	Year Ended December 31, 2025
In-place lease intangibles	5.6	8.0
Above-market lease intangibles	5.8	6.1
Below-market lease intangibles (1)	18.4	26.0

_________

(1)Amortization period assumes the exercise of any below-market lease options.

Note 4. Investments in Real Estate-Related Securities

As of June 30, 2026 and December 31, 2025, the Company’s investments primarily consist of real estate-related securities, including shares of common stock of publicly listed REITs, real estate-related preferred securities and real estate-related debt securities. As described in Note 2, the Company records its investments in real estate-related securities at fair value on its consolidated balance sheets.

Table of Contents

The following table summarizes the Company’s investments in real estate-related securities ($ in thousands):


	Equity Securities (1)		Debt Securities (1)		Total
Balance as of December 31, 2025	$	24,054	$	14,080	$	38,134
Additions	23,414		6,589		30,003
Dispositions	(21,005)		(672)		(21,677)
Unrealized gains (losses) on changes in fair value of real estate-related securities, net	2,690		(178)		2,512
Realized gains on sale of real estate-related securities, net	1,485		5		1,490
Balance as of June 30, 2026	$	30,638	$	19,824	$	50,462

_________

(1)Equity securities primarily represent common stock of publicly-traded REITs, as well as real estate-related preferred securities. Debt securities represent real estate-related debt securities.

The following table summarizes the components of realized and unrealized gains from real estate-related securities, net during the three and six months ended June 30, 2026 and 2025 ($ in thousands):


	Three Months Ended June 30,				Six Months Ended June 30,
	2026		2025		2026		2025
Unrealized gains, net	$	3,494	$	1,200	$	2,512	$	1,810
Realized gains (losses), net	1,265		(32)		1,490		149
Dividend and interest income (1)	452		493		876		795
Total	$	5,211	$	1,661	$	4,878	$	2,754

_________

(1)Dividend and interest income earned on real estate-related securities are recorded as a component of realized and unrealized gains from real estate-related securities, net on the Company’s consolidated statements of operations.

Note 5: Intangibles

Lease intangibles are amortized over the remaining lease terms from which they were derived. The gross carrying amount and accumulated amortization of the Company’s intangible assets and liabilities consisted of the following ($ in thousands):


	June 30, 2026
	Gross Carrying Amount		Accumulated Amortization		Net Carrying Amount
Lease intangible assets
In-place lease	$	97,532	$	(20,397)	$	77,135
Above-market lease	3,144		(487)		2,657
Total intangible assets	$	100,676	$	(20,884)	$	79,792

Lease intangible liabilities
Below-market lease	$	(84,729)	$	4,283	$	(80,446)
Total intangible liabilities	$	(84,729)	$	4,283	$	(80,446)

Table of Contents


	December 31, 2025
	Gross Carrying Amount		Accumulated Amortization		Net Carrying Amount
Lease intangible assets
In-place lease	$	65,836	$	(13,118)	$	52,718
Above-market lease	1,236		(320)		916
Total intangible assets	$	67,072	$	(13,438)	$	53,634

Lease intangible liabilities
Below-market lease	$	(53,389)	$	2,484	$	(50,905)
Total intangible liabilities	$	(53,389)	$	2,484	$	(50,905)

The estimated future amortization on the Company’s lease intangibles for each of the next five years and thereafter as of June 30, 2026 is as follows ($ in thousands):


	In-Place Lease Intangibles		Above-Market Lease Intangibles		Below-Market Lease Intangibles
2026 (remaining)	$	10,792	$	341	$	(2,713)
2027	18,238		595		(5,367)
2028	13,429		450		(5,177)
2029	9,485		378		(5,067)
2030	7,128		323		(4,949)
2031	5,277		255		(4,668)
Thereafter	12,786		315		(52,505)
	$	77,135	$	2,657	$	(80,446)

Note 6: Other Assets and Liabilities

The following table summarizes the components of other assets ($ in thousands):


	June 30, 2026		December 31, 2025
Receivables - property	$	3,158	$	2,660
Leasing costs, net	2,683		896
Straight-line rent receivable	2,512		1,066
Prepaid expenses	804		—
Escrows receivable	460		—
Other	397		101
Tenant inducement costs, net	375		395
Receivables - real estate-related securities	351		303
Prepaid financing costs (1)	—		15
Total	$	10,740	$	5,436

_________

(1)Costs paid in advance relate to future property-related financing. Such costs are not amortized until the related borrowing is made.

Table of Contents

The following table summarizes the components of accounts payable, accrued expenses and other liabilities ($ in thousands):


	June 30, 2026		December 31, 2025
Subscriptions received in advance	$	18,580	$	19,150
Accounts payable and accrued expenses	5,149		3,876
Real estate taxes payable	1,702		845
Prepaid rent	1,661		976
Security deposits - property	1,437		804
Accrued interest expense	1,397		1,114
Distribution payable (1)	1,183		833
Accrued purchases of real-estate related securities	941		—
Leasing commissions payable	810		—
Other	593		81
Total	$	33,453	$	27,679

_________

(1)Distribution payable as of June 30, 2026 and December 31, 2025 includes $0.4 million and $0.3 million, respectively, representing distributions declared on shares held by the Advisor.

Note 7: Mortgage Notes and Secured Credit Facility

Mortgage notes

The following is a summary of the non-recourse mortgage notes secured by the Company’s properties ($ in thousands):


			Outstanding balance as of
Indebtedness	Interest Rate	Maturity Date	June 30, 2026		December 31, 2025
Marketplace at Highland Village	6.13%	October 1, 2034	$	23,155	$	23,155
Des Peres Corners	6.02%	August 1, 2034	23,160		23,160
Village on Pooler Parkway	6.14%	October 1, 2034	20,400		20,400
Bridgepointe Shopping Center	5.69%	January 1, 2035	70,000		70,000
Oak Grove Shoppes	5.88%	February 1, 2032	24,300		24,300
Deer Valley Towne Center	5.31%	November 1, 2030	18,850		18,850
Rio Hill Shopping Center	5.38%	November 1, 2032	33,296		33,296
Springs Plaza Shopping Center (1)	SOFR + 175 bps	December 5, 2030	21,900		21,900
Oracle Crossings	4.88%	January 6, 2029	27,536		—
1890 Ranch	5.27%	July 1, 2031	75,000		—
Winslow Bay Commons	5.45%	June 1, 2031	36,720		—
Total loans secured by real estate			374,317		235,061
Deferred financing costs, net			(4,855)		(3,305)
Mortgage discount, net			(667)		—
Mortgage notes, net			$	368,795	$	231,756

_________

(1) The Company entered into an interest rate swap on December 5, 2025 maturing on November 1, 2030, which fixed the interest rate at 5.24%.

Table of Contents

The following table details the future principal payments due under the mortgage notes as of June 30, 2026 ($ in thousands):


Year	Mortgage Notes
2026 (remaining)	$	298
2027	623
2028	651
2029	25,964
2030	40,750
2031	111,720
Thereafter	194,311
Total future principal payments	$	374,317

The Company is subject to various financial and operational covenants under certain of its mortgage notes. The Company was in compliance with all of its loan covenants as of June 30, 2026.

Secured Credit Facility

On March 25, 2026, Cohen & Steers REIT Trading, LLC, a wholly owned subsidiary of the Company, entered into a secured credit facility (the “Facility”) with Bank of America. Borrowings under the Facility are secured by a pledge of eligible collateral within our real-estate related securities portfolio. The Facility provided for aggregate commitments of up to $15.0 million, bears interest at a rate equal to daily SOFR plus 1.10%, and is subject to an unused commitment fee of 0.45%. The Facility has a 360-day evergreen term and may be terminated by either party upon advance notice in accordance with its terms. As of June 30, 2026, $15.0 million was outstanding under the Facility.

On July 15, 2026, the Company entered into an amendment to the Facility that increased the aggregate commitments available under the Facility from up to $15.0 million to up to $25.0 million.

The Company is subject to various financial and operational covenants under the Facility. The Company was in compliance with all of its Facility covenants as of June 30, 2026.

Note 8: Leases

Lessor

Income from fixed lease payments for operating leases is recognized on a straight-line basis over the non-cancelable term of the lease and is considered to be the fixed component of the operating leases. The variable components primarily consist of the reimbursement of operating expenses such as real estate taxes, insurance and common area maintenance costs.

Lease income related to operating leases recognized and included in the consolidated statements of operations is as follows ($ in thousands):


	Three Months Ended June 30,				Six Months Ended June 30,
	2026		2025		2026		2025
Lease income — fixed	$	9,789	$	5,420	$	18,004	$	10,726
Lease income — variable	2,968		1,951		5,755		3,629
Total operating lease income (1)	$	12,757	$	7,371	$	23,759	$	14,355

_________

(1)The table above does not include above- and below-market intangible lease amortization of $0.9 million and $1.6 million for the three and six months ended June 30, 2026 and $0.4 million and $0.9 million for the three and six months ended June 30, 2025, respectively (see Note 5).

Table of Contents

To the extent the Company has a significant concentration of revenues from any single tenant, the inability of that tenant to make its rent payments could have an adverse effect on the Company. There were no tenants that made up over 10% of the Company’s aggregate Annualized Base Rent (“ABR”) as of June 30, 2026 or June 30, 2025.

The following table presents the undiscounted future minimum rents the Company expects to receive for its properties as of June 30, 2026 ($ in thousands):


Year	Future Minimum Rents
2026 (remaining)	$	23,978
2027	46,177
2028	40,985
2029	34,089
2030	27,900
2031	22,622
Thereafter	74,920
Total	$	270,671

Note 9: Related Party Transactions

The Company and CNSREIT OP are party to an advisory agreement (the “Advisory Agreement”) with the Advisor pursuant to which the Advisor is responsible for sourcing, evaluating and monitoring the Company’s investment opportunities and making decisions related to the acquisition, management, financing and disposition of the Company’s assets, in accordance with the Company’s investment objectives, guidelines, policies and limitations, subject to oversight by the Board.

Pursuant to an Amended and Restated Expense Limitation and Reimbursement Agreement, by and between the Company and the Advisor (the “Expense Limitation and Reimbursement Agreement”), until the earlier of (1) December 31, 2026 or (2) the month that the Company’s aggregate net asset value is at least $750.0 million (the “Limitation Period”), the Advisor has contractually agreed to waive its fees and/or reimburse expenses on the Company’s behalf so that the Specified Expenses (as defined below) will not exceed 0.50% of net assets (annualized or, if a lower expense limit is then in effect, such lower limit). The Company has agreed to repay these amounts, when and if requested by the Advisor, but only if and to the extent that Specified Expenses are less than 0.50% of net assets (annualized) within three years after the date the Advisor waived or reimbursed such fees or expenses. Any Excess Expense (as defined in the Expense Limitation and Reimbursement Agreement) will not be recognized as an expense until it is probable that the Company will reimburse the Advisor for such cost. This arrangement cannot be terminated prior to the Limitation Period without the consent of the Board, including a majority of independent directors. “Specified Expenses” includes all expenses attributable to the Company’s operations, excluding organizational and offering costs, and the following exceptions: (i) the management fee, (ii) the performance participation interest, (iii) the stockholder servicing fees, (iv) property-level expenses, (v) brokerage costs or other investment-related out-of-pocket expenses, including with respect to unconsummated investments, (vi) dividend/interest payments (including any dividend payments, interest expenses, commitment fees, or other expenses related to any leverage incurred by the Company), (vii) taxes and (viii) extraordinary expenses (as determined in the sole discretion of the Advisor). The Company incurred general and administrative expenses (other than stock compensation expense) during the three months ended June 30, 2026 and 2025 of approximately $0.6 million and $0.6 million, respectively, and $1.1 million and $1.3 million during the six months ended June 30, 2026 and 2025, respectively. Pursuant to the Expense Limitation and Reimbursement Agreement, the Advisor reimbursed $0.2 million and $0.3 million of these Specified Expenses during the three months ended June 30, 2026 and 2025, respectively, and $0.4 million and $0.9 million during the six months ended June 30, 2026 and 2025, respectively. These amounts exceeded the contractual limitation of 0.50% of net assets (annualized) and, accordingly, were not recognized in the Company’s consolidated statements of operations. As of June 30, 2026, the due from affiliate amount of $0.1 million represents amounts yet to be reimbursed by the Advisor to the Company. The Company recorded stock compensation expense of $47 thousand and $32 thousand during the three months ended June 30, 2026 and 2025, respectively, and $94 thousand and $79 thousand during the six months ended June 30, 2026 and 2025, respectively, which reflects the amortization of the restricted share awards granted to the independent directors.

Table of Contents

The Company incurred general and administrative expenses (other than stock compensation expense) of approximately $6.5 million from February 21, 2023 (the date the registration statement for the Company’s Initial Public Offering was declared effective by the SEC) through June 30, 2026. Pursuant to the Expense Limitation and Reimbursement Agreement, approximately $4.5 million of these expenses are reimbursable by the Advisor and are thus not reflected as general and administrative expenses in the Company’s consolidated statements of operations since, as of June 30, 2026, it is not probable that the Company’s Specified Expenses will be less than 0.5% of net assets (annualized) within three years after the month in which the Specified Expenses were incurred and deemed reimbursable.

Cohen & Steers Securities, LLC (the “Dealer Manager”) serves as the dealer manager for the Offering. The Dealer Manager is a registered broker-dealer affiliated with the Advisor. The Company has entered into an agreement (the “Dealer Manager Agreement”) with the Dealer Manager in connection with the Offering. The Company’s obligations under the Dealer Manager Agreement to pay stockholder servicing fees with respect to the Class T, Class S, Class D, Class R-S and Class M-S shares distributed in the Offering and Private Placement Offering shall survive until such shares are no longer outstanding (including if such shares are converted into Class I and Class F-I shares).

The following table details the upfront selling commissions, dealer manager fees, investment professional stockholder servicing fees and dealer stockholder servicing fees for each applicable share class sold in the Offering and the Private Placement Offering. No upfront selling commissions or dealer manager fees will be paid with respect to purchases of Class P shares, Class B shares, Class M-I shares, Class R-I shares, Class I shares or Class F-I shares or shares of any class sold pursuant to the Company’s distribution reinvestment plan. As of June 30, 2026, the Company had accrued stockholder servicing fees of $0.2 million related to Class R-S shares sold. Such fees are recorded as a reduction to additional paid-in capital with a corresponding liability included in due to affiliates on the Company’s consolidated balance sheets. The Company did not have any accrued stockholder servicing fees as of December 31, 2025.


	Maximum Upfront Selling Commissions (% of transaction price) (1)	Maximum Upfront Dealer Manager Fees (% of transaction price) (1)	Stockholder Servicing Fee (% of NAV)
Class T Shares (2)	Up to 3.0%	Up to 0.50%	0.85%
Class S Shares	Up to 3.5%	—	0.85%
Class D Shares	Up to 1.5%	—	0.25%
Class I Shares	—	—	—
Class F-I Shares	—	—	—
Class P Shares	—	—	—
Class M-I Shares	—	—	—
Class M-S Shares	Up to 3.5%	—	0.85%
Class R-I Shares	—	—	—
Class R-S Shares	Up to 1.5%	—	0.85%
Class B Shares	—	—	—

_________

(1)Percentages may vary pursuant to agreements with certain participating broker dealers.

(2)The stockholder servicing fee for Class T shares consists of an investment professional stockholder servicing fee of 0.65% per annum and a dealer stockholder servicing fee of 0.20% per annum.

The Company will cease paying the stockholder servicing fee with respect to any Class S share, Class T share or Class D share sold in the primary Offering at the end of the month in which the total selling commissions, dealer manager fees and stockholder servicing fees paid with respect to such share would exceed 8.75% of the gross proceeds from the sale of such share. The Company will accrue the cost of the stockholder servicing fees as an offering cost at the time each Class T, Class S, Class D, Class R-S and Class M-S shares are sold during the primary Offering or Private Placement Offering, as applicable. There will not be a stockholder servicing fee with respect to Class P, Class B, Class R-I, Class M-I, Class I or Class F-I shares.

Table of Contents

Due to Affiliate

The following table details the Company’s expenses that are due to its Advisor or its affiliates ($ in thousands):


	June 30, 2026		December 31, 2025
Organization and offering costs	$	11,724	$	10,774
Management fees	261		170
Accrued performance participation allocation	264		10
Stockholder servicing fees	229		—
Total	$	12,478	$	10,954

Organization and Offering Costs

The Advisor has agreed to advance all organization and offering expenses (including legal, accounting and other expenses attributable to the Company’s organization, but excluding upfront selling commissions, dealer manager fees and stockholder servicing fees) on behalf of the Company through the earlier of (i) December 31, 2026 or (ii) the month that the Company’s aggregate NAV is at least $750 million. The Company will reimburse the Advisor for all such advanced expenses ratably over a 60-month period following such date.

As of June 30, 2026, the Advisor and its affiliates had advanced approximately $11.7 million of organization and offering expenses on the Company’s behalf.

Management Fees

Certain affiliates of the Company, including the Advisor, receive fees (payable monthly) as compensation in connection with the ongoing management of the assets of the Company. The Advisor is paid a management fee equal to 1.25% of NAV per annum on Class T shares, Class S shares, Class D shares, Class I shares, Class R-I shares, Class R-S shares, Class M-I shares and Class M-S shares, 1.10% of NAV per annum on Class B shares, 1.00% of NAV per annum on Class F-I shares and 0.90% of NAV per annum on Class P shares (lower management fees will apply if amounts invested in Class P shares exceed certain thresholds, calculated excluding the amounts invested by Cohen & Steers). The management fee waiver period for Class P shares ended on January 31, 2025, and for Class T shares, Class S shares, Class D shares, Class I shares and Class F-I shares ended on April 30, 2025. The management fee will be paid, at the Advisor’s election, in cash, Class P shares or Class I shares or Class P units or Class I units of CNSREIT OP.

During the three months ended June 30, 2026 and 2025, the Company incurred management fees of $0.7 million and $0.4 million, respectively, and $1.3 million and $0.7 million during the six months ended June 30, 2026 and 2025, respectively, which the Advisor has elected to receive in cash.

Accrued Performance Participation Allocation

The Special Limited Partner holds a performance participation interest in CNSREIT OP that entitles it to receive an allocation from CNSREIT OP equal to 10% of the annual Total Return, subject to a 6% annual Hurdle Amount and a High Water Mark, with a Catch-Up (each term as defined in the limited partnership agreement of the Operating Partnership, by and between the Company and the Special Limited Partner). Such allocation will be measured on a calendar year basis, accrued monthly and paid annually. Performance participation interest will not be paid on Class P, Class B, Class R-I and Class R-S shares. The performance participation interest will be paid, at the Special Limited Partner’s election, in cash or CNSREIT OP units.

During the three months ended June 30, 2026 and 2025, the Company accrued performance participation allocation of $0.2 million and $0.02 million, respectively, and $0.3 million and $0.03 million during the six months ended June 30, 2026 and 2025, respectively.

Table of Contents

Note 10: Share Based Payments

The following table summarizes the grants, vesting and forfeitures of restricted common stock during the six months ended June 30, 2026 ($ in thousands):


Restricted Shares	Shares	Grant Date Fair Value
Outstanding as of December 31, 2025	16,776	$	187
Granted	—	—
Vested	—	—
Forfeiture	—	—
Outstanding as of June 30, 2026	16,776	$	187

The following table summarizes the grants, vesting and forfeitures of restricted common stock during the six months ended June 30, 2025 ($ in thousands):


Restricted Shares	Shares	Grant Date Fair Value
Outstanding as of December 31, 2024	18,132	$	187
Granted	—	—
Vested	(18,132)	(187)
Forfeiture	—	—
Outstanding as of June 30, 2025	—	$	—

Restricted Share Awards

The Company grants restricted Class I shares to its independent directors in accordance with its independent director compensation policy. On June 3, 2024, the Company granted 6,044 restricted Class I shares to each of its three independent directors. The shares, including any unvested shares granted under the distribution reinvestment plan, vested and became non-forfeitable on the one-year anniversary of the grant date. On July 1, 2025, the Company granted 5,592 restricted Class I shares to each of its three independent directors. Such shares, including any unvested shares issued under the distribution reinvestment plan, will vest and become non-forfeitable on the one-year anniversary of the grant date. The Company did not grant any restricted Class I shares during the six months ended June 30, 2026.

The Company recorded stock compensation expense of $47 thousand and $32 thousand during the three months ended June 30, 2026 and 2025, respectively, and $94 thousand and $79 thousand during the six months ended June 30, 2026 and 2025, respectively, which reflected the amortization of the restricted share awards granted to the independent directors and was included in general and administrative expense in the consolidated statements of operations.

Table of Contents

Note 11: Equity

Authorized Capital

As of June 30, 2026 and December 31, 2025, the Company was authorized to issue up to 3.4 billion shares, consisting of the following:


		June 30, 2026		December 31, 2025
Classification	Par Value per Share	Shares Authorized	Shares Issued and Outstanding	Shares Authorized	Shares Issued and Outstanding
Preferred Stock	$0.01	100,000,000	—	100,000,000	—
Class P Shares	$0.01	800,000,000	22,649,304	800,000,000	17,615,306
Class T Shares	$0.01	80,000,000	—	80,000,000	—
Class S Shares	$0.01	800,000,000	—	800,000,000	—
Class D Shares	$0.01	160,000,000	—	160,000,000	—
Class I Shares	$0.01	600,000,000	139,669	600,000,000	115,243
Class F-T Shares	$0.01	20,000,000	—	20,000,000	—
Class F-S Shares	$0.01	200,000,000	—	200,000,000	—
Class F-D Shares	$0.01	40,000,000	—	40,000,000	—
Class F-I Shares	$0.01	100,000,000	2,047,438	100,000,000	1,397,246
Class B Shares	$0.01	38,000,000	1,636,313	38,000,000	—
Class R-I Shares	$0.01	45,000,000	505,021	45,000,000	—
Class R-S Shares	$0.01	45,000,000	256,883	45,000,000	—
Class M-I Shares	$0.01	180,000,000	3,139	180,000,000	—
Class M-S Shares	$0.01	240,000,000	—	240,000,000	—
Total		3,448,000,000	27,237,767	3,448,000,000	19,127,795

Table of Contents

Common Stock

The following tables detail the movement in the Company’s outstanding shares of common stock:


	Three Months Ended June 30, 2026
	Class I	Class F-I	Class P	Class B	Class R-I	Class R-S	Class M-I	Total
Beginning balance, March 31, 2026	118,477	1,708,680	19,150,992	617,013	205,993	47,000	—	21,848,155
Common stock issued	20,096	347,421	3,394,014	1,017,048	296,603	209,479	3,139	5,287,800
Distribution reinvestment	1,096	15,140	129,344	2,252	2,425	404	—	150,661
Repurchase of common stock	—	(23,803)	(25,046)	—	—	—	—	(48,849)
Ending balance, June 30, 2026	139,669	2,047,438	22,649,304	1,636,313	505,021	256,883	3,139	27,237,767


	Six Months Ended June 30, 2026
	Class I	Class F-I	Class P	Class B	Class R-I	Class R-S	Class M-I	Total
Beginning balance, December 31, 2025	115,243	1,397,246	17,615,306	—	—	—	—	19,127,795
Common stock issued	22,332	644,501	4,874,543	1,633,501	502,194	256,408	3,139	7,936,618
Distribution reinvestment	2,094	29,494	254,312	2,812	2,827	475	—	292,014
Repurchase of common stock	—	(23,803)	(94,857)	—	—	—	—	(118,660)
Ending balance, June 30, 2026	139,669	2,047,438	22,649,304	1,636,313	505,021	256,883	3,139	27,237,767

Distribution Reinvestment Plan

The Company has adopted a distribution reinvestment plan whereby stockholders in certain states or clients of certain participating broker-dealers will have their cash distributions automatically reinvested in additional shares of common stock unless they elect to receive their distributions in cash. Stockholders in certain states and clients of certain participating broker-dealers that do not permit automatic enrollment in the distribution reinvestment plan will automatically receive their distributions in cash unless they elect to have their cash distributions reinvested in additional shares of common stock. The per share purchase price for shares purchased pursuant to the distribution reinvestment plan will be equal to the transaction price at the time the distribution is payable (which will generally be equal to the Company’s prior month’s NAV per share). Stockholders will not pay upfront selling commissions or dealer manager fees when purchasing shares pursuant to the distribution reinvestment plan. The stockholder servicing fees with respect to shares of the Company’s Class T shares, Class S shares, Class D shares, Class R-S shares and Class M-S shares are calculated based on the NAV for those shares and may reduce the NAV or, alternatively, the distributions payable with respect to shares of each such class, including shares issued in respect of distributions on such shares under the distribution reinvestment plan. Shares acquired under the distribution reinvestment plan will entitle the participant to the same rights and be treated in the same manner as shares purchased in the Offering and Private Placement Offering.

Distributions

The Company generally intends to distribute substantially all of its taxable income, which does not necessarily equal net income as calculated in accordance with GAAP, to its stockholders each year to comply with the REIT provisions of the Code. Each class of common stock receives the same gross distribution rate per share. The net distribution varies for each class based on the applicable stockholder servicing fee, which is deducted from the monthly distribution per share and paid directly to the applicable distributor.

Table of Contents

The following tables present the aggregate distributions per share declared for each applicable class of common stock:


	Three Months Ended June 30, 2026
	Gross Distributions		Stockholder Servicing Fee (1)		Net Distribution
Class I Common Stock	$	0.1305	$	—	$	0.1305
Class F-I Common Stock	0.1305		—		0.1305
Class P Common Stock	0.1305		—		0.1305
Class B Common Stock	0.1305		—		0.1305
Class R-I Common Stock	0.1305		—		0.1305
Class R-S Common Stock	0.1305		(0.0249)		0.1056
Class M-I Common Stock	0.0435		—		0.0435


	Six Months Ended June 30, 2026
	Gross Distributions		Stockholder Servicing Fee (1)		Net Distribution
Class I Common Stock	$	0.2610	$	—	$	0.2610
Class F-I Common Stock	0.2610		—		0.2610
Class P Common Stock	0.2610		—		0.2610
Class B Common Stock	0.2610		—		0.2610
Class R-I Common Stock	0.2610		—		0.2610
Class R-S Common Stock	0.2175		(0.0404)		0.1771
Class M-I Common Stock	0.0435		—		0.0435

_________

(1)Stockholder servicing fees only apply to Class T, Class S, Class D, Class R-S and Class M-S shares. For purposes of calculating NAV, the Company recognizes the stockholder servicing fee as a reduction of NAV on a monthly basis as such fee is paid. Under GAAP, the Company accrues the full cost of the stockholder servicing fee as an offering cost at the time Class T, Class S, Class D, Class R-S and Class M-S shares are sold. As of June 30, 2026, the Company had accrued stockholder servicing fees of $0.2 million associated with the sale of Class R-S shares. As of June 30, 2025, the Company had not sold any Class T, Class S, Class D, Class R-S and Class M-S shares and therefore, had not incurred any stockholder servicing fees.

The Company declared distributions of $3.2 million and $2.3 million during the three months ended June 30, 2026 and 2025, respectively, and $6.0 million and $4.2 million during the six months ended June 30, 2026 and 2025, respectively.

Table of Contents

Share Repurchases

The Company has adopted a share repurchase plan whereby, on a monthly basis, stockholders may request that the Company repurchase all or any portion of their shares. The Company may choose to repurchase all, some or none of the shares that have been requested to be repurchased at the end of any particular month, in its discretion, subject to any limitations in the share repurchase plan. The total amount of aggregate repurchases of all share classes will be limited to 2% of the aggregate NAV per month and 5% of the aggregate NAV per calendar quarter. The Company will only repurchase Class P shares, or other shares, held by Cohen & Steers after all other stockholder repurchase requests have been processed (except with respect to repurchases of shares of common stock that the Advisor receives in lieu of a management fee (including any units of the Operating Partnership that are subsequently converted to shares of our common stock)). We will only process repurchases of common stock held by the Special Limited Partner after all other stockholder repurchase requests have been processed. Shares will be repurchased at a price equal to the transaction price on the applicable repurchase date, except for shares that have not been outstanding for at least one year (or for certain shares in the Private Placement Offering, two years) would be repurchased at 95% of the transaction price (subject to certain exceptions). If the Company determines to repurchase some but not all of the shares submitted for repurchase during any month, shares repurchased at the end of the month will be repurchased on a pro rata basis after the Company has repurchased all shares for which repurchase has been requested due to death, disability or divorce and other limited exceptions. All unsatisfied repurchase requests must be resubmitted after the start of the next month or quarter, or upon the recommencement of the share repurchase plan, as applicable.

Due to the illiquid nature of investments in real estate, the Company may not have sufficient liquid resources to fund repurchase requests and has established limitations on the amount of funds the Company may use for repurchases during any calendar month and quarter. Should repurchase requests, in the Company’s judgment, place an undue burden on the Company’s liquidity, adversely affect the Company’s operations or risk having an adverse impact on the Company as a whole, or should the Company otherwise determine that investing the Company’s liquid assets in real properties or other illiquid investments rather than repurchasing the Company’s shares is in the best interests of the Company as a whole, then the Company may choose to repurchase fewer shares than have been requested to be repurchased, or none at all. Further, the Board may modify, suspend or terminate the Company’s share repurchase plan if it deems such action to be in the Company’s best interest and the best interest of the Company’s stockholders.

During the three and six months ended June 30, 2026, the Company repurchased 48,849 and 118,660 shares of common stock for a total of $0.6 million and $1.4 million, respectively. During both the three and six months ended June 30, 2025, the Company repurchased 41,474 shares of common stock for a total of $0.5 million. The Company satisfied all repurchase requests during the six months ended June 30, 2026 and 2025.

Note 12: Segment Reporting

The Company operates in two operating and reportable segments: Real Estate and Real Estate-Related Securities. The chief operating decision makers allocate resources and evaluate results based off the performance of each segment individually. These are operating segments that are defined as components of an enterprise about which separate financial information is available that is evaluated regularly by the chief operating decision makers in deciding how to allocate resources and in assessing performance. The Company’s chief executive officer and chief financial officer have been identified as the chief operating decision makers. The Company’s chief operating decision makers direct the allocation of resources to operating segments based on the segment net operating income. The chief operating decision makers also use segment net operating income (a measure of segment profit and loss) and its components to monitor budget versus actual results, perform variance analysis of current results to prior period results and forecast future performance.

The following table sets forth the total assets by segment as of June 30, 2026 ($ in thousands):


Segment	June 30, 2026		December 31, 2025
Real estate	$	726,787	$	453,651
Real estate-related securities	52,332		38,784
Total reportable segment assets	$	779,119	$	492,435
Reconciliation to consolidated total assets:
Other (corporate)	20,208		21,971
Total assets	$	799,327	$	514,406

Table of Contents

The following table provides the total financial results by segment for the three months ended June 30, 2026 ($ in thousands):


	Three Months Ended June 30, 2026
	Real Estate		Real Estate-Related Securities		Total
Revenues
Rental revenue	$	13,677	$	—	$	13,677
Total revenues	13,677		—		13,677

Property operating (1)	(3,906)		—		(3,906)
Realized and unrealized gains from real estate-related securities, net	—		5,211		5,211
Other income	391		6		397
Segment net operating income	$	10,162	$	5,217	$	15,379
Depreciation and amortization					$	(7,250)
Other income					109
General and administrative					(413)
Management fees					(698)
Interest expense					(4,339)
Performance participation allocation					(177)
Net income					$	2,611
Net income (loss) attributable to non-controlling interests					(45)
Net income (loss) attributable to common stockholders					$	2,656

_________

(1)Property operating expenses include real estate taxes, routine repairs and maintenance expenses, property management fees, insurance expenses and other property-level expenses. Such expenses are not provided regularly to the Company’s chief operating decision makers.

Table of Contents

The following table provides the total financial results by segment for the three months ended June 30, 2025 ($ in thousands):


	Three Months Ended June 30, 2025
	Real Estate		Real Estate-Related Securities		Total
Revenues
Rental revenue	$	7,794	$	—	$	7,794
Total revenues	7,794		—		7,794

Property operating (1)	(2,563)		—		(2,563)
Realized and unrealized gains from real estate-related securities, net	—		1,661		1,661
Other income	51		2		53
Segment net operating income	$	5,282	$	1,663	$	6,945
Depreciation and amortization					$	(3,627)
Other income					341
General and administrative					(272)
Management fees					(445)
Interest expense					(2,430)
Performance participation allocation					(20)
Net income					$	492
Net income (loss) attributable to non-controlling interests					227
Net income (loss) attributable to common stockholders					$	265

_________

Table of Contents

The following table provides the total financial results by segment for the six months ended June 30, 2026 ($ in thousands):


	Six Months Ended June 30, 2026
	Real Estate		Real Estate-Related Securities		Total
Revenues
Rental revenue	$	25,392	$	—	$	25,392
Total revenues	25,392		—		25,392

Property operating (1)	(7,317)		—		(7,317)
Realized and unrealized gains from real estate-related securities, net	—		4,878		4,878
Other income	648		13		661
Segment net operating income	$	18,723	$	4,891	$	23,614
Depreciation and amortization					$	(12,698)
Other income					253
General and administrative					(761)
Management fees					(1,261)
Interest expense					(7,825)
Performance participation allocation					(264)
Net income					$	1,058
Net income (loss) attributable to non-controlling interests					(87)
Net income (loss) attributable to common stockholders					$	1,145

_________

Table of Contents

The following table provides the total financial results by segment for the six months ended June 30, 2025 ($ in thousands):


	Six Months Ended June 30, 2025
	Real Estate		Real Estate-Related Securities		Total
Revenues
Rental revenue	$	15,221	$	—	$	15,221
Total revenues	15,221		—		15,221

Property operating (1)	(5,119)		—		(5,119)
Realized and unrealized gains from real estate-related securities, net	—		2,754		2,754
Other income	112		7		119
Segment net operating income	$	10,214	$	2,761	$	12,975
Depreciation and amortization					$	(7,276)
Other income					439
General and administrative					(523)
Management fees					(698)
Interest expense					(4,797)
Performance participation allocation					(25)
Net income					$	95
Net income (loss) attributable to non-controlling interests					211
Net income (loss) attributable to common stockholders					$	(116)

_________

Note 13: Economic Dependency

The Company depends on the Advisor and its affiliates for certain services that are essential to it, including the sale of the Company’s shares of common stock, acquisition and disposition decisions, and certain other responsibilities. If the Advisor or its affiliates are unable or unwilling to provide such services, the Company would be required to find alternative service providers.

Note 14: Commitments and Contingencies

The Company was not subject to any material litigation nor was the Company aware of any material litigation threatened against it. There are currently no such matters pending that the Company believes could have a material impact on its consolidated results of operations, cash flows or financial position.

Note 15: Subsequent Events

The Company evaluated subsequent events through the issuance date of the consolidated financial statements and determined that, other than the events disclosed herein, there were no material subsequent events requiring disclosure.

Fundraising

As part of the Offering, subsequent to June 30, 2026, and through August 12, 2026, the Company had received cumulative net proceeds of $7.7 million, including proceeds received pursuant to our distribution reinvestment plan.

Subsequent to June 30, 2026, and through August 12, 2026, as part of the Private Placement Offering, the Company issued and sold shares for gross proceeds of $19.2 million, including shares issued pursuant to our distribution reinvestment plan.

Table of Contents

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

References herein to “Company,” “we,” “us,” or “our” refer to Cohen & Steers Income Opportunities REIT, Inc. and its subsidiaries unless the context specifically requires otherwise.

The following discussion should be read in conjunction with the unaudited consolidated financial statements and notes thereto appearing elsewhere in this Quarterly Report on Form 10-Q.

Forward-Looking Statements

This Quarterly Report on Form 10-Q contains forward-looking statements about our business, including, in particular, statements about our plans, strategies and objectives. You can generally identify forward-looking statements by our use of forward-looking terminology such as “may,” “will,” “expect,” “intend,” “anticipate,” “estimate,” “believe,” “continue,” “identify” or other similar words or the negatives thereof. These statements include our plans and objectives for future operations, including plans and objectives relating to future growth and availability of funds, and are based on current expectations that involve numerous risks and uncertainties. Assumptions relating to these statements involve judgments with respect to, among other things, future economic, competitive and market conditions and future business decisions, all of which are difficult or impossible to accurately predict and many of which are beyond our control. Although we believe the assumptions underlying the forward-looking statements, and the forward-looking statements themselves, are reasonable, any of the assumptions could be inaccurate and, therefore, there can be no assurance that these forward-looking statements will prove to be accurate and our actual results, performance and achievements may be materially different from that expressed or implied by these forward-looking statements due to a number of different factors. We believe these factors include but are not limited to those described under the section entitled “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2025, and any such updated factors included in our periodic filings with the Securities and Exchange Commission (“SEC”), which are accessible on the SEC’s website at www.sec.gov. Except as required by law, we do not undertake to update or revise any forward-looking statements contained in this Quarterly Report on Form 10-Q. In light of the significant uncertainties inherent in these forward-looking statements, the inclusion of this information should not be regarded as a representation by us or any other person that our objectives and plans, which we consider to be reasonable, will be achieved.

Available Information

Stockholders may obtain copies of our filings with the SEC free of charge from the SEC’s website maintained at www.sec.gov. We also use our website, www.cnsreit.com, as a channel of distribution of our information. The information we post through this channel may be deemed material. Accordingly, investors should monitor this channel in addition to following our press releases and SEC filings. The information we include on our website is not a part of, nor is it incorporated by reference into, this report.

Overview

We are a Maryland corporation formed on July 18, 2022. We were formed to invest primarily in high-quality, stabilized real estate assets within the United States (“U.S.”). We also invest, to a lesser extent, in real estate-related securities (including listed REITs), preferred equity and debt instruments. We are an externally advised, perpetual-life REIT formed to pursue the following investment objectives:

•provide attractive current income in the form of regular, stable cash distributions;

•preserve and protect invested capital;

•realize appreciation in net asset value (“NAV”) from proactive investment management and asset management; and

•provide an investment alternative for stockholders seeking to allocate a portion of their long-term investment portfolios to commercial and other types of real estate with historically lower volatility than publicly traded real estate companies.

We cannot assure you that we will achieve our investment objectives. In particular, we note that the NAV of non-traded REITs may be subject to volatility related to the values of their underlying assets.

Table of Contents

We elected to be taxed as a REIT for U.S. federal income tax purposes beginning with our taxable year ended December 31, 2024. We own substantially all of our assets through Cohen & Steers Income Opportunities REIT Operating Partnership, L.P., a Delaware limited partnership (“CNSREIT OP” or the “Operating Partnership”), of which we are the sole general partner.

Our board of directors (the “Board”) will at all times have ultimate oversight and policy-making authority over us, including responsibility for governance, financial controls, compliance and disclosure. Pursuant to the advisory agreement, however, we have delegated to Cohen & Steers Capital Management, Inc., a New York corporation (the “Advisor”) the authority to source, evaluate and monitor our investment opportunities and make decisions related to the acquisition, management, financing and disposition of our assets, in accordance with our investment objectives, guidelines, policies and limitations, subject to oversight by our Board.

On February 21, 2023, the SEC declared effective our registration statement for our initial public offering of up to $3.0 billion in shares of common stock (the “Initial Public Offering”). Our Initial Public Offering terminated upon the commencement of our second public offering, which we commenced on January 30, 2026 (the “Second Public Offering” and together with the Initial Public Offering, the “Offering”). Pursuant to the Offering, we are offering on a continuous basis up to $3.0 billion in shares of common stock, consisting of up to $2.4 billion in shares in our primary offering and up to $0.6 billion in shares pursuant to the distribution reinvestment plan. We are offering any combination of our Class T shares, Class S shares, Class D shares, Class I shares and Class F-I shares, with a dollar value up to the maximum offering amount. Class F-I shares are offered to all investors through June 30, 2026, following which Class F-I shares will be offered only to certain eligible investors as determined by the Company in its sole discretion and through our distribution reinvestment plan. We are not currently offering any of our Class F-T shares, Class F-S shares or Class F-D shares in any offering.

The Company is also conducting a private offering of its Class P, Class B, Class R-I, Class R-S, Class M-I and Class M-S shares (the “Private Placement Offering”) to certain persons that are accredited investors, as that term is defined under the Securities Act of 1933, as amended (the “Securities Act”), and Regulation D promulgated thereunder and to Cohen & Steers and its affiliates (for Class P shares only). Certain of the Private Placement Offering shares are not subject to upfront selling commissions, dealer manager fees, stockholder servicing fees and/or performance participation. The shares sold in the Company’s Private Placement Offering are not being offered to the public. In addition to its $0.2 million investment in Class I shares, Cohen & Steers has committed to invest $124.8 million through the Advisor in Class P shares for an aggregate investment of $125.0 million. As of August 12, 2026, the Company had received cumulative net proceeds of $327.8 million from selling shares as part of our Offering and Private Placement Offering, including proceeds received pursuant to our distribution reinvestment plan, of which $105.8 million represented net proceeds from sales of Class P shares to the Advisor. The Company can call the remaining $19.0 million of the Advisor’s $124.8 million commitment to purchase Class P shares at any time.

We have contributed and intend to contribute the net proceeds from the Offering and the Private Placement Offering to the Operating Partnership in respect of a corresponding number of Class T, Class S, Class D, Class I, Class F-I, Class P, Class B, Class M-I, Class M-S, Class R-I and Class R-S units of the Operating Partnership. The Operating Partnership uses the net proceeds received from us to make investments and pay fees and expenses attributable to our operations in accordance with our investment strategy and policies.

We are not aware of any material trends or uncertainties, favorable or unfavorable, other than national economic conditions affecting real estate generally, that may be reasonably anticipated to have a material impact on either capital resources or the revenues or income to be derived from acquiring properties or real estate-related securities, other than those referred to in our prospectus.

Q2 Highlights

Capital Raising

•As part of the Offering, during the three months ended June 30, 2026, we received cumulative net proceeds of $4.1 million, including proceeds received pursuant to our distribution reinvestment plan.

•As part of the Private Placement Offering, during the three months ended June 30, 2026, we received cumulative net proceeds of $60.3 million, including proceeds received pursuant to our distribution reinvestment plan, from the sale of shares of our Class P, Class B, Class R-I, Class R-S and Class M-I common stock.

Table of Contents

Investments

•On May 12, 2026, we completed the purchase of a community shopping center in Charlotte, North Carolina, commonly known as Winslow Bay Commons, through our programmatic joint venture with The Sterling Organization, LLC (“Sterling”). Through our ownership interest in the joint venture, we indirectly own a 99% interest in the property. The total purchase price was $61.0 million, including acquisition costs. The acquisition was partially financed with a $36.7 million five-year fixed-rate loan. The loan has a fixed interest rate of 5.45% and is interest-only throughout the term.

•On May 28, 2026, we completed the purchase of a grocery-anchored shopping center in Tucson, Arizona, commonly known as Oracle Crossings, through our programmatic joint venture with Phillips Edison & Company. Through our ownership interest in the joint venture, we indirectly own an 80% interest in the property. The total purchase price was $54.6 million, including acquisition costs. The acquisition was partially financed by assuming an in-place $27.5 million loan with approximately three years of remaining term. The loan has a fixed interest rate of 4.88% and partially amortizes over its term, with the remaining principal balance due at maturity.

•On June 3, 2026, we completed the purchase of a community shopping center in Austin, Texas, commonly known as 1890 Ranch, through our programmatic joint venture with Sterling. Through our ownership interest in the joint venture, we indirectly own a 99% interest in the property. The total purchase price was $126.3 million, including acquisition costs. The acquisition was partially financed with a $75.0 million five-year fixed-rate loan. The loan has a fixed interest rate of 5.27% and is interest-only throughout the term.

Financing

•On March 25, 2026, Cohen & Steers REIT Trading, LLC, a wholly owned subsidiary of the Company, entered into a secured credit facility (the “Facility”) with Bank of America. The Facility initially provided for aggregate commitments of up to $15.0 million and bears interest at a rate equal to daily SOFR plus 1.10%, and is subject to an unused commitment fee of 0.45%. Borrowings under the Facility are secured by eligible collateral within the Company's real estate-related securities portfolio. On July 15, 2026, the Company amended the Facility to increase aggregate commitments to up $25.0 million.

Operating Results

•We declared monthly distributions totaling $3.2 million during the three months ended June 30, 2026.

Table of Contents

Portfolio

Investments in Real Estate

The following table provides information regarding our real estate properties as of June 30, 2026:


Investment	Ownership Interest	Number of Properties	Location	Property Type	Acquisition Date	Sq. Ft. (in thousands)	Occupancy
Marketplace at Highland Village	99%	1	Dallas, TX	Community shopping center	January 22, 2024	207	93%
Des Peres Corners	80%	1	St. Louis, MO	Grocery-anchored shopping center	July 25, 2024	121	91%
Village on Pooler Parkway	99%	1	Savannah, GA	Community shopping center	September 18, 2024	142	100%
Bridgepointe Shopping Center	99%	1	San Mateo, CA	Community shopping center	December 20, 2024	227	100%
Oak Grove Shoppes	80%	1	Orlando, FL	Grocery-anchored shopping center	January 17, 2025	142	99%
Deer Valley Towne Center	99%	1	Phoenix, AZ	Community shopping center	August 1, 2025	159	96%
Rio Hill Shopping Center	80%	1	Charlottesville, VA	Grocery-anchored shopping center	October 30, 2025	286	99%
Springs Plaza Shopping Center	80%	1	Bonita Springs, FL	Grocery-anchored shopping center	December 5, 2025	195	99%
Winslow Bay Commons	99%	1	Charlotte, NC	Community shopping center	May 12, 2026	268	97%
Oracle Crossings	80%	1	Tucson, AZ	Grocery-anchored shopping center	May 28, 2026	265	96%
1890 Ranch	99%	1	Austin, TX	Community shopping center	June 3, 2026	442	99%
		11				2,454

The following table details the expiring leases at our real estate properties by annualized base rent (“ABR”) as of June 30, 2026 ($ in thousands):


Year	Number of Expiring Leases	Annualized Base Rent (1)		% of total Annualized Base Rent Expiring
2026 (remaining)	15	$	976	2	%
2027	33	4,460		10	%
2028	34	4,927		11	%
2029	55	8,372		19	%
2030	35	4,360		10	%
2031	41	4,567		10	%
2032	23	3,147		7	%
2033	25	3,638		8	%
2034	20	3,377		8	%
2035	9	526		1	%
Thereafter	24	6,121		14	%
Total	314	$	44,471	100	%

_________

(1)Annualized base rent represents the annualized monthly contractual base rent for our properties. ABR is presented on a pro-rata ownership basis.

Table of Contents

Investments in Real Estate-Related Securities

The following table details our investments in real estate-related securities as of June 30, 2026 ($ in thousands):


	June 30, 2026
Type of Real Estate-Related Securities	Cost Basis		Fair Value
Common stock of publicly-listed REITs	$	26,730	$	28,614
Real estate-related debt securities	19,639		19,824
Preferred securities	2,109		2,024
Total Investments in real estate-related securities	$	48,478	$	50,462

Results of Operations

The following table sets forth information regarding our consolidated results of operations for the three and six months ended June 30, 2026 and 2025 (in thousands, except per share data):


	Three Months Ended June 30,				Change		Six Months Ended June 30,				Change
	2026		2025		$		2026		2025		$
Revenues
Rental revenue	$	13,677	$	7,794	$	5,883	$	25,392	$	15,221	$	10,171
Total revenues	13,677		7,794		5,883		25,392		15,221		10,171
Expenses
Property operating	3,906		2,563		1,343		7,317		5,119		2,198
General and administrative	413		272		141		761		523		238
Management fees	698		445		253		1,261		698		563
Performance participation allocation	177		20		157		264		25		239
Depreciation and amortization	7,250		3,627		3,623		12,698		7,276		5,422
Total expenses	12,444		6,927		5,517		22,301		13,641		8,660
Other income (expense), net
Realized and unrealized gains from real estate-related securities, net	5,211		1,661		3,550		4,878		2,754		2,124
Interest expense	(4,339)		(2,430)		(1,909)		(7,825)		(4,797)		(3,028)
Other income	506		394		112		914		558		356
Total other income (expense), net	1,378		(375)		1,753		(2,033)		(1,485)		(548)
Net income	$	2,611	$	492	$	2,119	$	1,058	$	95	$	963
Net income (loss) attributable to non-controlling interests	(45)		227		(272)		(87)		211		(298)
Net income (loss) attributable to common stockholders	$	2,656	$	265	$	2,391	$	1,145	$	(116)	$	1,261
Net income (loss) per share of common stock - basic	$	0.11	$	0.02	$	0.09	$	0.05	$	(0.01)	$	0.06
Net income (loss) per share of common stock - diluted	$	0.11	$	0.02	$	0.09	$	0.05	$	(0.01)	$	0.06
Weighted-average shares of common stock outstanding
Basic	24,343		17,275		7,068		22,813		16,026		6,787
Diluted	24,348		17,275		7,073		22,818		16,026		6,792

Table of Contents

Rental Revenue, Property Operating Expenses, Depreciation and Amortization

The increase in rental revenues, property operating expenses and depreciation and amortization for the three and six months ended June 30, 2026, compared to the three and six months ended June 30, 2025, was primarily attributable to the expanded portfolio. The current quarter’s results include operations from a total of 11 properties in the portfolio, three of which were acquired during the three months ended June 30, 2026, whereas the comparable period in 2025 included operational results from five properties, one of which was acquired during the three months ended June 30, 2025.

General and Administrative Expenses

The increase in general and administrative expenses for the three and six months ended June 30, 2026, compared to the three and six months ended June 30, 2025, was primarily attributable to higher net assets. Pursuant to the Amended and Restated Expense Limitation and Reimbursement Agreement, by and between the Company and the Advisor (the “Expense Limitation and Reimbursement Agreement”), the Company’s recognition of general and administrative expenses is subject to a limitation based on a percentage of its net assets, with amounts in excess of the limitation reimbursed by the Advisor. As the Company’s net assets increased, the dollar amount of general and administrative expenses eligible for recognition under the expense limitation increased, resulting in a higher portion of such expenses being recognized by the Company.

Management Fees

The increase in management fee expense accrued during the three and six months ended June 30, 2026 compared to the three and six months ended June 30, 2025 is due to the increase in the average NAV during the year. The Advisor is paid a management fee equal to 1.25% of NAV per annum on Class T shares, Class S shares, Class D shares, Class I shares, Class R-I shares, Class R-S shares, Class M-I shares and Class M-S shares, 1.10% of NAV per annum on Class B shares, 1.00% of NAV per annum on Class F-I shares and 0.90% of NAV per annum on Class P shares (lower management fees will apply if amounts invested in Class P shares exceed certain thresholds, calculated excluding the amounts invested by Cohen & Steers). The Advisor waived its management fee on shares issued in the Offering until January 31, 2025, and on shares issued in the Private Placement Offering until April 30, 2025.

Other Income (Expense), Net

Other income (expense), net decreased during the six months ended June 30, 2026 compared to the six months ended June 30, 2025 primarily driven by interest expense incurred on mortgage financing across all 11 of our properties, three of which were acquired in 2026. This is partially offset by realized and unrealized gains from real estate‑related securities, net, reflecting a larger securities portfolio and stronger market performance during the current period, interest income earned on cash balances, and unrealized gains on derivative contracts. The increase during the three months ended June 30, 2026 compared to the three months ended June 30, 2025 is primarily driven by unrealized gains from real estate‑related securities, net, reflecting a larger securities portfolio and stronger market performance during the current period, interest income earned on cash balances, and unrealized gains on derivative contracts.

Net income (loss) attributable to non-controlling interests

The decrease in the net income (loss) attributable to non-controlling interests for the three and six months ended June 30, 2026, compared to the three and six months ended June 30, 2025, was primarily attributable to the promote paid to a joint venture partner during the prior period.

Table of Contents

Funds From Operations and Adjusted Funds From Operations

We believe funds from operations (“FFO”) is a meaningful non-GAAP supplemental measure of our operating results. Our consolidated financial statements are presented using historical cost accounting which, among other things, requires depreciation of real estate investments to be calculated on a straight-line basis. As a result, our operating results imply that the value of our real estate investments has decreased evenly over time. However, we believe that the value of our real estate investments will fluctuate over time based on market conditions and, as such, depreciation under historical cost accounting may be less informative as a measure of our performance. FFO is an operating measure defined by the National Association of Real Estate Investment Trusts (“NAREIT”) that is broadly used in the REIT industry. FFO, as defined by NAREIT and presented below, is calculated as net income or loss (computed in accordance with GAAP), excluding (i) depreciation and amortization, (ii) impairment of investments in real estate, (iii) net gains or losses from sales of real estate, and (iv) gains or losses from changes in control of interests in real estate. A reconciliation is also presented as a single line item to reflect the amounts to adjust earnings from consolidated partially-owned entities and equity in earnings of unconsolidated affiliates to FFO.

We also believe that adjusted FFO (“AFFO”) is a meaningful supplemental non-GAAP disclosure of our operating results. AFFO further adjusts FFO in a manner that we believe allows our operating results to reflect the specific characteristics of our business by adjusting for items we view as not related to our core operations. Our adjustments to FFO to arrive at AFFO include removing the impact of (i) straight-line rental income, (ii) amortization of deferred financing costs, (iii) unrealized gains or losses from derivative contracts, net, (iv) gains or losses from changes in the fair value of real estate-related securities, (v) amortization of restricted share awards, (vi) non-cash performance participation allocation, (vii) amortization of above- and below-market lease intangibles and (viii) amounts attributable to non-controlling interests related to adjustments.

FFO and AFFO should not be considered to be more relevant or accurate than the GAAP methodology in calculating net income (loss) or in evaluating our operating performance. In addition, FFO and AFFO should not be considered as alternatives to net income (loss) as indications of our performance or as alternatives to cash flows from operating activities as indications of our liquidity, but rather should be reviewed in conjunction with these and other GAAP measurements. Further, FFO and AFFO are not intended to be used as liquidity measures indicative of cash flow available to fund our cash needs, including our ability to make distributions to our stockholders. In addition, our methodology for calculating AFFO may differ from the methodologies employed by other companies to calculate the same or similar supplemental performance measures, and accordingly, our reported AFFO may not be comparable to the AFFO reported by other companies.

Table of Contents

The following table presents a reconciliation of net income (loss) attributable to common stockholders under GAAP to FFO and AFFO ($ in thousands):


	Three Months Ended June 30,				Six Months Ended June 30,
	2026		2025		2026		2025
Net income (loss) attributable to common stockholders	$	2,656	$	265	$	1,145	$	(116)
Adjustments to arrive at FFO:
Depreciation and amortization	7,250		3,627		12,698		7,276
Amount attributable to non-controlling interests for above adjustments	(581)		(210)		(1,066)		(420)
FFO attributable to common stockholders	$	9,325	$	3,682	$	12,777	$	6,740
Adjustments to arrive at AFFO:
Straight-line rental income	(715)		(202)		(1,445)		(429)
Amortization of deferred financing costs	189		60		310		118
Unrealized gains from derivative contracts, net	(256)		—		(399)		—
Unrealized gains from real estate-related securities, net	(3,494)		(1,200)		(2,512)		(1,810)
Amortization of restricted share awards	47		32		94		79
Performance participation allocation	177		20		264		25
Amortization of above- and below-market lease intangibles, net	(920)		(423)		(1,633)		(866)
Amount attributable to non-controlling interests for above adjustments	186		26		394		65
AFFO attributable to common stockholders	$	4,539	$	1,995	$	7,850	$	3,922

Net Asset Value

Our NAV for each class of shares is based on the values of our investments, the addition of any other assets (such as cash on hand) and the deduction of any liabilities, including, as applicable, class-specific allocation/accrual of performance participation, amounts payable under promote incentive arrangements to our joint venture partners and any stockholder servicing fees applicable to such class of shares. We calculate NAV per share in accordance with the valuation guidelines that have been approved by our board of directors. We believe our NAV is a meaningful supplemental non-GAAP operating metric. The following valuation methods are used for purposes of calculating our NAV:

•Investments in real property are valued by our independent valuation advisor, and independent third-party appraisal firms using the income approach’s discounted cash flow method. The discounted cash flow considers all contractual rent payments over the life of the lease term, projected operating expenses and leasing costs, offset by any capitalized expenditures. Our independent valuation advisor and independent third-party appraisers may supplement the discounted cash flow analysis with a sales comparison approach and the income approach’s direct capitalization method, but typically reconcile to the discounted cash flow method.

•Investments in real estate-related securities are valued by the Advisor based on market quotations or at fair value determined in accordance with GAAP. We generally determine the fair value of our investments in real estate-related and other securities by utilizing third-party service providers whenever available.

•Liabilities include the fees payable to the Advisor and the Dealer Manager, any accrued performance participation allocation to the Special Limited Partner, accounts payable, accrued operating expenses, mortgages, any portfolio-level credit facilities, subscriptions received in advance and other liabilities. NAV reflects the impact of our Amended and Restated Expense Limitation and Reimbursement Agreement with the Advisor, pursuant to which the Advisor has agreed to waive and/or pay specified operating expenses so that such expenses do not exceed 0.50% of net assets (annualized) during the limitation period. Any excess expense waived or paid by the Advisor is not recognized as an expense in NAV until it is probable that we will reimburse the Advisor. We generally include the carrying amounts which approximate fair value due to their liquid and short-term nature. Mortgages and other long-term debt are valued at fair value on a monthly basis by an independent valuation services firm, typically utilizing a discounted cash flow analysis from a market participant perspective.

Table of Contents

The following table provides a breakdown of the major components of our total NAV as of June 30, 2026 ($ and shares in thousands):


Components of NAV	June 30, 2026
Investment in real estate	$	693,145
Investment in real estate-related securities	50,462
Cash and cash equivalents	11,939
Restricted cash	22,137
Other assets	5,210
Dividends payable	(1,183)
Other liabilities	(13,150)
Subscriptions received in advance	(18,580)
Mortgage notes, net of deferred financing costs	(367,090)
Secured credit facility	(15,000)
Accrued performance participation allocation	(264)
Management fee payable	(261)
Non-controlling interests in joint ventures	(27,027)
Net asset value	$	340,338
Number of outstanding shares of common stock	27,238

The following table provides a breakdown of our total NAV and NAV per share of common stock by class as of June 30, 2026 ($ and shares in thousands, except per share data):


NAV per share	Class I		Class F-I		Class P (1)		Class B (1)		Class R-I (1)		Class R-S (1)		Class M-I (1)		Total
Net asset value	$	1,693	$	24,406	$	285,357	$	19,684	$	6,082	$	3,079	$	37	$	340,338
Number of outstanding shares	140		2,047		22,650		1,636		505		257		3		27,238
NAV Per Share as of June 30, 2026	$	12.12	$	11.92	$	12.60	$	12.03	$	12.04	$	11.98	$	11.91

________

(1)Class P, Class B, Class R-I, R-S and M-I shares are not sold as a part of our public offering.

Consistent with our disclosure in the prospectus regarding our NAV calculation, our investments in real estate are initially valued at cost. Set forth below are the weighted averages of the key assumptions in the discounted cash flow methodology used in the June 30, 2026 valuation of our investments in real estate:


Property Type	Discount Rate		Exit Capitalization Rate
Community shopping center	7.76	%	6.91	%
Grocery-anchored shopping center	8.09	%	6.76	%

Table of Contents

These assumptions are determined by our independent valuation advisor and reviewed by the Advisor. A change in these assumptions would impact the calculation of the value of our investments in real estate. For example, assuming all other factors remain unchanged, the changes listed below would result in the following effects on our investments in real estate value:


Input	Hypothetical Change	Community Shopping Center Values	Grocery-Anchored Shopping Center Values
Discount Rate	0.25% decrease	1.57%	1.94%
(weighted average)	0.25% increase	(2.00)%	(1.81)%
Exit Capitalization Rate	0.25% decrease	2.05%	2.31%
(weighted average)	0.25% increase	(2.00)%	(2.08)%

The following table reconciles stockholders’ equity per our consolidated balance sheet to our NAV ($ in thousands):


Reconciliation of Stockholders’ Equity to NAV	June 30, 2026
Stockholders’ equity under GAAP	$	268,528
Adjustments (1):
Advanced organization and offering costs (2)	11,724
Unrealized real estate and mortgage debt appreciation, net (3)	34,228
Accumulated depreciation and amortization (4)	27,823
Straight-line rent adjustment (5)	(2,192)
Accrued stockholder servicing fees (6)	227
NAV	$	340,338

_________

The following details the adjustments to reconcile GAAP stockholders’ equity to our NAV:

(1)All adjustments are presented net of non-controlling interests.

(2)The Advisor has agreed to advance all of our organization and offering expenses on our behalf (including legal, accounting and other expenses attributable to our organization, but excluding upfront selling commissions, dealer manager fees and stockholder servicing fees) through the earlier of (i) December 31, 2026 or (ii) the month that our aggregate NAV is at least $750 million. We will reimburse the Advisor for all such advanced expenses ratably over the 60 months following such date. After the earlier of (i) December 31, 2026 or (ii) the month that our aggregate NAV is at least $750 million, we will reimburse the Advisor for any organization and offering expenses that it incurs on our behalf as and when incurred. Under GAAP, organization costs are expensed as incurred and offering costs are charged to equity as such amounts are incurred. For NAV, such costs will be recognized as a reduction of NAV as they are reimbursed to the Advisor.

(3)Our investments in real estate are presented at historical cost in our GAAP consolidated financial statements. Additionally, our mortgage notes are presented at their carrying value in our GAAP consolidated financial statements. As such, any changes in the fair market values of our investments in real estate and our mortgage notes are not included in our GAAP results. For purposes of determining our NAV, our investments in real estate and our mortgage note liabilities are recorded at fair value.

(4)In accordance with GAAP, we depreciate our investments in real estate and amortize certain other lease intangible assets and liabilities. Such depreciation and amortization are not recorded for the purposes of calculating NAV.

(5)We record straight-line rent in accordance with GAAP. Any resulting straight-line rent receivable or liability is excluded for purposes of determining our NAV.

Table of Contents

(6)Stockholder servicing fees only apply to Class T, Class S, Class D, Class R-S and Class M-S shares. For purposes of NAV, the Company recognizes the stockholder servicing fee as a reduction of NAV on a monthly basis as such fee is paid. Under GAAP, the Company accrues the full cost of the stockholder servicing fee as an offering cost at the time Class T, Class S, Class D, Class R-S and Class M-S shares are sold.

Liquidity and Capital Resources

Our primary needs for liquidity and capital resources are to fund our investments, make distributions to our stockholders, repurchase shares of our common stock pursuant to our share repurchase plan, pay our offering and operating fees and expenses and pay interest on any outstanding indebtedness we may incur. Our offering and operating expenses will include, among other things, the management fee we pay to the Advisor, the performance participation allocation that the Operating Partnership pays to the Special Limited Partner, stockholder servicing fees we pay to the Dealer Manager, legal, audit and valuation expenses, federal and state filing fees, printing expenses, administrative fees, transfer agent fees, marketing and distribution expenses and fees related to acquiring, financing, appraising and managing our properties. We do not have any office or personnel expenses as we do not have any employees.

We will reimburse the Advisor for certain out-of-pocket expenses in connection with our operations. The Advisor has agreed to advance all of our organization and offering expenses on our behalf (other than upfront selling commissions and stockholder servicing fees) through the earlier of (i) December 31, 2026 or (ii) the month that our aggregate NAV is at least $750 million. We will reimburse the Advisor for all such advanced expenses ratably over the 60 months following such date. As of June 30, 2026 and December 31, 2025, the Advisor had incurred approximately $11.7 million and $10.8 million, respectively, of organization and offering expenses on our behalf.

Pursuant to the Expense Limitation and Reimbursement Agreement, until the earlier of (1) December 31, 2026 or (2) the month that the Company’s aggregate net asset value is at least $750 million (the “Limitation Period”), the Advisor has contractually agreed to waive its fees and/or reimburse expenses on our behalf so that the Specified Expenses (as defined below) will not exceed 0.50% of net assets (annualized). We agreed to repay these amounts, when and if requested by the Advisor, but only if and to the extent that Specified Expenses are less than 0.50% of net assets (annualized) (or, if a lower expense limit is then in effect, such lower limit) within three years after the date the Advisor waived or reimbursed such fees or expenses. Any Excess Expense (as defined in the Expense Limitation and Reimbursement Agreement) will not be recognized as an expense until it is probable that we will reimburse the Advisor for such cost. This arrangement cannot be terminated prior to the Limitation Period without the consent of our Board, including a majority of independent directors. “Specified Expenses” includes all expenses attributable to our operations, excluding organizational and offering costs, and the following exceptions: (i) the management fee, (ii) the performance participation interest, (iii) the stockholder servicing fees, (iv) property-level expenses, (v) brokerage costs or other investment-related out-of-pocket expenses, including with respect to unconsummated investments, (vi) dividend/interest payments (including any dividend payments, interest expenses, commitment fees, or other expenses related to any leverage incurred by us), (vii) taxes and (viii) extraordinary expenses (as determined in the sole discretion of the Advisor).

We elected to be taxed as a REIT under Sections 856 through 860 of the Internal Revenue Code (the “Code”), beginning with our taxable year ended December 31, 2024. In order to maintain our qualification as a REIT, we are required to, among other things, distribute as dividends at least 90% of our REIT taxable income, determined without regard to the dividends-paid deduction and excluding net capital gains, to our stockholders and meet certain tests regarding the nature of our income and assets.

Over time, we generally intend to fund our cash needs for items other than asset acquisitions from operations. Our cash needs for acquisitions will be funded primarily from the sale of shares of our common stock and through the assumption or incurrence of debt.

If we are unable to raise substantial funds we will make fewer investments resulting in less diversification in terms of the type, number, geography and size of investments we make and the value of an investment in us will fluctuate significantly with the performance of the specific assets we acquire. Further, we have certain fixed operating expenses, including certain expenses as a publicly offered REIT, regardless of whether we are able to raise substantial funds. Our inability to raise substantial funds would increase our fixed operating expenses as a percentage of gross income, reducing our net income and limiting our ability to make distributions.

Table of Contents

Other potential future sources of capital include secured or unsecured financings from banks or other lenders and proceeds from the sale of assets. If necessary, we may use financings or other sources of capital in the event of unforeseen significant capital expenditures.

On March 25, 2026, Cohen & Steers REIT Trading, LLC, a wholly owned subsidiary of the Company, entered into a $15.0 million secured credit facility (the “Facility”) with Bank of America. The Facility has a 360-day evergreen term and may be terminated by either party upon advance notice in accordance with its terms. Borrowings under the Facility are secured by a pledge of eligible collateral within our real-estate related securities portfolio. As of June 30, 2026, the full $15.0 million then available under the Facility was outstanding. On July 15, 2026, the Company entered into an amendment to the Facility that increased the aggregate commitments available under the Facility up to $25.0 million. As of August 12, 2026, all borrowings were repaid and there was no balance outstanding under this Facility. As of June 30, 2026, our real estate‑related securities portfolio totaled $50.5 million and consisted primarily of common stock of publicly traded REITs, as well as real estate‑related preferred and debt securities.

As of August 12, 2026, approximately $19.0 million of the Advisor’s $124.8 million commitment to purchase Class P shares remained outstanding. We may call all or a portion of this commitment at any time.

The following table provides a summary of the fixed-rate and variable-rate mortgage note indebtedness of our properties as of June 30, 2026 and December 31, 2025 ($ in thousands):


			Outstanding balance as of
Indebtedness	Interest Rate	Maturity Date	June 30, 2026		December 31, 2025
Marketplace at Highland Village	6.13%	October 1, 2034	$	23,155	$	23,155
Des Peres Corners	6.02%	August 1, 2034	23,160		23,160
Village on Pooler Parkway	6.14%	October 1, 2034	20,400		20,400
Bridgepointe Shopping Center	5.69%	January 1, 2035	70,000		70,000
Oak Grove Shoppes	5.88%	February 1, 2032	24,300		24,300
Deer Valley Towne Center	5.31%	November 1, 2030	18,850		18,850
Rio Hill Shopping Center	5.38%	November 1, 2032	33,296		33,296
Springs Plaza Shopping Center (1)	SOFR + 175 bps	December 5, 2030	21,900		21,900
Oracle Crossings	4.88%	January 6, 2029	27,536		—
1890 Ranch	5.27%	July 1, 2031	75,000		—
Winslow Bay Commons	5.45%	June 1, 2031	36,720		—
Total loans secured by real estate			374,317		235,061
Deferred financing costs, net			(4,855)		(3,305)
Mortgage discount, net			(667)		—
Mortgage notes, net			$	368,795	$	231,756

_________

(1) We entered into an interest rate swap on December 5, 2025 maturing on November 1, 2030, which fixed the interest rate at 5.24%.

Table of Contents

Cash Flows

The following table provides a breakdown of the net change in our cash and cash equivalents and restricted cash ($ in thousands):


	Six Months Ended June 30,
	2026		2025
Cash flows provided by operating activities	$	5,811	4,666
Cash flows used in investing activities	(222,564)		(50,381)
Cash flows provided by financing activities	221,209		77,488
Net increase in cash and cash equivalents and restricted cash	$	4,456	$	31,773

Cash flows provided by operating activities were approximately $5.8 million for the six months ended June 30, 2026, primarily as a result of income generated from our investments in real estate and real estate-related securities. The increase was primarily attributable to the operation of 11 properties during the current period compared to five properties in the prior period.

Cash flows used in investing activities were $222.6 million for the six months ended June 30, 2026, primarily due to our acquisitions of real estate and net purchases of real estate-related securities. The increase was primarily attributable to the acquisition of three properties during the current period compared to one property acquired in the prior period.

Cash flows provided by financing activities were $221.2 million for the six months ended June 30, 2026, primarily due to $74.0 million of proceeds from the issuance of common stock, $111.7 million of proceeds from property-level financing, $18.6 million of proceeds from subscriptions received in advance, and $15.0 million of proceeds from the Facility. The increase is primarily attributable to increases in proceeds from property-level financing, the issuance of common stock, subscriptions received in advance and draws under the Facility.

Distributions

We generally intend to distribute substantially all of our taxable income, which does not necessarily equal net income as calculated in accordance with GAAP, to our stockholders each year to comply with the REIT provisions of the Code. Each class of common stock receives the same gross distribution per share. The net distribution varies for each class based on the applicable stockholder servicing fee, which is deducted from the monthly distribution per share.

Table of Contents

The following table summarizes our distributions paid on our shares of common stock during the three and six months ended June 30, 2026 ($ in thousands):


	Three Months Ended June 30, 2026				Six Months Ended June 30, 2026
	Amount		Percentage		Amount		Percentage
Distributions
Paid in cash	$	1,121	38	%	$	2,153	38	%
Reinvested in shares	1,825		62	%	3,456		62	%
Total distributions	$	2,946	100	%	$	5,609	100	%
Source of Distributions
Cash flows from operating activities (1)	$	2,686	91	%	$	5,609	100	%
Net realized gains from sale of real-estate related securities	$	260	9	%	$	—	—	%
Total sources of distributions (2)	$	2,946	100	%	$	5,609	100	%
AFFO	$	4,539			$	7,850

_________

(1)During the six months ended June 30, 2026 we received cash flows from operating activities of $5.8 million.

(2)Our inception to date cash flows from operating activities have funded 100% of our distributions to stockholders through June 30, 2026.

The following table summarizes our distributions declared and paid on our shares of common stock during the three and six months ended June 30, 2025 ($ in thousands):


	Three Months Ended June 30, 2025				Six Months Ended June 30, 2025
	Amount		Percentage		Amount		Percentage
Distributions
Payable in cash (1)	$	1,411	62	%	$	2,363	56	%
Reinvested in shares	847		38	%	1,867		44	%
Total distributions	$	2,258	100	%	$	4,230	100	%
Source of Distributions
Cash flows from operating activities	$	2,258	100	%	$	4,230	100	%
Total sources of distributions (2)	$	2,258	100	%	$	4,230	100	%
AFFO	$	1,995			$	3,922

_________

(1)Distributions payable in cash include distributions declared and paid in cash of $0.6 million and $1.6 million during the three and six months ended June 30, 2025, respectively.

(2)During the three and six months ended June 30, 2025 we received cash flows from operating activities in the amounts of $2.3 million and $4.7 million, respectively.

Table of Contents

Critical Accounting Estimates

Our discussion and analysis of our financial condition and results of operations is based upon our consolidated financial statements, which have been prepared in accordance with GAAP. The preparation of the financial statements in accordance with GAAP involves significant judgments and assumptions and requires estimates about matters that are inherently uncertain. There have been no material changes to our Critical Accounting Policies, including significant accounting policies that we believe are the most affected by our judgment, estimates and assumptions, which are described in our Annual Report on Form 10-K for the year ended December 31, 2025.

Recent Accounting Pronouncements

See Note 2 to our consolidated financial statements in this Quarterly Report on Form 10-Q for a discussion concerning recent accounting pronouncements.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

As a smaller reporting company, as defined in Rule 12b-2 under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), we are not required to provide the information required under this item.

ITEM 4. CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

The Company maintains disclosure controls and procedures (as that term is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) that are designed to ensure that information required to be disclosed in the Company’s reports under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in SEC rules and forms, and that such information is accumulated and communicated to the Company’s management, including its Chief Executive Officer (“CEO”) and Chief Financial Officer (“CFO”), as appropriate, to allow timely decisions regarding required disclosures. Any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives. An evaluation of the effectiveness of the design and operation of our “disclosure controls and procedures” (as defined in Rule 13a-15(e) and 15d-15(e) under the Exchange Act), as of the end of the period covered by this Quarterly Report on Form 10-Q was made under the supervision and with the participation of our management, including our CEO and CFO. Based upon this evaluation, our CEO and CFO have concluded that our disclosure controls and procedures (i) are effective to ensure that information required to be disclosed by us in reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified by SEC rules and forms and (ii) include, without limitation, controls and procedures designed to ensure that information required to be disclosed by us in reports filed or submitted under the Exchange Act is accumulated and communicated to our management, including our CEO and CFO, as appropriate to allow timely decisions regarding required disclosure.

Changes in Internal Control Over Financial Reporting

There have been no changes in our “internal control over financial reporting” (as defined in Rule 13a-15(f) of the Exchange Act) that occurred during the period covered by this Quarterly Report on Form 10-Q that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

Table of Contents

PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

From time to time, we may be involved in various claims and legal actions arising in the ordinary course of business. As of June 30, 2026, we were not involved in any material legal proceedings.

ITEM 1A. RISK FACTORS

For information regarding the potential risks and uncertainties associated with our business, see the risk factors discussed in Part I, Item 1A. “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2025, and under the heading “Risk Factors” in our prospectus dated April 15, 2026, as supplemented.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

Unregistered sales of equity securities

All sales of unregistered securities during the three months ended June 30, 2026 were previously disclosed.

Share Repurchases

The Company has adopted a share repurchase plan whereby, on a monthly basis, stockholders may request that the Company repurchase all or any portion of their shares. The Company may choose to repurchase all, some or none of the shares that have been requested to be repurchased at the end of any particular month, in its discretion, subject to any limitations in the share repurchase plan. The total amount of aggregate repurchases of all share classes will be limited to 2% of the aggregate NAV per month and 5% of the aggregate NAV per calendar quarter. The Company will only repurchase Class P shares, or other shares, held by Cohen & Steers after all other stockholder repurchase requests have been processed (except with respect to repurchases of shares of common stock that the Advisor receives in lieu of a management fee (including any units of the Operating Partnership that are subsequently converted to shares of our common stock)). We will only process repurchases of common stock held by the Special Limited Partner after all other stockholder repurchase requests have been processed. Shares will be repurchased at a price equal to the transaction price on the applicable repurchase date, except shares that have not been outstanding for at least one year (or for certain shares in the Private Placement Offering, two years) would be repurchased at 95% of the transaction price (subject to certain exceptions). If the Company determines to repurchase some but not all of the shares submitted for repurchase during any month, shares repurchased at the end of the month will be repurchased on a pro rata basis after the Company has repurchased all shares for which repurchase has been requested due to death, disability or divorce and other limited exceptions. All unsatisfied repurchase requests must be resubmitted after the start of the next month or quarter, or upon the recommencement of the share repurchase plan, as applicable.

Due to the illiquid nature of investments in real estate, the Company may not have sufficient liquid resources to fund repurchase requests and has established limitations on the amount of funds the Company may use for repurchases during any calendar month and quarter. Should repurchase requests, in the Company’s judgment, place an undue burden on the Company’s liquidity, adversely affect the Company’s operations or risk having an adverse impact on the Company as a whole, or should the Company otherwise determine that investing the Company’s liquid assets in real properties or other illiquid investments rather than repurchasing the Company’s shares is in the best interests of the Company as a whole, then the Company may choose to repurchase fewer shares than have been requested to be repurchased, or none at all. Further, the Board may modify, suspend or terminate our share repurchase plan if it deems such action is in the best interests of the Company and its stockholders.

During the three months ended June 30, 2026, we repurchased shares of common stock in the following amounts:

Table of Contents


Month of	Total Number of Shares Repurchased	Average Price Paid per Share		Total Number of Shares Repurchased as Part of Publicly Announced Plans or Programs	Repurchases as Percentage of NAV(1)		Maximum Number of Shares Pending Repurchase Pursuant to Publicly Announced Plans or Programs(2)
April 2026	—	$	—	—	—	%	—
May 2026	—	—		—	—	%	—
June 2026	48,849	12.15		48,849	0.21	%	—
Total	48,849	$	12.15	48,849	N/M		—

_________

(1) Represents aggregate NAV of shares repurchased under our share repurchase plan over aggregate NAV of all shares outstanding in such class, in each case, based on the NAV as of the last calendar day of the prior month.

(2) All repurchase requests under our share repurchase plan were satisfied.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None.

ITEM 4. MINE SAFETY DISCLOSURES

Not applicable.

ITEM 5. OTHER INFORMATION

During the three months ended June 30, 2026, none of the Company’s directors or officers (as defined in Rule 16a-1(f) of the Exchange Act) adopted, terminated or modified a Rule 10b5-1 trading arrangement or non-Rule 10b5-1 trading arrangement (as such terms are defined in Item 408 of Regulation S-K of the Securities Act).

Table of Contents

ITEM 6. EXHIBITS


Exhibit No.						Description
3.1						Second Articles of Amendment and Restatement of Cohen & Steers Income Opportunities REIT, Inc. (filed as Exhibit 3.1 to the Registrant’s Post-Effective Amendment No. 1 to its Registration Statement on Form S-11 filed on September 21, 2023 and incorporated by reference herein)
3.2						Articles of Amendment, dated September 9, 2025 (filed as Exhibit 3.1 to the Registrant’s Current Report on Form 8-K filed on September 11, 2025 and incorporated by reference herein)
3.3						Articles Supplementary, dated September 9, 2025 (filed as Exhibit 3.2 to the Registrant’s Current Report on Form 8-K filed on September 11, 2025 and incorporated by reference herein)
3.4						Second Amended and Restated Bylaws of Cohen & Steers Income Opportunities REIT, Inc. (filed as Exhibit 3.2 to the Registrant’s Post-Effective Amendment No. 1 to its Registration Statement on Form S-11 filed on September 21, 2023 and incorporated by reference herein)
31.1*						Certification of Principal Executive Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith)
31.2*						Certification of Principal Financial Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith)
32.1*+						Certification of Principal Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (furnished herewith)
32.2*+						Certification of Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (furnished herewith)
101						The following financial statements from the Company’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2026 formatted in Inline XBRL (eXtensible Business Reporting Language): (i) the Consolidated Balance Sheets (Unaudited), (ii) the Consolidated Statements of Operations (Unaudited), (iii) the Consolidated Statements of Changes in Equity (Unaudited), (iv) the Consolidated Statements of Cash Flows (Unaudited), and (v) the Notes to Consolidated Financial Statements (Unaudited)
104						Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)

*						Filed herewith
+						This exhibit shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”) or otherwise subject to the liability of that Section. Such exhibit shall not be deemed incorporated into any filing under the Securities Act or the Exchange Act.

Table of Contents

SIGNATURES

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


	Cohen & Steers Income Opportunities REIT, Inc.



August 12, 2026	By:	/s/ James S. Corl
Date		James S. Corl
		Chief Executive Officer, President & Chief Investment Officer (Principal Executive Officer)



August 12, 2026	By:	/s/ Arjun Mahalingam
Date		Arjun Mahalingam
		Chief Financial Officer & Treasurer (Principal Financial Officer and Principal Accounting Officer)