Cantor Fitzgerald Income Trust Inc.

10/18/2024 | Press release | Distributed by Public on 10/18/2024 15:01

Supplemental Prospectus - Form 424B3

424B3

Filed Pursuant to Rule 424(b)(3)

Registration No. 333-273828

CANTOR FITZGERALD INCOME TRUST, INC.

SUPPLEMENT NO. 9 DATED OCTOBER 18, 2024

TO THE PROSPECTUS DATED FEBRUARY 7, 2024

This Supplement No. 9 supplements, and should be read in conjunction with our prospectus dated February 7, 2024, Supplement No. 1 dated February 15, 2024, Supplement No. 2 dated March 19, 2024, Supplement No. 3 dated April 17, 2024, Supplement No. 4 dated May 16, 2024, Supplement No. 5 dated June 18, 2024, Supplement No. 6 dated July 16, 2024, Supplement No. 7 dated August 19, 2024, and Supplement No. 8 dated September 18, 2024. Defined terms used in this Supplement No. 9 shall have the meaning given to them in the prospectus unless the context otherwise requires. The purposes of this Supplement are as follows:

to disclose the transaction price for each class our common stock as of November 1, 2024;
to disclose the calculation of our September 30, 2024 net asset value ("NAV") per share, as determined in accordance with our valuation procedures, for each of our share classes;
to update our portfolio disclosure; and
to provide an update on the status of our current public offering (the "Offering").

November 1, 2024 Transaction Price

The transaction price for each share class of our common stock for subscriptions accepted as of November 1, 2024 (and repurchases as of October 31, 2024) is as follows:

Transaction Price

(per share)

Class S

$

20.13

Class I

$

20.15

Class T

$

20.13

Class D

$

20.14

Class I OP

$

20.15

A detailed calculation of the NAV per share is set forth below. The purchase price of our common stock for each share class equals the transaction price of such class, plus applicable upfront selling commissions and dealer manager fees. Subject to certain specific limitations and holding period requirements defined in our share repurchase program, the repurchase price for each share class will be based upon the transaction price of such class.

September 30, 2024 NAV per Share

We calculate NAV per share in accordance with the valuation guidelines that have been approved by our board of directors. Our NAV per share, which is updated as of the last calendar day of each month, is posted on our website at www.cfincometrust.com and is made available on our toll-free, automated telephone line at 855-9-CANTOR. Please refer to "Net Asset Value Calculation and Valuation Guidelines" in the prospectus for how our NAV is determined. We have engaged Robert A. Stanger & Co., Inc. to serve as our independent valuation firm ("Independent Valuation Firm"). Our advisor is ultimately responsible for determining our NAV.

The following table provides a breakdown of the major components of our NAV pursuant to our valuation guidelines:

Components of NAV

September 30, 2024

August 31, 2024

Investment in real estate

$1,040,980,000

$999,680,000

Investments in real estate-related assets

31,047,523

31,139,741

Investment in debt securities

-

-

Cash and cash equivalents and restricted cash

36,242,543

38,664,072

Other assets

11,009,971

10,253,986

Debt obligations (at fair market value)

(542,017,734)

(512,759,115)

Due to related parties(1)

(11,953,923)

(11,638,963)

Accounts payable and other liabilities

(18,012,526)

(20,666,652)

Accrued performance participation allocation

-

-

Distribution fee payable the following month(2)

(23,326)

(24,336)

Non-controlling interests in subsidiaries

(267,600,543)

(267,865,810)

Sponsor Support repayment / special unit holder interest in
liquidation

-

-

Net Asset Value

$279,671,985

$266,782,923

Number of outstanding shares and OP units(4)

13,883,724

13,203,759

(1) Distribution fee only relates to Class TX, Class T, Class S and Class D shares of common stock.

(2) The distribution fee that is payable as of September 30, 2024 related to Class TX, Class T, Class S and Class D shares of common stock is shown in the table below.

(3) Includes Class AX, Class TX, Class IX, Class T, Class D, Class I, Class S shares of common stock and Class I OP units issued in connection with the exercise of fair market value option of CF WAG Portfolio.

Due to rounding, numbers presented throughout this document may not add up precisely to the totals provided and percentages may not precisely reflect the absolute figures.

The following table provides a breakdown of our total NAV and NAV per share/OP unit by class as of September 30, 2024.

NAV Per Share/Unit

Class AX, IX and I Shares

Class TX Shares

Class T Shares

Class D Shares

Class S Shares

Class I OP Units

Total

Total Gross Assets at Fair Value

$891,001,050

$486,128

$117,597,280

$48,198,523

$568,359

$61,428,697

$1,119,280,037

Distribution fees due and payable

-

(100)

(20,619)

(2,508)

(99)

-

(23,326)

Debt obligations (at fair market value)

(431,472,334)

(235,410)

(56,947,153)

(23,340,409)

(275,231)

(29,747,197)

(542,017,734)

Due to related parties

(9,515,901)

(5,192)

(1,255,940)

(514,761)

(6,070)

(656,059)

(11,953,923)

Accounts payable and other liabilities

(14,338,844)

(7,823)

(1,892,487)

(775,656)

(9,146)

(988,570)

(18,012,526)

Accrued performance participation allocation

-

-

-

-

-

-

-

Non-controlling interests in subsidiaries

(213,022,977)

(116,225)

(28,115,480)

(11,523,435)

(135,885)

(14,686,541)

(267,600,543)

Quarterly NAV

$222,650,994

$121,378

$29,365,601

$12,041,754

$141,928

$15,350,330

$279,671,985

Number of outstanding shares/units

11,052,116

6,030

1,458,695

597,862

7,050

761,971

13,883,724

NAV per share/unit

$20.15

$20.13

$20.13

$20.14

$20.13

$20.15

The following table reconciles stockholders' equity per our unaudited consolidated balance sheet to our NAV:

Reconciliation of Stockholders' Equity to NAV

September 30, 2024

Stockholders' equity under U.S. GAAP

$ 503,162,588

Adjustments:

Unrealized depreciation of real estate

(83,423,216)

Unrealized appreciation of real estate-related assets

959,150

Organization and offering costs

-

Acquisition costs

(8,731,008)

Deferred financing costs, net

(5,173,863)

Accrued distribution fee(1)

(100)

Accumulated depreciation and amortization

116,094,283

Fair value adjustment of debt obligations

43,609,394

Deferred rent receivable

(12,939,396)

Derivative assets, at fair value

(6,285,304)

Non-controlling interests in subsidiaries

(267,600,543)

NAV

$ 279,671,985

Note: (1) Accrued distribution fee only relates to Class TX, Class T, Class S and Class D shares of common stock.

The valuations of our real properties as of September 30, 2024 were provided by the Independent Valuation Advisor or third-party appraisal firms in accordance with our valuation procedures. Certain key assumptions that were used by the Independent Valuation Advisor or third-party appraisal firms in the discounted cash flow analysis are set forth in the following table based on weighted-averages by property type at ownership interest.

Single Tenant Office

Single Tenant Industrial

Multifamily

Single Tenant Life Sciences

Weighted-Average Basis

Exit Capitalization Rate

6.5%

6.1%

5.7%

6.0%

6.2%

Residual Discount Rate

7.2%

7.0%

6.9%

6.8%

7.1%

Average Holding Period (Yrs)

8.9

8.2

10.0

13.0

9.1

A change in the exit capitalization and discount rates used would impact the calculation of the value of our real property. For example, assuming all other factors remain constant, the changes listed below would result in the following effects on the value of our real properties.

Hypothetical Change

Single Tenant Office

Single Tenant Industrial

Multifamily

Single Tenant Life Sciences

Weighted-Average Values

Exit Capitalization Rate

0.25% Increase

-2.5%

-2.8%

-2.5%

-2.0%

-2.6%

0.25% Decrease

2.7%

3.1%

2.8%

2.2%

2.8%

Discount Rates

0.25% Increase

-1.6%

-1.6%

-1.9%

-2.2%

-1.7%

0.25% Decrease

1.7%

1.6%

1.9%

2.2%

1.7%

d

September 30, 2024 Portfolio

As of September 30, 2024, lease expirations related to our net lease portfolio of real estate assets (excluding the SF Property), based on each asset's fair value used in determining our NAV, were as follows:

2024 - 0.0%
2025 - 0.0%
2026 - 0.0%
2027 - 16.5%
2028 - 15.3%
2029 - 0.0%
2030 - 0.0%
2031 - 26.7%
2032 - 20.4%
2033 - 0.0%
After 2034 - 21.1%

As of September 30, 2024, the industry concentration of our portfolio of real estate assets, based on each asset's fair value used in determining our NAV, was as follows:

Multifamily - 31.2%
Single Tenant Office - 29.1%
Single Tenant Industrial - 28.5%
Single Tenant Life Sciences - 1.6%
Single Tenant Necessity Retail - 9.6%

As of September 30, 2024, the geographic concentration of our portfolio of real estate assets, based on each asset's fair value used in determining our NAV, was as follows:

Texas - 26.4%
Ohio - 26.1%
California - 13.7%
South Carolina - 6.3%
Wisconsin -6.1%
Maryland - 5.6%
Arizona - 5.2%
Other - 10.5%

As of September 30, 2024, the investment type concentration of our portfolio of real estate assets, based on each asset's fair value used in determining our NAV, was as follows:

Common Equity - 95.4%
Mezzanine Loan - 2.4%
Preferred Equity - 2.2%

As of September 30, 2024, the maturity concentration of debt secured by our portfolio of real estate assets (including our credit facility, which makes up all debt maturing in 2024-2025, and has a one-year extension option), based on principal balances and adjusted for ownership percentage, was as follows:

2024 - 0.0%
2025 - 33.7%
2026 - 10.3%
2027 - 1.7%
2028 - 8.1%
2029 - 0.0%
2030 - 3.4%
2031 - 22.3%
2032 - 20.1%
2033 - 0.4%
After 2034 - 0.0%

As of September 30, 2024, the weighted average lease term remaining of our portfolio of real estate assets (excluding multifamily, mezzanine and preferred equity investments), based on each asset's fair value used in determining our NAV, was 7.1 years.

As of September 30, 2024, the weighted average occupancy of our portfolio of real estate assets, based on each asset's fair value used in determining our NAV, was 96.5%. For our industrial, retail and office investments, occupancy includes all leased square footage as of the date indicated. For our multifamily investments, occupancy is defined as the percentage of units occupied on the date indicated.

As of September 30, 2024, the total value of real estate assets (investment in real estate, investments in real estate- related assets, and investment in debt securities) used in determining our NAV was $1.1 billion. The total value of real estate assets, as adjusted for ownership percentage amounts to $511 million.

As of September 30, 2024, we held $9.4 million of cash and cash equivalents excluding restricted cash and a lender required cash reserve and have $18.6 million of available capacity to draw on our credit facility.

Status of Our Offerings

We are currently offering on a continuous basis up to $1.25 billion in shares of common stock, consisting of up to $1.0 billion in shares in our primary offering and up to $250 million in shares pursuant to our distribution reinvestment plan. As of the date of this Supplement, aggregate issuance pursuant to the Offering consisted of (i) 258,630 shares of our common stock in the primary offering for total proceeds of $5.5 million and (ii) 101,536 shares of our common stock pursuant to our distribution reinvestment plan for a total value of $2.3 million. On October 1, 2024, pursuant to the Offering, we issued and sold (i) 38,700 shares of our common stock in the primary offering for total proceeds of $0.8 million and (ii) 13,151 shares of our common stock pursuant to our distribution reinvestment plan for a total value of $0.266 million. As of September 30, 2024, our aggregate NAV was $280 million. On September 30, 2024, we repurchased 159,500 shares of common stock pursuant to our share repurchase program for aggregate consideration of $3.2 million, which represents 64% of repurchase requests. We intend to continue selling shares on a monthly basis.

In addition, as previously disclosed, as of September 30, 2024, Cantor Fitzgerald Income Trust Operating Partnership, L.P., our operating partnership, issued 761,971 of Class I operating partnership units in exchange for 100% of the outstanding equity interests of the WAG DST valued at $15.5 million.