000145293612/312025Q1FALSE12/31P3YP3Yhttp://fasb.org/us-gaap/2024#RealEstateInvestmentPropertyNethttp://fasb.org/us-gaap/2024#RealEstateInvestmentPropertyNethttp://fasb.org/us-gaap/2024#OtherLiabilitieshttp://fasb.org/us-gaap/2024#OtherLiabilitiesxbrli:sharesiso4217:USDiso4217:USDxbrli:sharespacoaksor:certificatexbrli:pureiso4217:ILSpacoaksor:propertyutr:sqftpacoaksor:portfoliopacoaksor:unitpacoaksor:roompacoaksor:investmentutr:acrepacoaksor:segmentpacoaksor:extension00014529362025-01-012025-03-3100014529362025-05-0900014529362025-03-3100014529362024-12-310001452936us-gaap:RelatedPartyMember2025-03-310001452936us-gaap:RelatedPartyMember2024-12-310001452936us-gaap:NonrelatedPartyMember2025-03-310001452936us-gaap:NonrelatedPartyMember2024-12-3100014529362024-01-012024-03-310001452936srt:HotelMember2025-01-012025-03-310001452936srt:HotelMember2024-01-012024-03-310001452936us-gaap:RealEstateMember2025-01-012025-03-310001452936us-gaap:RealEstateMember2024-01-012024-03-310001452936us-gaap:CommonStockMember2024-12-310001452936us-gaap:AdditionalPaidInCapitalMember2024-12-310001452936us-gaap:RetainedEarningsMember2024-12-310001452936us-gaap:ParentMember2024-12-310001452936us-gaap:NoncontrollingInterestMember2024-12-310001452936us-gaap:RetainedEarningsMember2025-01-012025-03-310001452936us-gaap:ParentMember2025-01-012025-03-310001452936us-gaap:NoncontrollingInterestMember2025-01-012025-03-310001452936us-gaap:CommonStockMember2025-03-310001452936us-gaap:AdditionalPaidInCapitalMember2025-03-310001452936us-gaap:RetainedEarningsMember2025-03-310001452936us-gaap:ParentMember2025-03-310001452936us-gaap:NoncontrollingInterestMember2025-03-310001452936us-gaap:CommonStockMember2023-12-310001452936us-gaap:AdditionalPaidInCapitalMember2023-12-310001452936us-gaap:RetainedEarningsMember2023-12-310001452936us-gaap:ParentMember2023-12-310001452936us-gaap:NoncontrollingInterestMember2023-12-3100014529362023-12-310001452936us-gaap:RetainedEarningsMember2024-01-012024-03-310001452936us-gaap:ParentMember2024-01-012024-03-310001452936us-gaap:NoncontrollingInterestMember2024-01-012024-03-310001452936us-gaap:AdditionalPaidInCapitalMember2024-01-012024-03-310001452936us-gaap:CommonStockMember2024-01-012024-03-310001452936us-gaap:CommonStockMember2024-03-310001452936us-gaap:AdditionalPaidInCapitalMember2024-03-310001452936us-gaap:RetainedEarningsMember2024-03-310001452936us-gaap:ParentMember2024-03-310001452936us-gaap:NoncontrollingInterestMember2024-03-3100014529362024-03-310001452936us-gaap:RelatedPartyMember2025-01-012025-03-310001452936us-gaap:RelatedPartyMember2024-01-012024-03-310001452936us-gaap:NonrelatedPartyMember2025-01-012025-03-310001452936us-gaap:NonrelatedPartyMember2024-01-012024-03-310001452936pacoaksor:PacificOakStrategicOpportunityBVIMember2015-12-180001452936pacoaksor:PacificOakStrategicOpportunityBVIMemberpacoaksor:PacificOakStrategicOpportunityLimitedPartnershipMember2015-12-180001452936pacoaksor:KBSStrategicOpportunityLimitedPartnershipOperatingPartnershipMember2025-01-012025-03-310001452936srt:MinimumMemberus-gaap:MortgagesMember2025-03-310001452936srt:MaximumMemberus-gaap:MortgagesMember2025-03-310001452936srt:MinimumMemberpacoaksor:BondsPayableMember2025-03-310001452936srt:MaximumMemberpacoaksor:BondsPayableMember2025-03-310001452936us-gaap:SubsequentEventMember2025-05-090001452936pacoaksor:SeriesBBondsMemberpacoaksor:BondsPayableMemberus-gaap:SubsequentEventMember2025-05-090001452936pacoaksor:SeriesBBondsMemberpacoaksor:BondsPayableMember2025-03-310001452936pacoaksor:SeriesBBondsMemberpacoaksor:BondsPayableMember2025-01-312025-01-310001452936pacoaksor:ResidentialHomePortfolioMember2025-01-012025-03-310001452936pacoaksor:ResidentialHomePortfolioMember2025-03-310001452936srt:OfficeBuildingMember2025-03-310001452936pacoaksor:UndevelopedLandPortfolioMember2025-03-310001452936srt:ApartmentBuildingMember2025-03-310001452936srt:HotelMember2025-03-310001452936pacoaksor:UndevelopedLandMember2025-03-310001452936pacoaksor:OfficeRetailPropertyMember2025-03-310001452936us-gaap:LandMember2025-03-310001452936us-gaap:LandMember2024-12-310001452936us-gaap:BuildingAndBuildingImprovementsMember2025-03-310001452936us-gaap:BuildingAndBuildingImprovementsMember2024-12-310001452936pacoaksor:TenantOriginationAndAbsorptionCostsMember2025-03-310001452936pacoaksor:TenantOriginationAndAbsorptionCostsMember2024-12-310001452936srt:MaximumMember2025-03-310001452936srt:WeightedAverageMember2025-03-310001452936stpr:CAus-gaap:GeographicConcentrationRiskMemberus-gaap:AssetsTotalMember2025-01-012025-03-310001452936stpr:GAus-gaap:GeographicConcentrationRiskMemberus-gaap:AssetsTotalMember2025-01-012025-03-310001452936srt:HotelMemberus-gaap:OccupancyMember2025-01-012025-03-310001452936srt:HotelMemberus-gaap:OccupancyMember2024-01-012024-03-310001452936srt:HotelMemberus-gaap:HotelOtherMember2025-01-012025-03-310001452936srt:HotelMemberus-gaap:HotelOtherMember2024-01-012024-03-310001452936srt:HotelMember2025-01-012025-03-310001452936srt:HotelMember2024-01-012024-03-310001452936us-gaap:OtherLiabilitiesMember2025-03-310001452936us-gaap:OtherLiabilitiesMember2024-12-310001452936pacoaksor:SeriesBBondsMemberpacoaksor:BondsPayableMember2024-12-310001452936pacoaksor:SeriesCBondsMemberpacoaksor:BondsPayableMember2025-03-310001452936pacoaksor:SeriesCBondsMemberpacoaksor:BondsPayableMember2024-12-310001452936pacoaksor:SeriesDBondsMemberpacoaksor:BondsPayableMember2025-03-310001452936pacoaksor:SeriesDBondsMemberpacoaksor:BondsPayableMember2024-12-310001452936pacoaksor:CrownPointeMortgageLoanMemberus-gaap:MortgagesMember2025-03-310001452936pacoaksor:CrownPointeMortgageLoanMemberus-gaap:MortgagesMember2024-12-310001452936pacoaksor:CrownPointeMortgageLoanMemberus-gaap:MortgagesMember2025-01-012025-03-310001452936pacoaksor:Georgia400CenterMortgageLoanMemberus-gaap:MortgagesMember2025-03-310001452936pacoaksor:Georgia400CenterMortgageLoanMemberus-gaap:MortgagesMember2024-12-310001452936pacoaksor:Georgia400CenterMortgageLoanMemberus-gaap:MortgagesMember2025-01-012025-03-310001452936pacoaksor:PORTMortgageLoan1Memberus-gaap:MortgagesMember2025-03-310001452936pacoaksor:PORTMortgageLoan1Memberus-gaap:MortgagesMember2024-12-310001452936pacoaksor:PORTMortgageLoan2Memberus-gaap:MortgagesMember2025-03-310001452936pacoaksor:PORTMortgageLoan2Memberus-gaap:MortgagesMember2024-12-310001452936pacoaksor:PORTMetLifeLoan1Memberus-gaap:MortgagesMember2025-03-310001452936pacoaksor:PORTMetLifeLoan1Memberus-gaap:MortgagesMember2024-12-310001452936pacoaksor:PORTMetLifeLoan2Memberus-gaap:MortgagesMember2025-03-310001452936pacoaksor:PORTMetLifeLoan2Memberus-gaap:MortgagesMember2024-12-310001452936pacoaksor:LincolnCourtMortgageLoanMemberus-gaap:MortgagesMember2025-03-310001452936pacoaksor:LincolnCourtMortgageLoanMemberus-gaap:MortgagesMember2024-12-310001452936pacoaksor:LincolnCourtMortgageLoanMemberus-gaap:MortgagesMember2025-01-012025-03-310001452936pacoaksor:MadisonSquareMortgageLoanMemberus-gaap:MortgagesMember2025-03-310001452936pacoaksor:MadisonSquareMortgageLoanMemberus-gaap:MortgagesMember2024-12-310001452936pacoaksor:MadisonSquareMortgageLoanMemberus-gaap:MortgagesMember2025-01-012025-03-310001452936pacoaksor:BankOfAmericaMortgageLoanMemberus-gaap:MortgagesMember2025-03-310001452936pacoaksor:BankOfAmericaMortgageLoanMemberus-gaap:MortgagesMember2024-12-310001452936pacoaksor:BankOfAmericaMortgageLoanMemberus-gaap:MortgagesMember2025-01-012025-03-310001452936pacoaksor:RichardsonOfficeMortgageLoanMemberus-gaap:MortgagesMember2025-03-310001452936pacoaksor:RichardsonOfficeMortgageLoanMemberus-gaap:MortgagesMember2024-12-310001452936pacoaksor:RichardsonOfficeMortgageLoanMemberus-gaap:MortgagesMember2025-01-012025-03-310001452936pacoaksor:QCHotelMortgageLoanMemberus-gaap:MortgagesMember2025-03-310001452936pacoaksor:QCHotelMortgageLoanMemberus-gaap:MortgagesMember2024-12-310001452936pacoaksor:QCHotelMortgageLoanMemberus-gaap:MortgagesMember2025-01-012025-03-310001452936pacoaksor:EightNineCorporateCentreMortgageLoanMemberus-gaap:MortgagesMember2025-03-310001452936pacoaksor:EightNineCorporateCentreMortgageLoanMemberus-gaap:MortgagesMember2024-12-310001452936pacoaksor:EightNineCorporateCentreMortgageLoanMemberus-gaap:MortgagesMember2025-01-012025-03-310001452936pacoaksor:QCHotelMortgageLoanMemberus-gaap:MortgagesMembersrt:MinimumMember2025-01-012025-03-310001452936pacoaksor:EightNineCorporateCentreMortgageLoanMemberus-gaap:MortgagesMembersrt:MinimumMember2025-01-012025-03-310001452936pacoaksor:EightNineCorporateCentreMortgageLoanMemberus-gaap:MortgagesMember2025-03-280001452936pacoaksor:MatureOverPeriodFromApril12025ThroughMarch312026Member2025-03-310001452936pacoaksor:SeriesBondsMemberpacoaksor:BondsPayableMember2025-03-310001452936pacoaksor:SeriesBondsMemberpacoaksor:BondsPayableMemberpacoaksor:CollateralizedByRealEstateMember2025-03-310001452936pacoaksor:SeriesBBondsMemberpacoaksor:BondsPayableMembersrt:MaximumMember2025-03-310001452936us-gaap:FairValueInputsLevel3Memberus-gaap:CarryingReportedAmountFairValueDisclosureMember2025-03-310001452936us-gaap:FairValueInputsLevel3Memberus-gaap:EstimateOfFairValueFairValueDisclosureMember2025-03-310001452936us-gaap:FairValueInputsLevel3Memberus-gaap:CarryingReportedAmountFairValueDisclosureMember2024-12-310001452936us-gaap:FairValueInputsLevel3Memberus-gaap:EstimateOfFairValueFairValueDisclosureMember2024-12-310001452936us-gaap:FairValueInputsLevel1Memberus-gaap:CarryingReportedAmountFairValueDisclosureMember2025-03-310001452936us-gaap:FairValueInputsLevel1Memberus-gaap:EstimateOfFairValueFairValueDisclosureMember2025-03-310001452936us-gaap:FairValueInputsLevel1Memberus-gaap:CarryingReportedAmountFairValueDisclosureMember2024-12-310001452936us-gaap:FairValueInputsLevel1Memberus-gaap:EstimateOfFairValueFairValueDisclosureMember2024-12-310001452936us-gaap:FairValueMeasurementsRecurringMember2025-03-310001452936us-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMember2025-03-310001452936us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2025-03-310001452936us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMember2025-03-310001452936us-gaap:FairValueMeasurementsRecurringMember2024-12-310001452936us-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMember2024-12-310001452936us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2024-12-310001452936us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMember2024-12-310001452936us-gaap:FairValueMeasurementsNonrecurringMember2024-12-310001452936us-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsNonrecurringMember2024-12-310001452936us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsNonrecurringMember2024-12-310001452936us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsNonrecurringMember2024-12-310001452936srt:HotelMember2024-12-310001452936us-gaap:IncomeApproachValuationTechniqueMember2024-12-310001452936srt:HotelMemberus-gaap:IncomeApproachValuationTechniqueMember2024-12-310001452936us-gaap:MeasurementInputDiscountRateMembersrt:MinimumMember2024-12-310001452936us-gaap:MeasurementInputDiscountRateMembersrt:MaximumMember2024-12-310001452936pacoaksor:MeasurementInputTerminalCapRateMembersrt:MinimumMember2024-12-310001452936pacoaksor:MeasurementInputTerminalCapRateMembersrt:MaximumMember2024-12-310001452936pacoaksor:SaleComparisonApproachMember2024-12-310001452936pacoaksor:DMHRealtyLLCMemberpacoaksor:AssetManagementFeesMember2025-01-012025-03-310001452936pacoaksor:DMHRealtyLLCMemberpacoaksor:AssetManagementFeesMember2024-01-012024-03-310001452936pacoaksor:DMHRealtyLLCMemberpacoaksor:AssetManagementFeesMember2025-03-310001452936pacoaksor:DMHRealtyLLCMemberpacoaksor:AssetManagementFeesMember2024-12-310001452936pacoaksor:DMHRealtyLLCMemberpacoaksor:PropertyManagementFeeMember2025-01-012025-03-310001452936pacoaksor:DMHRealtyLLCMemberpacoaksor:PropertyManagementFeeMember2024-01-012024-03-310001452936pacoaksor:DMHRealtyLLCMemberpacoaksor:PropertyManagementFeeMember2025-03-310001452936pacoaksor:DMHRealtyLLCMemberpacoaksor:PropertyManagementFeeMember2024-12-310001452936pacoaksor:DMHRealtyLLCMemberpacoaksor:DispositionFeesMember2025-01-012025-03-310001452936pacoaksor:DMHRealtyLLCMemberpacoaksor:DispositionFeesMember2024-01-012024-03-310001452936pacoaksor:DMHRealtyLLCMemberpacoaksor:DispositionFeesMember2025-03-310001452936pacoaksor:DMHRealtyLLCMemberpacoaksor:DispositionFeesMember2024-12-310001452936pacoaksor:DMHRealtyLLCMemberpacoaksor:ReimbursableOfferingCostsMember2025-01-012025-03-310001452936pacoaksor:DMHRealtyLLCMemberpacoaksor:ReimbursableOfferingCostsMember2024-01-012024-03-310001452936pacoaksor:DMHRealtyLLCMemberpacoaksor:ReimbursableOfferingCostsMember2025-03-310001452936pacoaksor:DMHRealtyLLCMemberpacoaksor:ReimbursableOfferingCostsMember2024-12-310001452936pacoaksor:DMHRealtyLLCMemberpacoaksor:LoanAndRelatedInterestMember2025-01-012025-03-310001452936pacoaksor:DMHRealtyLLCMemberpacoaksor:LoanAndRelatedInterestMember2024-01-012024-03-310001452936pacoaksor:DMHRealtyLLCMemberpacoaksor:LoanAndRelatedInterestMember2025-03-310001452936pacoaksor:DMHRealtyLLCMemberpacoaksor:LoanAndRelatedInterestMember2024-12-310001452936pacoaksor:DMHRealtyLLCMember2025-01-012025-03-310001452936pacoaksor:DMHRealtyLLCMember2024-01-012024-03-310001452936pacoaksor:DMHRealtyLLCMember2025-03-310001452936pacoaksor:DMHRealtyLLCMember2024-12-310001452936us-gaap:UnsecuredDebtMember2025-02-280001452936us-gaap:UnsecuredDebtMember2025-02-012025-02-280001452936pacoaksor:A110WilliamJointVentureMember2025-01-012025-03-310001452936pacoaksor:A110WilliamJointVentureMember2025-03-310001452936pacoaksor:A110WilliamJointVentureMember2024-12-310001452936pacoaksor:PacificOakOpportunityZoneFundIMember2025-03-310001452936pacoaksor:PacificOakOpportunityZoneFundIMember2024-12-310001452936pacoaksor:A353SacramentoJointVentureMember2025-03-310001452936pacoaksor:A353SacramentoJointVentureMember2024-12-310001452936pacoaksor:A110WilliamJointVentureMemberus-gaap:PreferredStockMember2025-03-310001452936pacoaksor:A110WilliamJointVentureMemberus-gaap:CommonStockMember2025-03-310001452936us-gaap:EquityMethodInvestmentNonconsolidatedInvesteeOrGroupOfInvesteesMember2025-03-310001452936us-gaap:EquityMethodInvestmentNonconsolidatedInvesteeOrGroupOfInvesteesMember2024-12-310001452936us-gaap:RelatedPartyMemberpacoaksor:VariableRateDebtMember2025-03-310001452936us-gaap:RelatedPartyMemberpacoaksor:VariableRateDebtMember2024-12-310001452936us-gaap:EquityMethodInvestmentNonconsolidatedInvesteeOrGroupOfInvesteesMember2025-01-012025-03-310001452936us-gaap:EquityMethodInvestmentNonconsolidatedInvesteeOrGroupOfInvesteesMember2024-01-012024-03-310001452936us-gaap:OperatingSegmentsMemberpacoaksor:StrategicOpportunisticPropertiesMember2025-01-012025-03-310001452936us-gaap:OperatingSegmentsMemberpacoaksor:ResidentialHomesMember2025-01-012025-03-310001452936us-gaap:OperatingSegmentsMemberpacoaksor:HotelsMember2025-01-012025-03-310001452936us-gaap:OperatingSegmentsMember2025-01-012025-03-310001452936pacoaksor:StrategicOpportunisticPropertiesMember2025-01-012025-03-310001452936pacoaksor:ResidentialHomesMember2025-01-012025-03-310001452936pacoaksor:HotelsMember2025-01-012025-03-310001452936us-gaap:OperatingSegmentsMemberpacoaksor:StrategicOpportunisticPropertiesMember2024-01-012024-03-310001452936us-gaap:OperatingSegmentsMemberpacoaksor:ResidentialHomesMember2024-01-012024-03-310001452936us-gaap:OperatingSegmentsMemberpacoaksor:HotelsMember2024-01-012024-03-310001452936us-gaap:OperatingSegmentsMember2024-01-012024-03-310001452936pacoaksor:StrategicOpportunisticPropertiesMember2024-01-012024-03-310001452936pacoaksor:ResidentialHomesMember2024-01-012024-03-310001452936pacoaksor:HotelsMember2024-01-012024-03-310001452936pacoaksor:StrategicOpportunisticPropertiesMember2025-03-310001452936pacoaksor:ResidentialHomesMember2025-03-310001452936pacoaksor:HotelsMember2025-03-310001452936pacoaksor:StrategicOpportunisticPropertiesMember2024-12-310001452936pacoaksor:ResidentialHomesMember2024-12-310001452936pacoaksor:HotelsMember2024-12-310001452936us-gaap:MortgagesMember2025-03-310001452936pacoaksor:CrownPointeMortgageLoanMemberus-gaap:MortgagesMemberus-gaap:SubsequentEventMemberpacoaksor:ForbearanceAgreementMember2025-04-210001452936pacoaksor:A110WilliamStreetMezzanineLoanMemberus-gaap:MortgagesMemberus-gaap:SubsequentEventMember2025-05-090001452936pacoaksor:A110WilliamStreetMezzanineLoanMemberus-gaap:MortgagesMemberus-gaap:SubsequentEventMember2025-05-092025-05-090001452936pacoaksor:A110WilliamStreetMezzanineLoanMemberpacoaksor:A110WilliamJointVentureMemberus-gaap:MortgagesMemberus-gaap:SubsequentEventMember2025-05-092025-05-090001452936us-gaap:SubsequentEventMember2025-04-012025-05-09
Table of Contents
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 March 31, 2025
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 number 000-54382
______________________________________________________
PACIFIC OAK STRATEGIC OPPORTUNITY REIT, INC.
(Exact Name of Registrant as Specified in Its Charter)
______________________________________________________
Maryland26-3842535
(State or Other Jurisdiction of
Incorporation or Organization)
(I.R.S. Employer
Identification No.)
11766 Wilshire Blvd., Suite 1670 
Los Angeles,California90025
(Address of Principal Executive Offices) (Zip Code)
(866) 722-6257
(Registrant’s Telephone Number, Including Area Code)
______________________________________________________________________
Securities registered pursuant to Section 12(b) of the Act:
Title of each classTrading Symbol(s)Name of each exchange on which registered
NoneN/AN/A

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. (Check one):
Large Accelerated FilerAccelerated Filer
Non-Accelerated FilerSmaller 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 May 9, 2025, there were 102,951,395 outstanding shares of common stock of Pacific Oak Strategic Opportunity REIT, Inc.


Table of Contents
PACIFIC OAK STRATEGIC OPPORTUNITY REIT, INC.
FORM 10-Q
March 31, 2025
INDEX 
PART I.
Item 1.
Item 2.
Item 3.
Item 4.
PART II.
Item 1.
Item 1A.
Item 2.
Item 3.
Item 4.
Item 5.
Item 6.

1


Table of Contents
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements

PACIFIC OAK STRATEGIC OPPORTUNITY REIT, INC.
CONSOLIDATED BALANCE SHEETS
(in thousands, except share data)
 March 31, 2025December 31, 2024
 (unaudited)
Assets
Real estate held for investment, net$876,170 $881,730 
Real estate held for sale, net780 2,349 
Real estate equity securities13,154 13,154 
Total real estate and real estate-related investments, net890,104 897,233 
Cash and cash equivalents23,035 56,000 
Restricted cash39,268 42,376 
Investments in unconsolidated entities80,477 88,087 
Due from affiliate1,502  
Rents and other receivables, net22,718 22,084 
Prepaid expenses and other assets20,197 19,176 
Total assets$1,077,301 $1,124,956 
Liabilities and equity
Notes and bonds payable related to real estate held for investment, net$835,844 $864,121 
Notes payable related to real estate held for sale, net400 1,171 
Notes and bonds payable, net836,244 865,292 
Accounts payable and accrued liabilities24,693 31,233 
Due to affiliate22,636 12,660 
Other liabilities57,847 59,968 
Total liabilities941,420 969,153 
Commitments, contingencies and guarantees (Note 9)
Equity
Stockholders’ equity
Preferred stock, $.01 par value; 10,000,000 shares authorized, no shares issued and outstanding
  
Common stock, $.01 par value; 1,000,000,000 shares authorized, 102,951,395 shares issued and outstanding as of March 31, 2025 and December 31, 2024.
1,030 1,030 
Additional paid-in capital898,682 898,682 
Cumulative distributions and net loss(760,569)(740,770)
Total stockholders’ equity139,143 158,942 
Noncontrolling interests(3,262)(3,139)
Total equity135,881 155,803 
Total liabilities and equity$1,077,301 $1,124,956 
See accompanying condensed notes to consolidated financial statements.
2


Table of Contents
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 1. Financial Statements (continued)

PACIFIC OAK STRATEGIC OPPORTUNITY REIT, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)
(in thousands, except share data)
 Three Months Ended March 31,
20252024
Revenues:
Rental income$28,245 $31,210 
Hotel revenues2,885 2,804 
Other operating income975 987 
Total revenues32,105 35,001 
Expenses:
Operating, maintenance, and management12,020 10,903 
Real estate taxes and insurance5,481 6,477 
Hotel expenses1,737 1,867 
Asset management fees to affiliates2,657 4,102 
General and administrative expenses2,849 3,252 
Foreign currency transaction gain, net(5,984)(3,913)
Depreciation and amortization9,683 10,749 
Interest expense, net16,143 16,773 
Impairment charges on real estate and related intangibles 39,265 
Total expenses44,586 89,475 
Other (loss) income:
Loss from unconsolidated entities(7,497)(8,077)
Other income842 455 
Gain on sale of real estate164 452 
Loss on real estate equity securities (15,350)
Total other loss, net(6,491)(22,520)
Net loss before income taxes(18,972)(76,994)
Income tax provision(890) 
Net loss(19,862)(76,994)
Net loss attributable to noncontrolling interests63 521 
Net loss attributable to common stockholders$(19,799)$(76,473)
Net loss per common share, basic and diluted$(0.19)$(0.74)
Weighted-average number of common shares outstanding, basic and diluted102,951,395 103,283,507 
See accompanying condensed notes to consolidated financial statements.
3


Table of Contents
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 1. Financial Statements (continued)

PACIFIC OAK STRATEGIC OPPORTUNITY REIT, INC.
CONSOLIDATED STATEMENTS OF EQUITY
(unaudited)
(in thousands, except share amounts)
Common StockAdditional
Paid-in Capital
Cumulative Distributions and Net LossTotal Stockholders' EquityNoncontrolling InterestsTotal Equity
 SharesAmounts
Balance, December 31, 2024102,951,395 $1,030 $898,682 $(740,770)$158,942 $(3,139)$155,803 
Net loss— — — (19,799)(19,799)(63)(19,862)
Noncontrolling interest distribution— — — — — (60)(60)
Balance, March 31, 2025102,951,395 $1,030 $898,682 $(760,569)$139,143 $(3,262)$135,881 
Common StockAdditional
Paid-in Capital
Cumulative Distributions and Net LossTotal Stockholders' EquityNoncontrolling InterestsTotal Equity
 SharesAmounts
Balance, December 31, 2023103,310,648 $1,033 $901,049 $(639,933)$262,149 $1,215 $263,364 
Net loss— — — (76,473)(76,473)(521)(76,994)
Transfers from redeemable common stock payable— — 756 — 756 — 756 
Noncontrolling interests’ contributions— — — — — 350 350 
Redemptions of common stock(95,841)(1)(755)— (756)— (756)
Balance, March 31, 2024103,214,807 $1,032 $901,050 $(716,406)$185,676 $1,044 $186,720 
See accompanying condensed notes to consolidated financial statements.
4


Table of Contents
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 1. Financial Statements (continued)

PACIFIC OAK STRATEGIC OPPORTUNITY REIT, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)
(in thousands)
Three Months Ended March 31,
 20252024
Cash Flows from Operating Activities:
Net loss$(19,862)$(76,994)
Adjustments to reconcile net loss to net cash used in operating activities:
Impairment charges on real estate and related intangibles 39,265 
Loss from unconsolidated entities7,497 8,077 
Depreciation and amortization9,683 10,749 
Loss on real estate equity securities 15,350 
Gain on sale of real estate(164)(452)
Amortization of deferred financing costs and debt discount and premium, net1,895 2,341 
Foreign currency transaction gain, net(5,984)(3,913)
Changes in assets and liabilities:
Rents and other receivables, net(521)114 
Prepaid expenses and other assets(2,071)1,286 
Accounts payable and accrued liabilities(6,607)(3,236)
Due to affiliates1,976 2,839 
Other liabilities1,305 (2,824)
Net cash used in operating activities(12,853)(7,398)
Cash Flows from Investing Activities:
Improvements to real estate(4,265)(9,862)
Proceed from sales of real estate, net1,351 1,498 
Funding for development obligations(1,855)(2,246)
Advance to affiliate(1,502) 
Purchase of interest rate caps (941)
Proceeds from interest rate caps 1,478 
Contributions to an unconsolidated entity (15,634)
Payments on foreign currency derivatives, net (478)
Proceeds from the sale of real estate equity securities 14,309 
Net cash used in investing activities(6,271)(11,876)
Cash Flows from Financing Activities:
Principal payments on notes and bonds payable(24,397)(108,996)
Payments of deferred financing costs(167)(1,422)
Noncontrolling interest distribution(60) 
Proceeds from loan from affiliate8,000  
Proceeds from notes payable 21,562 
Redemptions of common stock (756)
Noncontrolling interests’ contributions 350 
Net cash used in financing activities(16,624)(89,262)
Effect of exchange rate changes on cash, cash equivalents and restricted cash(325)1,019 
Net decrease in cash, cash equivalents and restricted cash(36,073)(107,517)
Cash, cash equivalents and restricted cash, beginning of period98,376 155,209 
Cash, cash equivalents and restricted cash, end of period$62,303 $47,692 
See accompanying condensed notes to consolidated financial statements.
5


Table of Contents
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 1. Financial Statements (continued)

PACIFIC OAK STRATEGIC OPPORTUNITY REIT, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
(unaudited)
(in thousands)
Three Months Ended March 31,
20252024
Supplemental Disclosure of Cash Flow Information:
Interest paid, net of capitalized interest of $376 and $1,062 for the three months ended March 31, 2025 and 2024, respectively
$19,055 $16,095 
Supplemental Disclosure of Significant Noncash Transaction:
Accrued improvements to real estate768 4,736 
Accrued development obligations9,644 8,967 
See accompanying condensed notes to consolidated financial statements.
6


Table of Contents
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 1. Financial Statements (continued)
PACIFIC OAK STRATEGIC OPPORTUNITY REIT, INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
March 31, 2025
(unaudited)

1.ORGANIZATION
Pacific Oak Strategic Opportunity REIT, Inc. (the “Company”) was formed on October 8, 2008, as a Maryland corporation and elected to be taxed as a real estate investment trust (“REIT”). The Company conducts its business primarily through Pacific Oak SOR (BVI) Holdings, Ltd. (“Pacific Oak SOR BVI”), a private company limited by shares according to the British Virgin Islands Business Companies Act, 2004, which was incorporated on December 18, 2015 and is authorized to issue a maximum of 50,000 common shares with no par value. Upon incorporation, Pacific Oak SOR BVI issued one certificate containing 10,000 common shares with no par value to Pacific Oak Strategic Opportunity Limited Partnership (the “Operating Partnership”), a Delaware limited partnership formed on December 10, 2008. The Company is the sole general partner of, and owns a 0.1% partnership interest in, the Operating Partnership. Pacific Oak Strategic Opportunity Holdings LLC (“REIT Holdings”), a Delaware limited liability company formed on December 9, 2008, owns the remaining 99.9% interest in the Operating Partnership and is its sole limited partner. The Company is the sole member and manager of REIT Holdings.

2.SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
There have been no significant changes to the Company’s accounting policies since it filed its audited financial statements in its Annual Report on Form 10-K for the year ended December 31, 2024. For further information about the Company’s accounting policies, refer to the Company’s consolidated financial statements and notes thereto for the year ended December 31, 2024, included in the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission (“SEC”).
Principles of Consolidation and Basis of Presentation
The accompanying unaudited consolidated financial statements and condensed notes thereto have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial information as contained within the Financial Accounting Standards Board’s (“FASB”) Accounting Standards Codification and the rules and regulations of the SEC, including the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, the unaudited consolidated financial statements do not include all of the information and footnotes required by GAAP for audited financial statements. In the opinion of management, the financial statements for the unaudited interim periods presented include all adjustments, which are of a normal and recurring nature, necessary for a fair and consistent presentation of the results for such periods. Operating results for the three months ended March 31, 2025, are not necessarily indicative of the results that may be expected for the year ending December 31, 2025.
The consolidated financial statements include the accounts of the Company, REIT Holdings, the Operating Partnership, Pacific Oak SOR BVI and their direct and indirect wholly owned subsidiaries, and joint ventures in which the Company has a controlling interest and variable interest entities in which the Company is the primary beneficiary. All significant intercompany balances and transactions are eliminated in consolidation.
Liquidity
The Company generally finances its real estate investments using notes payable that are typically structured as non-recourse secured mortgages with original maturities of three to five years, with short term extension options available upon the Company meeting certain debt extension covenants. Additionally, the Company has issued bonds in Israel to finance its real estate investments which have original maturities of three to six years. Each reporting period, management evaluates the Company’s ability to continue as a going concern by evaluating conditions and events, including assessing the liquidity needs to satisfy upcoming debt obligations and the ability to satisfy debt covenant requirements. The Company has $503.6 million of debt obligations coming due within one year following the report issuance date, which includes 388.2 million Israeli new shekels ($104.4 million as of March 31, 2025) of Series B bonds due on January 31, 2026. On January 31, 2025, the Company made the remaining second principal installment payment of 75.3 million Israeli new shekels ($21.0 million as of January 31, 2025) in connection with the Series B bonds.
7


Table of Contents
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 1.     Financial Statements (continued)
PACIFIC OAK STRATEGIC OPPORTUNITY REIT, INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
March 31, 2025
(unaudited)
In order to satisfy obligations as they mature, management will evaluate its options and may seek to utilize extension options (if available) in the respective loan agreements, may make partial loan repayments to meet debt covenant requirements, may seek to refinance certain debt instruments, may sell real estate equity securities to convert to cash to make principal payments, may market one or more properties for sale or may negotiate a turnover of one or more secured properties back to the related mortgage lender and remit payment for any associated loan guarantee. Historically, the Company has successfully issued new debt, refinanced maturing debt instruments or utilized extension options in order to satisfy obligations as they come due and has not negotiated a turnover of a property back to a lender, though the Company may utilize such option if necessary.
Use of Estimates
The preparation of the consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Actual results could materially differ from those estimates.
Reclassifications
Certain amounts in the accompanying consolidated balance sheets have been reclassified to conform to the current period presentation. During the three months ended March 31, 2025, the Company sold 12 residential homes and as of March 31, 2025, six residential homes met the held for sale criteria. As a result, certain assets and liabilities were reclassified to held for sale in the accompanying consolidated balance sheets for all periods presented. The reclassifications have not changed the results of operations of the prior period.
Square Footage, Occupancy and Other Measures
Any references to square footage, number of homes, acreage, occupancy or annualized base rent are unaudited and outside the scope of the Company’s independent registered public accounting firm’s review of the Company’s financial statements in accordance with the standards of the United States Public Company Accounting Oversight Board.
Recently Issued Accounting Standards Updates
In November 2024, the FASB issued Accounting Standards Update (“ASU”) 2024-03, Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures (Subtopic 220-40), Disaggregation of Income Statement Expenses. The ASU will require the Company to provide more detailed information about the types of expenses (including purchases of inventory, employee compensation, depreciation, amortization, and depletion) in commonly presented expense captions (such as cost of sales, selling, general and administrative expenses, and research and development). The ASU does not change the expense captions an entity presents on the face of the income statement. The amendments in this update are effective for annual reporting periods beginning after December 15, 2026, and interim reporting periods beginning after December 15, 2027. The Company is currently evaluating the effect of this adoption on the Company’s disclosures.

3.REAL ESTATE HELD FOR INVESTMENT
8


Table of Contents
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 1.     Financial Statements (continued)
PACIFIC OAK STRATEGIC OPPORTUNITY REIT, INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
March 31, 2025
(unaudited)
As of March 31, 2025, the Company consolidated nine office complexes, encompassing, in the aggregate, 3.2 million rentable square feet and these properties were 66% occupied. In addition, the Company owned one residential home portfolio consisting of 2,083 residential homes, and one apartment property containing 317 units, which were 93% and 91% occupied, respectively. The Company also owned one hotel property with 196 rooms, three investments in undeveloped land with 247 developable acres, and one office/retail development property. The following table summarizes the Company’s real estate held for investment as of March 31, 2025, and December 31, 2024, respectively (in thousands):
March 31, 2025
December 31, 2024
Land$198,178 $197,591 
Buildings and improvements837,211 834,610 
Tenant origination and absorption costs11,331 11,394 
Real estate, cost1,046,720 1,043,595 
Accumulated depreciation and amortization(170,550)(161,865)
Real estate held for investment, net$876,170 $881,730 

Operating Leases
Certain of the Company’s real estate properties are leased to tenants under operating leases for which the terms and expirations vary. As of March 31, 2025, the leases, excluding options to extend, apartment leases and residential home leases, which have terms that are generally one year or less, had remaining terms of up to 15.3 years with a weighted-average remaining term of 3.4 years. Some of the leases have provisions to extend the lease agreements, options for early termination after paying a specified penalty and other terms and conditions as negotiated. The Company retains substantially all of the risks and benefits of ownership of the real estate assets leased to tenants. Generally, upon the execution of a lease, the Company requires a security deposit from tenants in the form of a cash deposit and/or a letter of credit. The amount required as a security deposit varies depending upon the terms of the respective leases and the creditworthiness of the tenant, but generally are not significant amounts. Therefore, exposure to credit risk exists to the extent that a receivable from a tenant exceeds the amount of its security deposit. Security deposits received in cash and assumed in real estate acquisitions related to tenant leases are included in other liabilities in the accompanying consolidated balance sheets totaled $5.8 million and $5.9 million as of March 31, 2025, and December 31, 2024, respectively.
As of March 31, 2025 and December 31, 2024, the cumulative deferred rent receivable balance, including unamortized lease incentive receivables, was $19.5 million and $19.7 million, respectively, and is included in rents and other receivables in the accompanying consolidated balance sheets. The cumulative deferred rent balance included $2.6 million and $2.2 million of unamortized lease incentives as of March 31, 2025 and December 31, 2024, respectively.
As of March 31, 2025, the future minimum rental income from the Company’s office complexes, under non-cancelable operating leases was as follows (in thousands):
April 1, 2025 through December 31, 2025$43,272 
202648,678 
202740,485 
202832,630 
202926,291 
Thereafter46,962 
$238,318 
Geographic Concentration Risk
9


Table of Contents
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 1.     Financial Statements (continued)
PACIFIC OAK STRATEGIC OPPORTUNITY REIT, INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
March 31, 2025
(unaudited)
As of March 31, 2025, the Company’s real estate investments in California and Georgia represented 11.8% and 11.7%, respectively, of the Company’s total assets. As a result, the geographic concentration of the Company’s portfolio makes it particularly susceptible to adverse economic developments in the California and Georgia real estate markets. Any adverse economic or real estate developments in these markets, such as business layoffs or downsizing, industry slowdowns, relocations of businesses, changing demographics and other factors, or any decrease in demand for office space resulting from the local business climate, could adversely affect the Company’s operating results and its ability to make distributions to stockholders.
Hotel Property
The following table provides detailed information regarding the Company’s hotel revenues for its hotel property during the three months ended March 31, 2025 and 2024 (in thousands):
Three Months Ended March 31,
20252024
Hotel revenues:
Room$2,584 $2,465 
Other301 339 
Hotel revenues$2,885 $2,804 
Contract Liabilities
The Company’s contract liabilities are comprised of: hotel advanced deposits, deferred proceeds received from the buyers of the Park Highlands land sales, and value of Park Highlands land that was contributed to a master association. As of March 31, 2025 and December 31, 2024, contract liabilities were $24.3 million and $25.7 million, respectively, which are included in other liabilities on the accompanying consolidated balance sheets.

























10


Table of Contents
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 1.     Financial Statements (continued)
PACIFIC OAK STRATEGIC OPPORTUNITY REIT, INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
March 31, 2025
(unaudited)
4.NOTES AND BONDS PAYABLE
As of March 31, 2025 and December 31, 2024, the Company’s notes and bonds payable consisted of the following (dollars in thousands):
 
Book Value as of
March 31, 2025
Book Value as of
December 31, 2024
Contractual Interest Rate as of March 31, 2025 (1)
Effective Interest Rate at March 31, 2025 (1)
Payment Type (2)
Maturity Date (3)
Series B Bonds (4)
$104,421 $127,486 4.43%4.43%
(4)
01/31/2026
Series C Bonds (4)
38,193 39,049 9.00%9.00%
(4)
06/30/2026
Series D Bonds (4)
157,898 161,436 10.50%10.50%
(4)
02/28/2029
Crown Pointe Mortgage Loan54,738 54,738 
SOFR + 2.30%
6.71%Interest Only
04/1/2025 (5)
Georgia 400 Center Mortgage Loan (6)
39,514 39,662 
SOFR + 2.75%
7.16%Principal & Interest
03/22/2025 (5)
PORT Mortgage Loan 131,792 31,792 4.74%4.74%Interest Only10/01/2025
PORT Mortgage Loan 210,523 10,523 4.72%4.72%Interest Only03/01/2026
PORT MetLife Loan 1 (6)
55,218 55,939 
3.90%
3.90%
Interest Only04/10/2026
PORT MetLife Loan 2 (6)
93,049 93,275 3.99%3.99%Interest Only04/10/2026
Lincoln Court Mortgage Loan (6)
31,325 31,325 
SOFR + 3.25%
7.66%Interest Only
08/07/2025 (5)
Madison Square Mortgage Loan (6)
20,722 20,722 
SOFR + 3.00%
7.41%Interest Only
04/08/2025 (5)
Bank of America Mortgage Loan (7)
154,736 156,836 
SOFR + 2.75%
7.16%Principal & Interest
09/01/2026 (5)
Richardson Office Mortgage Loan (8)
11,958 12,018 
SOFR +3.50% (8)
7.91%Principal & Interest
04/30/2025 (5)
Q&C Hotel Mortgage Loan (8)
21,904 21,966 
SOFR +3.50% (8)
7.91%Principal & Interest
04/30/2025 (5)
Eight and Nine Corporate Centre Mortgage Loan (9)
20,000 20,000 
SOFR + 4.90% (9)
9.31%Interest Only
02/09/2026 (5)
Total Notes and Bonds Payable principal outstanding845,991 876,767 
Deferred financing costs and debt discount and premium, net (10)
(9,747)(11,475)
Total Notes and Bonds Payable, net$836,244 $865,292 
_____________________
(1) Contractual interest rate represents the interest rate in effect under the loan as of March 31, 2025. Effective interest rate was calculated as the actual interest rate in effect as of March 31, 2025 (consisting of the contractual interest rate and contractual floor rates), using Secured Overnight Financing Rate (“SOFR”) as of March 31, 2025, where applicable.
(2) Represents the payment type required under these loans as of March 31, 2025. Certain future monthly payments due under these loans also include amortizing principal payments.
(3) Represents the initial maturity date or the maturity date as extended as of March 31, 2025. For more information of the Company’s contractual obligations under its notes and bonds payable, see five-year maturity table, below.
(4) See “Israeli Bond Financings” below for additional details on the Company’s bonds.
(5) Subject to certain conditions, the maturity dates of certain loans may be extended beyond the date shown. Subsequent to March 31, 2025, the Company entered into a forbearance agreement with the lender for the Crown Pointe Mortgage Loan, refer to Note 10 for additional details. Additionally, as of the filing date of this Quarterly Report on Form 10-Q, the Company was in technical default for the Madison Square, Q&C Hotel, Georgia 400 Center, and Richardson Office Mortgage Loans.
(6) The Company’s notes and bonds payable are generally non-recourse. These mortgage loans have guarantees over certain balances whereby the Company would be required to make the remaining payments in the event that the Company turned the property over to the lender.
(7) This loan was cross-collateralized by the associated properties: Park Centre, 1180 Raymond, The Marq, and Oakland City Center.
(8) These loans are cross-collateralized by the Richardson Office and Q&C Hotel properties. The effective interest rate is at the higher of one-month SOFR plus 3.50% or 7.50%.
(9) The effective interest rate is at the higher of one-month SOFR plus 4.90% or 8.90%. On March 28, 2025, the loan was amended to increase the maximum borrowing capacity to $23.5 million, subject to certain conditions.
(10) Represents the unamortized premium/discount on notes and bonds payable due to the above- and below-market interest rates when the debt was assumed. The discount/premium is amortized over the remaining life of the notes and bonds payable.
11


Table of Contents
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 1.     Financial Statements (continued)
PACIFIC OAK STRATEGIC OPPORTUNITY REIT, INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
March 31, 2025
(unaudited)
During the three months ended March 31, 2025 and 2024, the Company incurred $16.1 million and $16.8 million, respectively, of interest expense. Included in interest expense during the three months ended March 31, 2025 and 2024 was $1.9 million and $2.3 million, respectively of amortization of deferred financing costs and debt discount and premium, net.
As of March 31, 2025 and December 31, 2024, the Company’s interest payable was $6.2 million and $11.0 million, respectively.
The following is a schedule of maturities, including principal amortization payments, for all notes and bonds payable outstanding as of March 31, 2025 (in thousands):
April 1, 2025 through December 31, 2025$218,259 
2026469,833 
202752,633 
202852,633 
202952,633 
$845,991 
As of March 31, 2025, the Company had $355.3 million of debt obligations scheduled to mature over the period from April 1, 2025 through March 31, 2026. The Company has extension options with respect to $126.8 million of the debt obligations outstanding that are scheduled to mature over the next 12 months; however, the Company cannot exercise these options if not then in compliance with certain financial covenants in the loans without making a cash payment and there is no assurance that the Company will be able to meet these requirements. All of the Company’s debt obligations are generally non-recourse, subject to certain limited guaranty payments, as outlined in the table above, except for the Series Bonds. The Company plans to utilize available extension options or seek to refinance the notes and bonds payable. The Company may also choose to market the properties for sale or may negotiate a turnover of the secured properties back to the related mortgage lender.
Debt Covenant Compliance
The Company’s notes payable contain various financial debt covenants, including debt-to-value, debt yield, minimum equity requirements, and debt service coverage ratios. As of March 31, 2025, the Company was in compliance with all of these debt covenants with the exception that the Lincoln Court Mortgage Loan was not in compliance with the debt service coverage requirement. As a result of such non-compliance, the Company is required to provide a cash sweep for the Lincoln Court Mortgage Loan, and the remaining loans are at-risk of cash sweeps and/or principal pay downs if in non-compliance.
Israeli Bond Financings
As of March 31, 2025, the Company had bonds outstanding of 1.1 billion Israeli new shekels ($300.5 million as of March 31, 2025) (“Series Bonds”), of which 142.0 million Israeli new shekels ($38.2 million as of March 31, 2025) were collateralized by real estate (specified lands in Park Highlands and Richardson). On January 31, 2025, the Company made the remaining second principal installment payment of 75.3 million Israeli new shekels ($21.0 million as of January 31, 2025) in connection with the Company’s Series B bonds. The Series Bonds principal payments are due on dates ranging from January 2026 to February 2029 with interest rates of 4.43% to 10.50%. The deeds of trust that govern the terms of the Series Bonds contain various financial covenants. As of March 31, 2025, the Company was in compliance with all of these financial debt covenants.







12


Table of Contents
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 1.     Financial Statements (continued)
PACIFIC OAK STRATEGIC OPPORTUNITY REIT, INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
March 31, 2025
(unaudited)
5.FAIR VALUE DISCLOSURES
The following were the carrying amounts and fair values of the Company’s financial instruments as of March 31, 2025 and December 31, 2024, which carrying amounts do not approximate the fair values (in thousands):
March 31, 2025
December 31, 2024
Carrying AmountFair ValueCarrying AmountFair Value
Financial liabilities (Level 3):
Notes payable$543,340 $538,889 $545,906 $540,191 
Financial liabilities (Level 1):
Series Bonds$292,904 $269,045 $319,386 $329,141 

Disclosure of the fair value of financial instruments is based on pertinent information available to the Company as of the period end and requires a significant amount of judgment. This has made the estimation of fair values difficult and, therefore, both the actual results and the Company’s estimate of value at a future date could be materially different.
As of March 31, 2025, the Company measured the following assets at fair value (in thousands):
  Fair Value Measurements Using
TotalQuoted Prices in Active Markets for Identical Assets
(Level 1)
Significant Other Observable Inputs
(Level 2)
Significant Unobservable Inputs
(Level 3)
Recurring Basis:
Real estate equity securities$13,154 $13,154 $ $ 

As of December 31, 2024, the Company measured the following assets at fair value (in thousands):
  Fair Value Measurements Using
TotalQuoted Prices in Active Markets for Identical Assets
(Level 1)
Significant Other Observable Inputs
(Level 2)
Significant Unobservable Inputs
(Level 3)
Recurring Basis:
Real estate equity securities$13,154 $13,154 $ $ 
Nonrecurring Basis:
Impaired real estate (1)
$338,286 $ $ $338,286 
_____________________
(1) Amount represents the fair value for a real estate asset impacted by impairment charges during the year ended December 31, 2024, as of the date that the fair value measurement was made. During the year ended December 31, 2024, five of the Company’s strategic opportunistic properties and one hotel were impaired and written down to their estimated fair values due to declines in market conditions and projected cash flows. Three of the Company’s strategic opportunistic properties and one hotel were measured based on an income approach with the significant unobservable inputs used in evaluating the estimated fair value of the properties, with discount rates between 8.25% to 9.50% and terminal cap rates between 7.25% to 8.00%. One strategic opportunistic property was measured based on a quoted price and another based on a sales comparison approach.The carrying value for the real estate asset may have subsequently increased or decreased from the fair value reflected due to activity that has occurred since the measurement date.

6.RELATED PARTY TRANSACTIONS
The Company has entered into agreements with certain affiliates pursuant to which they provide services to the Company. Pursuant to the terms of these agreements, summarized below are the related-party costs incurred by the Company for the three months ended March 31, 2025 and 2024, respectively, and any related amounts payable as of March 31, 2025 and
13


Table of Contents
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 1.     Financial Statements (continued)
PACIFIC OAK STRATEGIC OPPORTUNITY REIT, INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
March 31, 2025
(unaudited)
December 31, 2024 (in thousands):
Incurred during the three months ended March 31,Payable as of
20252024
March 31, 2025
December 31, 2024
Asset management fees$2,657 $4,102 $13,938 $12,006 
Property management fees (1)
 677   
Disposition fees 15   
Reimbursable offering costs (2)
  609 654 
Loan and related interest (3)
89  8,089  
$2,746 $4,794 $22,636 $12,660 
_____________________
(1) Property management fees paid to DMH Realty, LLC, a previous affiliate of the Company, are recorded as operating, maintenance, and management expenses in the accompanying consolidated statements of operations.
(2) Reimbursable offering costs related to the terminated PORT private offering and payable to Pacific Oak Capital Advisors, LLC (“Pacific Oak Capital Advisors”), the Company’s advisor.
(3) In February 2025, the Company entered into an $8.0 million unsecured loan agreement with Pacific Oak Capital Advisors. The loan carries an annual interest rate of 12% and has an initial maturity in May 2025, with an available 90-day extension exercisable by the Company.
During the three months ended March 31, 2025, the Company provided $1.5 million of funding to the 110 William Joint Venture and a result, the Company recognized a due from affiliate of $1.5 million as of March 31, 2025.

7.INVESTMENT IN UNCONSOLIDATED ENTITIES
As of March 31, 2025 and December 31, 2024, the Company’s investments in unconsolidated entities were composed of the following (dollars in thousands):
Number of Properties as of March 31, 2025
Investment Balance as of
Joint VentureLocationOwnership %
March 31, 2025
December 31, 2024
110 William Joint Venture1New York, New York
(1)
$61,126 $68,467 
Pacific Oak Opportunity Zone Fund I4Various47.0%19,351 
(2)
19,620 
353 Sacramento Joint Venture1San Francisco, California55.0% 
(3)
 
$80,477 $88,087 
_____________________
(1) As of March 31, 2025, the Company owned 77.5% of preferred interest and 100% of common interest in the 110 William Joint Venture.
(2) The maximum exposure to loss as a result of the Company’s investment in the Pacific Oak Opportunity Zone Fund I is limited to the carrying amount of the investment.
(3) The Company suspended the equity method of accounting for the 353 Sacramento Joint Venture.
Summarized financial information for investment in unconsolidated entities follows (in thousands):
14


Table of Contents
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 1.     Financial Statements (continued)
PACIFIC OAK STRATEGIC OPPORTUNITY REIT, INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
March 31, 2025
(unaudited)
March 31, 2025December 31, 2024
Assets:
Real estate, net$509,325 $486,177 
Total assets581,440 558,371 
Liabilities:
Notes payable, net (1)
471,347 446,843 
Total liabilities519,653 484,040 
Total equity$61,787 $74,331 
_____________________
(1) The 110 William Joint Venture met funding conditions and as of March 31, 2025 and December 31, 2024, $53.6 million and $29.0 million, respectively was drawn under the $56.7 million funding facility. Subsequent to March 31, 2025, the 110 William Joint Venture entered into a mezzanine loan agreement. Refer to Note 10 for additional details.
For the Three Months Ended March 31,
20252024
Total revenues$8,041 $9,277 
Operating loss(12,198)(10,230)
Net loss$(12,364)$(10,221)
8.REPORTING SEGMENTS
The Company recognizes three reporting segments for the three months ended March 31, 2025 and 2024 and consists of strategic opportunistic properties and real estate-related investments (“strategic opportunistic properties”), residential homes, and hotel. The Company's Chief Executive Officer and President, who are also the chief operating decision makers (the “CODM”), measure the property-level operating performance on an unlevered basis, using net operating income, to make decisions about resource allocations. The following tables summarize information for the reporting segments (in thousands):
Three Months Ended March 31, 2025
Strategic Opportunistic Properties
Residential HomesHotelTotal
Total revenues$20,561 $8,659 $2,885 $32,105 
Less (1):
Operating, maintenance and management(8,483)(3,537) (12,020)
Hotel expenses  (1,737)(1,737)
Real estate taxes and insurance(3,201)(2,280) (5,481)
Reportable segment total rental operating expenses(11,684)(5,817)(1,737)(19,238)
Reportable segment net operating income8,877 2,842 1,148 12,867 
Interest expense, net(13,309)(2,281)(553)(16,143)
Other segment items (2)
(5,913)(2,872)(420)(9,205)
Total expenses(30,906)(10,970)(2,710)(44,586)
Loss from unconsolidated entities(7,497)
Other income842 
Gain on sale of real estate164 
Total other loss, net(6,491)
Net loss before income taxes(18,972)
Income tax provision(890)
Net loss$(19,862)
15


Table of Contents
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 1.     Financial Statements (continued)
PACIFIC OAK STRATEGIC OPPORTUNITY REIT, INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
March 31, 2025
(unaudited)
_____________________
(1) The significant expense categories and amounts align with the segment-level information that is regularly provided to the CODM. All corporate related costs are included in the strategic opportunistic properties segment to align with how financial information is presented.
(2) Other segment items for each reportable segment include: asset management fees to affiliates, general and administrative expenses, foreign currency transaction loss or gain, net, and depreciation and amortization. Corporate overhead is not allocated between segments; all corporate overhead is included in the strategic opportunistic properties segment.
Three Months Ended March 31, 2024
Strategic Opportunistic Properties
Residential HomesHotelTotal
Total revenues$23,131 $9,066 $2,804 $35,001 
Less (1):
Operating, maintenance and management(8,493)(2,410) (10,903)
Hotel expenses  (1,867)(1,867)
Real estate taxes and insurance(4,087)(2,390) (6,477)
Reportable segment total rental operating expenses(12,580)(4,800)(1,867)(19,247)
Reportable segment net operating income10,551 4,266 937 15,754 
Interest expense, net(13,833)(2,370)(570)(16,773)
Other segment items (2)
(45,714)(3,763)(3,978)(53,455)
Total expenses(72,127)(10,933)(6,415)(89,475)
Loss from unconsolidated entities(8,077)
Other income455 
Loss on real estate equity securities(15,350)
Gain on sale of real estate452 
Total other loss, net(22,520)
Net loss$(76,994)
_____________________
(1) The significant expense categories and amounts align with the segment-level information that is regularly provided to the CODM. All corporate related costs are included in the strategic opportunistic properties segment to align with how financial information is presented.
(2) Other segment items for each reportable segment include: asset management fees to affiliates, general and administrative expenses, foreign currency transaction loss or gain, net, depreciation and amortization, and impairment charges on real estate and related intangibles. Corporate overhead is not allocated between segments; all corporate overhead is included in the strategic opportunistic properties segment.
Total assets related to the reporting segments as of March 31, 2025 and December 31, 2024 are as follows (in thousands):
Strategic Opportunistic PropertiesResidential HomesHotelTotal
Total assets as of March 31, 2025
$756,265 $284,636 $36,400 $1,077,301 
Total assets as of December 31, 2024
$800,597 $288,908 $35,451 $1,124,956 

9.COMMITMENTS, CONTINGENCIES AND GUARANTEES
Lease Obligations
16


Table of Contents
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 1.     Financial Statements (continued)
PACIFIC OAK STRATEGIC OPPORTUNITY REIT, INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
March 31, 2025
(unaudited)
As of March 31, 2025 and December 31, 2024, the Company’s lease and rights to a leasehold interest with respect to 210 West 31st Street, which was accounted as a finance lease, are included in the consolidated balance sheet as follows:
March 31, 2025
December 31, 2024
Right-of-use asset (included in real estate held for investment, net, in thousands)$6,014 $6,014 
Lease obligation (included in other liabilities, in thousands) 9,651 9,632 
Remaining lease term88.8 years89.0 years
Discount rate4.8 %4.8 %
As of March 31, 2025, the Company had a leasehold interest expiring in 2114. Future minimum lease payments under the Company’s finance lease as of March 31, 2025, are as follows (in thousands):
April 1, 2025 through December 31, 2025$297 
2026396 
2027396 
2028396 
2029396 
Thereafter50,979 
Total expected minimum lease obligations52,860 
Less: Amount representing interest (1)
(43,209)
Present value of net minimum lease payments (2)
$9,651 
_____________________
(1) Interest includes the amount necessary to reduce the total expected minimum lease obligations to present value calculated at the Company’s incremental borrowing rate at acquisition.
(2) The present value of net minimum lease payments is included in other liabilities in the accompanying consolidated balance sheets.

Guarantee Agreements
As of March 31, 2025, and as part of the 110 William Joint Venture debt and restructuring agreements, the Company guaranteed the completion of the construction and the development of the building expenditures and tenant improvements. The Company also guaranteed all debt servicing costs and timely debt payments by the 110 William Joint Venture. The guaranteed amounts are due upon occurrence of a triggering event, such as default for nonpayment or failure to perform based on the conditions defined in the agreement. As of March 31, 2025, the maximum potential amount of future payments under the Company’s guarantees is not estimable as it is dependent on various factors including the 110 William Joint Venture’s future operating performance level, potential completion cost overages, future levels of variable-rate debt and related interest, and the amount of future contributions by the Company. Due to uncertainties surrounding these factors, the Company was unable to estimate the maximum amounts payable under the guarantees. As of March 31, 2025, no triggering events had occurred, the likelihood of loss was determined to be remote, and no liability related to the guarantees was recognized. Subsequent to March 31, 2025, the 110 William Joint Venture entered into a mezzanine loan agreement. Refer to Note 10 for additional details.
As of March 31, 2025, and as part of the Georgia 400, Madison Square, and Lincoln Court mortgage loans, the Company guaranteed the payment of $57.8 million, whereby the Company would be required to make payments in the event that the Company turned the property over to the lender.
Economic Dependency
The Company is dependent on Pacific Oak Capital Advisors and a subsidiary of Second Avenue Group, LLC which is the advisor for the Company’s residential homes portfolio for certain services that are essential to the Company, including the identification, evaluation, negotiation, origination, acquisition and disposition of investments; management of the daily
17


Table of Contents
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 1.     Financial Statements (continued)
PACIFIC OAK STRATEGIC OPPORTUNITY REIT, INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
March 31, 2025
(unaudited)
operations of the Company’s investment portfolio; and other general and administrative responsibilities. In the event that the advisors are unable to provide these services, the Company will be required to obtain such services from other sources.
Environmental
As an owner of real estate, the Company is subject to various environmental laws of federal, state and local governments. Although there can be no assurance, the Company is not aware of any environmental liability that could have a material adverse effect on its financial condition or results of operations as of March 31, 2025.
Legal Matters
In the ordinary course of business, the Company may become subject to litigation, claims and regulatory matters. As of March 31, 2025, there are no material legal or regulatory proceedings pending or known to be contemplated against the Company or its properties.

10.SUBSEQUENT EVENTS
The Company evaluates subsequent events up until the date the consolidated financial statements are issued.
Crown Pointe Mortgage Loan
On April 21, 2025, the Company entered into a forbearance agreement for the Crown Pointe Mortgage Loan. This agreement provides for the acknowledgment of an existing event of default due to non-repayment of the $54.7 million loan upon its April 1, 2025 maturity and the lender’s agreement to forbear from exercising its remedies until September 30, 2025.
110 William Joint Venture
On May 9, 2025, the 110 William Joint Venture entered into a mezzanine loan agreement for $21.0 million, of which $13.4 million was funded at closing. The loan has an initial maturity date of July 5, 2026 with two annual extensions available and has an annual interest rate of one-month SOFR plus 15.0%. Additionally, subsequent to March 31, 2025, the 110 William Joint Venture successfully delivered a tranche of office space to a major tenant and as a result, was entitled to a lump sum payment of $15.3 million from the tenant.
18


Table of Contents
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis should be read in conjunction with the accompanying financial statements of Pacific Oak Strategic Opportunity REIT, Inc. and the notes thereto. As used herein, the terms “we,” “our” and “us” refer to Pacific Oak Strategic Opportunity REIT, Inc., a Maryland corporation, and, as required by context, Pacific Oak Strategic Opportunity Limited Partnership, a Delaware limited partnership, which we refer to as the “Operating Partnership,” and to their subsidiaries.
Forward-Looking Statements
Certain statements included in this Quarterly Report on Form 10-Q are forward-looking statements. Those statements include statements regarding the intent, belief or current expectations of Pacific Oak Strategic Opportunity REIT, Inc. and members of our management team, as well as the assumptions on which such statements are based, and generally are identified by the use of words such as “may,” “will,” “seeks,” “anticipates,” “believes,” “estimates,” “expects,” “plans,” “intends,” “should” or similar expressions. Actual results may differ materially from those contemplated by such forward-looking statements. Further, forward-looking statements speak only as of the date they are made, and we undertake no obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events or changes to future operating results over time, unless required by law.
The following are some of the risks and uncertainties, although not all of the risks and uncertainties, which could cause our actual results to differ materially from those presented in our forward-looking statements:
Because no public trading market for our shares currently exists, and we have indefinitely suspended our share redemption program, it will be difficult for our stockholders to sell their shares.
We have limited liquidity relative to our current and anticipated needs, which may limit our ability to retain certain investments and to make new investments.
Our opportunistic investment strategy involves a higher risk of loss than would a strategy of investing in some other types of real estate and real estate-related investments.
We depend on our advisor, Pacific Oak Capital Advisors, LLC, and a subsidiary of Second Avenue Group, LLC which is the advisor for our residential homes portfolio (“PORT Advisor”), to conduct our operations and eventually dispose of our investments.
A concentration of our real estate investments in any one property class may leave our profitability vulnerable to a downturn in such sector.
Because of the concentration of a significant portion of our assets in two geographic areas, any adverse economic, real estate or business conditions in these areas could affect our operating results and our ability to make distributions to our stockholders.
Disruptions in the financial markets and uncertain economic conditions could adversely affect our ability to implement our business strategy, including market rental rates, commercial real estate values, and our ability to secure debt financing and service debt obligations, and generate returns to stockholders. In addition, our real estate investments may be affected by unfavorable real estate market and general economic conditions, which could decrease the value of those assets and reduce the investment return to our stockholders.
Elevated market and economic volatility due to adverse economic and geopolitical conditions, health crises or dislocations in the credit markets, could have a material adverse effect on our results of operations, financial condition and ability to borrow on terms and conditions that we find acceptable.
Inflation and increased interest rates may adversely affect our financial condition and results of operations, including with respect to our ability to refinance maturing debt.
We cannot guarantee that we will make distributions. Our distribution policy is not to use the proceeds of our offerings to make distributions. However, our charter permits us to pay distributions from any source, including offering proceeds or borrowings (which may constitute a return of capital), and our charter does not limit the amount of funds we may use from any source to pay such distributions. From time to time, we may use proceeds from third party financings to fund at least a portion of distributions in anticipation of cash flow to be received in later periods. We may also fund such distributions from the sale of assets. If we pay distributions from sources other than our cash flow from operations, the overall return to our stockholders may be reduced.
All of our executive officers, our affiliated directors and other key real estate and debt finance professionals of our advisor are also officers, affiliated directors, managers, key professionals and/or holders of a direct or indirect controlling interest in our advisor, our dealer manager and/or other Pacific Oak-affiliated entities. As a result, they
19


Table of Contents
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations (continued)
face conflicts of interest, including but not limited to, conflicts arising from time constraints and allocation of investment opportunities.
We have no employees and are dependent on our advisor to conduct our operations, to identify investments, to manage our investments and for the disposition of our properties. If our advisor faces challenges in performing its obligations to us, it could negatively impact our ability to achieve our investment objectives.
Because investment opportunities that are suitable for us may also be suitable for other Pacific Oak-sponsored programs or Pacific Oak-advised investors, our advisor faces conflicts of interest relating to the purchase of properties and other investments and such conflicts may not be resolved in our favor, meaning that we could invest in less attractive assets, which could reduce the investment return to our stockholders.
There are limits on the ownership and transferability of our shares.
We depend on tenants for the revenue generated by our real estate investments and, accordingly, the revenue generated by our real estate investments is dependent upon the success and economic viability of our tenants. Revenues from our properties could decrease due to a reduction in occupancy (caused by factors including, but not limited to, tenant defaults, tenant insolvency, early termination of tenant leases and non-renewal of existing tenant leases) and/or lower rental rates, making it more difficult for us to meet our debt service obligations and limiting our ability to pay distributions to our stockholders.
Our policies do not limit us from incurring debt until our aggregate borrowings would exceed 300% of our net assets, which approximates aggregate liabilities of 75% of the cost of our tangible assets (before deducting depreciation or other non-cash reserves), and we may exceed this limit with the approval of the conflicts committee of our board of directors. To the extent financing in excess of this limit is available on attractive terms, our conflicts committee may approve debt such that our total liabilities would exceed this limit. High debt levels could limit the amount of cash we have available to distribute and could result in a decline in the value of an investment in us.
If we fail to qualify as a REIT and no relief provisions apply, our cash available for distribution to our stockholders could materially decrease.
All forward-looking statements should be read in light of the risks identified in Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2024, as filed with the Securities and Exchange Commission (the “SEC”).
Overview
Pacific Oak Strategic Opportunity REIT, Inc. was formed on October 8, 2008 as a Maryland corporation, elected to be taxed as a real estate investment trust (“REIT”) beginning with the taxable year ended December 31, 2010 and intends to operate in such manner. As used herein, the terms “we,” “our” and “us” refer to Pacific Oak Strategic Opportunity REIT, Inc. and as required by context, Pacific Oak Strategic Opportunity Limited Partnership, a Delaware limited partnership formed on December 10, 2008 (the “Operating Partnership”), and its subsidiaries. Our advisor manages our day-to-day operations and our portfolio of investments and has the authority to make all of the decisions regarding our investments, except for our residential home portfolio. Our residential home portfolio, held through our subsidiary Pacific Oak Residential Trust, Inc. (“PORT”), is managed by the PORT Advisor. The advisory duties are subject to the limitations in our charter and the direction and oversight of our board of directors. Our advisor also provides asset-management, marketing, investor-relations, and other administrative services on our behalf. We have sought to invest in and manage a diverse portfolio of opportunistic real estate, real estate equity securities and other real estate-related investments.
As of March 31, 2025, we had bonds outstanding of 1.1 billion Israeli new shekels ($300.5 million as of March 31, 2025) (“Series Bonds”), of which 142.0 million Israeli new shekels ($38.2 million as of March 31, 2025) were collateralized by real estate (specified lands in Park Highlands and Richardson). On January 31, 2025, we made the remaining second principal installment payment of 75.3 million Israeli new shekels ($21.0 million as of January 31, 2025) in connection with our Series B bonds. The Series Bonds principal payments are due on dates ranging from January 2026 to February 2029 with interest rates of 4.43% to 10.50%. The deeds of trust that govern the terms of the Series Bonds contain various financial covenants
As of March 31, 2025, we consolidated nine office complexes, encompassing, in the aggregate, 3.2 million rentable square feet, one residential home portfolio consisting of 2,083 residential homes, one apartment property containing 317 units, one hotel property with 196 rooms, three investments in undeveloped land with 247 developable acres, one office/retail development property and held an interest in three investments in unconsolidated entities and one investment in real estate equity securities.


20


Table of Contents
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations (continued)
Market Outlook – Real Estate and Real Estate Finance Markets
Volatility in global financial markets and changing political environments can cause fluctuations in the performance of the U.S. commercial real estate markets. Possible future declines in rental rates, slower or potentially negative net absorption of leased space and expectations of future rental concessions, including free rent to renew tenants early, to retain tenants who are up for renewal or to attract new tenants, may result in decreases in cash flows from investment properties. To the extent there are increases in the cost of financing due to higher interest rates, this may cause difficulty in refinancing debt obligations at terms as favorable as the terms of existing indebtedness. Further, increases in interest rates would increase the amount of our debt payments on our variable rate debt to the extent the interest rates on such debt are not limited by interest rate caps. Market conditions can change quickly, potentially negatively impacting the value of real estate investments. Management continuously reviews our investment and debt financing strategies to optimize our portfolio and the cost of our debt exposure.
Liquidity and Capital Resources
Our principal demand for funds during the short and long-term is and will be for payments under debt and funding obligations, including principal repayments, the acquisition of real estate and real estate-related investments, payment of operating expenses, capital expenditures and general and administrative expenses. To date, we have had five primary sources of capital for meeting our cash requirements:
Proceeds from the primary portion of our initial public offering;
Proceeds from our dividend reinvestment plan;
Debt financing, including bond offerings in Israel;
Proceeds from the sale of real estate and real estate-related investments; and
Cash flow generated by our real estate and real estate-related investments. 
Our investments in real estate generate cash flow in the form of rental revenues and tenant reimbursements, which are reduced by operating expenditures and corporate general and administrative expenses. Cash flow from operations from our real estate investments is primarily dependent upon the occupancy levels of our properties, the net effective rental rates on our leases, the collectability of rent and operating recoveries from our tenants and how well we manage our expenditures. As of March 31, 2025, our office complexes were collectively 66% occupied, our residential home portfolio was 93% occupied and our apartment property was 91% occupied.
Under our charter, we are required to limit our total operating expenses to the greater of 2% of our average invested assets or 25% of our net income for the four most recently completed fiscal quarters, as these terms are defined in our charter, unless the conflicts committee has determined that such excess expenses were justified based on unusual and non-recurring factors. Operating expenses for the four fiscal quarters ended March 31, 2025, did not exceed the charter-imposed limitation.
For the three months ended March 31, 2025, our cash needs for capital expenditures and debt requirements were met with proceeds from dispositions of real estate, additional debt issuance or financings, and cash on hand. Operating cash needs during the same period were met through cash flow generated by our real estate and real estate-related investments and cash on hand. As of March 31, 2025, we had outstanding debt obligations in the aggregate principal amount of $846.0 million, with a weighted-average remaining term of 1.4 years. As of March 31, 2025, we had $355.3 million of debt obligations scheduled to mature over the period from April 1, 2025 through March 31, 2026, including a $104.4 million principal payment on the Series B bonds due on January 31, 2026. Of these debt obligations $126.8 million have extension options if we comply with certain debt covenants that may include one or a combination of the following ratios: debt-to-value, debt yield, minimum equity requirements and debt service coverage. As of the date of filing, we are in technical default on an aggregate of $148.8 million of debt obligations: the Crown Pointe Mortgage Loan, Georgia 400 Center Mortgage Loan, Madison Square Mortgage Loan, Q&C Hotel Mortgage Loan, and Richardson Office Mortgage Loan. We obtained a forbearance agreement with respect to the Crown Pointe Mortgage Loan, under which the lender has agreed to forbear from exercising its remedies until September 30, 2025, and are in ongoing discussions with the other lenders. In order to satisfy obligations as they mature, we may: exercise extension options available in the respective loan agreements, seek to refinance certain debt instruments, issue additional debt, utilize cash on hand, market one or more properties or assets for sale or may negotiate a turnover of one or more secured properties back to the related mortgage lender. Based upon these plans, we believe we will have sufficient liquidity to continue as a going concern. Timing mismatches between cash inflows from asset sales and financings and outflows due to capital expenditures, interest payments and debt maturities are creating a challenge from a liquidity perspective.
We believe that with these options we have sufficient cash on hand and availability to address our debt maturities and capital needs scheduled to mature over the period April 1, 2025 through March 31, 2026. However, tighter financial conditions,
21


Table of Contents
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations (continued)
higher interest rates and lower asset values may make it more difficult to refinance our loans or to sell assets on favorable terms. In recent years, we have accessed debt capital through the Israeli capital markets, but that source of debt capital may be limited in the future because of changing market and geopolitical conditions. Our mortgage loans are primarily non-recourse to us, meaning the lender’s recourse is to take possession of the underlying property. It is possible we may choose not to repay or refinance some of the maturing loans, which would ultimately result in losing possession of the underlying property. There can be no assurance as to the certainty or timing of any of our plans.
As of March 31, 2025, we have deferred the payment of $13.9 million of asset management fees to our advisor to provide us with an additional source of short-term liquidity. In February 2025, we entered into an unsecured loan agreement with our advisor for $8.0 million. The loan carries an annual interest rate of 12% and matures in May 2025 with an available 90-day extension exercisable by us.
Guarantee Agreements
As of March 31, 2025, and as part of the previous 110 William Joint Venture debt and equity restructuring, we guaranteed: all debt servicing costs and timely debt payments, completion for the construction and development of tenant improvement work, and recourse obligations. The related debt has an initial maturity of July 5, 2026, and guarantee amounts are due upon occurrence of any one triggering event. As of March 31, 2025, the 110 William Joint Venture had $248.7 million of variable-rate debt outstanding that was subject to our guarantee. Additionally, the 110 William Joint Venture met funding conditions with an aggregate available borrowing capacity of $56.7 million, subject to our guarantee and as of March 31, 2025 $53.6 million was drawn on the funding facility. The debt was collateralized by the underlying real estate and the initial maturity date of July 5, 2026 may be extended under certain circumstances. Subsequent to March 31, 2025, the 110 William Joint Venture entered into a mezzanine loan agreement. Refer to “Subsequent Events” below for additional details.
As of March 31, 2025, and as part of the Georgia 400, Madison Square, and Lincoln Court mortgage loans, we guaranteed the payment of $57.8 million, whereby we would be required to make payments in the event that we turned the properties over to the lenders.
Cash Flows from Operating Activities
As of March 31, 2025, we consolidated nine office complexes, encompassing, in the aggregate, 3.2 million rentable square feet and these properties were 66% occupied. In addition, we owned one residential home portfolio consisting of 2,083 residential homes, and one apartment property containing 317 units, which were 93% and 91% occupied, respectively. We also owned one hotel property with 196 rooms, three investments in undeveloped land with 247 developable acres, and one office/retail development property, and held an interest in three investments in unconsolidated entities and one investment in real estate equity securities. During the three months ended March 31, 2025, net cash used in operating activities was $12.9 million. We expect that our cash flows from operating activities will increase in future periods as a result of leasing additional space that is currently unoccupied and anticipated future acquisitions of real estate and real estate-related investments. However, our cash flows from operating activities may decrease to the extent that we dispose of additional assets.
In addition to making investments in accordance with our investment objectives, we use or have used our capital resources to make certain payments to our advisor and our dealer manager. During our offering stage, these payments included payments to our dealer manager for selling commissions and dealer manager fees related to sales in our primary offering and payments to our dealer manager and our advisor for reimbursement of certain organization and other offering expenses related both to the primary offering and the dividend reinvestment plan. During our acquisition and development stage, we have continued to make payments to our advisor in connection with the selection and origination or purchase of investments, the management of our assets and costs incurred by our advisor in providing services to us as well as for any dispositions of assets (including the discounted payoff of non-performing loans). The advisory agreement with our advisor has a one-year term but may be renewed for an unlimited number of successive one-year periods upon the mutual consent of our advisor and our conflicts committee.
22


Table of Contents
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations (continued)
Among the fees payable to our advisor is an asset management fee. With respect to investments other than real property, the asset management fee is a monthly fee calculated, each month, as one-twelfth of 1.0%, of the lesser of (i) the amount actually paid or allocated to acquire or fund the loan or other investment, inclusive of fees and expenses related thereto and the amount of any debt associated with or used to acquire or fund such investment and (ii) the outstanding principal amount of such loan or other investment, plus the fees and expenses related to the acquisition or funding of such investment, as of the time of calculation. With respect to investments in real property, the asset management fee is a monthly fee equal to one-twelfth of 1.0%, of the sum of the amount paid or allocated to acquire the investment, plus the cost of any subsequent development, construction or improvements to the property, and inclusive of fees and expenses related thereto and the amount of any debt associated with or used to acquire such investment. In the case of investments made through joint ventures, the asset management fee will be determined based on our proportionate share of the underlying investment, inclusive of our proportionate share of any fees and expenses related thereto.
Investments made in or through PORT are excluded from the calculation of the asset management fee we pay to our advisor. In addition to other fees described in the advisory agreement between PORT and the PORT Advisor, PORT pays the PORT Advisor a quarterly asset management fee equal to 0.25% (1.0% annually) on the aggregate value of PORT’s assets, as determined in accordance with the Company’s valuation guidelines, as of the end of each quarter.
Cash Flows from Investing Activities
Net cash used in investing activities was $6.3 million for the three months ended March 31, 2025, and consisted primarily of the following:
Improvements to real estate of $4.3 million;
Funding for development obligations of $1.9 million;
Advance to affiliate of $1.5 million; and
Proceeds from sale of real estate of $1.4 million.
Cash Flows from Financing Activities
Net cash used in financing activities was $16.6 million for the three months ended March 31, 2025 which consisted primarily of the $21.0 million Series B bonds installment payment and which was partially offset by proceeds from loan from affiliate of $8.0 million.
In order to execute our investment strategy, we utilize secured debt, and we may, to the extent available, utilize unsecured debt, to finance a portion of our investment portfolio. Management remains vigilant in monitoring the risks inherent with the use of debt in our portfolio and is taking actions to ensure that these risks, including refinancing and interest risks, are properly balanced with the benefit of using leverage. There is no limitation on the amount we may borrow for any single investment. Our charter does not limit us from incurring debt until our aggregate borrowings would exceed 300% of our net assets, which approximates aggregate liabilities of 75% of the cost of our tangible assets (before deducting depreciation or other non-cash reserves); however, we may exceed that limit if a majority of the conflicts committee approves each borrowing in excess of our charter limitation and we disclose such borrowing to our common stockholders in our next quarterly report with an explanation from the conflicts committee of the justification for the excess borrowing. As of March 31, 2025, liabilities were within the limits stated in our charter.
Contractual Commitments and Contingencies
The following is a summary of our contractual obligations as of March 31, 2025 (in thousands):
Payments Due During the Years Ending December 31,
Contractual ObligationsTotalRemainder of 20252026-20272028-2029Thereafter
Outstanding debt obligations (1)
$845,991 $218,259 $522,467 $105,265 $— 
Interest payments on outstanding debt obligations (2)
83,109 35,691 40,049 7,369 — 
Finance lease obligation (3)
52,860 297 792 792 50,979 
Development obligations (4)
9,644 8,876 768 — — 
Related party loan (5)
8,000 8,000 — — — 
_____________________
(1) Amounts include principal payments based on the outstanding principal amounts, maturity dates and foreign currency rates in effect as of March 31, 2025.
23


Table of Contents
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations (continued)
(2) Projected interest payments are based on the outstanding principal amounts, maturity dates, foreign currency rates and interest rates in effect as of March 31, 2025.
(3) Amounts are related to a leasehold interest expiring on 2114.
(4) Amounts are development obligations related to previous sales of Park Highlands land.
(5) Amounts are related to a loan from our advisor.

Results of Operations
Overview
As of March 31, 2025, we consolidated nine office complexes, encompassing, in the aggregate, 3.2 million rentable square feet, one residential home portfolio consisting of 2,083 residential homes, one apartment property containing 317 units, one hotel property with 196 rooms, three investments in undeveloped land with 247 developable acres, one office/retail development property, held an interest in three investments in unconsolidated entities and one investment in real estate equity securities.
Our results of operations for the three months ended March 31, 2025, may not be indicative of those in future periods due to acquisition and disposition activities. Additionally, the occupancy in our office complexes has not been stabilized. As of March 31, 2025, our office complexes were collectively 66% occupied, our residential home portfolio was 93% occupied and our apartment property was 91% occupied. However, due to the amount of near-term lease expirations, we do not put significant emphasis on quarterly changes in occupancy (positive or negative) in the short run. Our underwriting and valuations are generally more sensitive to “terminal values” that may be realized upon the disposition of the assets in the portfolio and less sensitive to ongoing cash flows generated by the portfolio in the years leading up to an eventual sale. There are no guarantees that the occupancy of our assets will increase, or that we will recognize a gain on the sale of our assets. In general, we expect that our income and expenses related to our portfolio will increase in future periods as a result of leasing additional space and acquiring additional assets but decrease due to disposition activity.
Comparison of the three months ended March 31, 2025, versus the three months ended March 31, 2024
The following table provides summary information about our results of operations for the three months ended March 31, 2025 and 2024 (dollar amounts in thousands):
 Three Months Ended March 31,Increase (Decrease)Percentage Change
$ Change Due to Acquisitions/ Dispositions (1)
$ Change Due to 
Investments Held Throughout
Both Periods (2)
2025
2024
Rental income$28,245 $31,210 $(2,965)(10)%$(2,585)$(380)
Hotel revenues2,885 2,804 81 %— 81 
Other operating income975 987 (12)(1)%— (12)
Operating, maintenance, and management12,020 10,903 1,117 10 %(590)1,707 
Real estate taxes and insurance5,481 6,477 (996)(15)%(490)(506)
Hotel expenses1,737 1,867 (130)(7)%— (130)
Asset management fees to affiliates2,657 4,102 (1,445)(35)%(312)(1,133)
General and administrative expenses2,849 3,252 (403)(12)%n/an/a
Foreign currency transaction gain, net(5,984)(3,913)(2,071)53 %n/an/a
Depreciation and amortization9,683 10,749 (1,066)(10)%(869)(197)
Interest expense, net16,143 16,773 (630)(4)%(1,320)690 
Impairment charges on real estate and related intangibles— 39,265 (39,265)— %n/an/a
Loss from unconsolidated entities(7,497)(8,077)580 (7)%— 580 
Other income842 455 387 85 %n/an/a
Gain on sale of real estate164 452 (288)(64)%(288)n/a
Loss on real estate equity securities— (15,350)15,350 (100)%1,042 14,308 
Income tax provision(890)— (890)100 %(890)n/a
_____________________
(1) Represents the dollar amount increase (decrease) for the three months ended March 31, 2025, compared to the three months ended March 31, 2024 related to real estate and real estate-related investments acquired or disposed on or after April 1, 2024.
(2) Represents the dollar amount increase (decrease) for the three months ended March 31, 2025, compared to the three months ended March 31, 2024 with respect to real estate and real estate-related investments owned by us during the entirety of both periods presented.
24


Table of Contents
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations (continued)
Rental income decreased to $28.2 million for the three months ended March 31, 2025, from $31.2 million for the three months ended March 31, 2024. The decrease was primarily due to the disposition of 99 residential homes and one apartment property, which resulted in a decrease of $2.6 million of rental income for the three months ended March 31, 2025. The occupancy rates and income for properties held throughout both periods remained consistent for the three months ended March 31, 2025 and 2024. We expect rental income to increase in future periods as a result of new lease activity and to the extent we acquire additional properties, but to decrease to the extent we dispose of properties or from naturally expiring leases.
Operating, maintenance, and management expenses increased to $12.0 million for the three months ended March 31, 2025, from $10.9 million for the three months ended March 31, 2024. The increase was primarily due to asset management fees related to PORT being recognized in operating, maintenance, and management due to the advisor for PORT no longer being an affiliate as of December 2024.
Foreign currency transaction gain, net increased to $6.0 million for the three months ended March 31, 2025 from $3.9 million for the three months ended March 31, 2024, primarily due to the outstanding Series Bonds being denominated in Israeli new shekels and more favorable exchange rates during the three months ended March 31, 2025. We expect to recognize foreign transaction gains and losses due to changes in the value of the U.S. dollar relative to the Israeli new shekel which may be offset by foreign currency derivative hedges outstanding in future periods.
Interest expense, net decreased to $16.1 million for the three months ended March 31, 2025, from $16.8 million for the three months ended March 31, 2024, primarily due to the decrease in the weighted-average variable rate to 7.3% as of March 31, 2025, from 8.0% as of March 31, 2024. This decrease was partially offset by the increase in the weighted-average fixed rate to 6.6% as of March 31, 2025, from 5.0% as of March 31, 2024, primarily due to the issuance of Series D bonds of $157.9 million with a fixed interest rate of 10.50%. Our interest expense in future periods will vary based on interest rates on variable and fixed rate debt, the amount of interest capitalized, level of future borrowings, interest rate derivative instruments, foreign currency denominated debt, and the impact of refinancing efforts.
Funds from Operations, Modified Funds from Operations and Adjusted Modified Funds from Operations
We believe that funds from operations (“FFO”) is a beneficial indicator of the performance of an equity REIT. We compute FFO in accordance with the current National Association of Real Estate Investment Trusts (“NAREIT”) definition. FFO represents net income, excluding gains and losses from sales of real estate assets (which can vary among owners of identical assets in similar conditions based on historical cost accounting and useful-life estimates), impairment losses on real estate assets, depreciation and amortization of real estate assets, and adjustments for unconsolidated partnerships and joint ventures. In addition, we elected the option to exclude mark-to-market changes in value recognized on equity securities in the calculation of FFO. We believe FFO facilitates comparisons of operating performance between periods and among other REITs. However, our computation of FFO may not be comparable to other REITs that do not define FFO in accordance with the NAREIT definition or that interpret the current NAREIT definition differently than we do. Our management believes that historical cost accounting for real estate assets in accordance with U.S. Generally Accepted Accounting Principles (“GAAP”) implicitly assumes that the value of real estate assets diminishes predictably over time. Since real estate values have historically risen or fallen with market conditions, many industry investors and analysts have considered the presentation of operating results for real estate companies that use historical cost accounting to be insufficient by themselves. As a result, we believe that the use of FFO, together with the required GAAP presentations, provides a more complete understanding of our performance relative to our competitors and provides a more informed and appropriate basis on which to make decisions involving operating, financing, and investing activities.
Changes in accounting rules have resulted in a substantial increase in the number of non-operating and non-cash items included in the calculation of FFO. As a result, our management also uses modified funds from operations (“MFFO”) as an indicator of our ongoing performance. MFFO excludes from FFO: acquisition fees and expenses (to the extent that such fees and expenses have been recorded as operating expenses); adjustments related to contingent purchase price obligations; amounts relating to straight-line rents and amortization of above- and below-market intangible lease assets and liabilities; accretion of discounts and amortization of premiums on debt investments; amortization of closing costs relating to debt investments; impairments of real estate-related investments; mark-to-market adjustments included in net income; and gains or losses included in net income for the extinguishment or sale of debt or hedges. We compute MFFO in accordance with the definition of MFFO included in the practice guideline issued by the Institute for Portfolio Alternatives (“IPA”) in November 2010 as interpreted by management. Our computation of MFFO may not be comparable to other REITs that do not compute MFFO in accordance with the current IPA definition or that interpret the current IPA definition differently than we do.
25


Table of Contents
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations (continued)
In addition, our management uses an adjusted MFFO (“Adjusted MFFO”) as an indicator of our ongoing performance. Adjusted MFFO provides adjustments to reduce MFFO related to operating expenses that are capitalized with respect to certain of our investments in undeveloped land. 
We believe that MFFO and Adjusted MFFO are helpful as measures of ongoing operating performance because they exclude costs that management considers more reflective of investing activities and other non-operating items included in FFO. Management believes that excluding acquisition costs, prior to our early adoption of ASU No. 2017-01 on January 1, 2017, from MFFO and Adjusted MFFO provides investors with supplemental performance information that is consistent with management’s analysis of the operating performance of the portfolio over time, including periods after our acquisition stage. MFFO and Adjusted MFFO also exclude non-cash items such as straight-line rental revenue. Additionally, we believe that MFFO and Adjusted MFFO provide investors with supplemental performance information that is consistent with the performance indicators and analysis used by management, in addition to net income and cash flows from operating activities as defined by GAAP, to evaluate the sustainability of our operating performance. MFFO provides comparability in evaluating the operating performance of our portfolio with other non-traded REITs which typically have limited lives with short and defined acquisition periods and targeted exit strategies. MFFO, or an equivalent measure, is routinely reported by non-traded REITs, and we believe often used by analysts and investors for comparison purposes.
FFO, MFFO and Adjusted MFFO are non-GAAP financial measures and do not represent net income as defined by GAAP. Net income as defined by GAAP is the most relevant measure in determining our operating performance because FFO, MFFO and Adjusted MFFO include adjustments that investors may deem subjective, such as adding back expenses such as depreciation and amortization and the other items described above. Accordingly, FFO, MFFO and Adjusted MFFO should not be considered as alternatives to net income as an indicator of our current and historical operating performance. In addition, FFO, MFFO and Adjusted MFFO do not represent cash flows from operating activities determined in accordance with GAAP and should not be considered an indication of our liquidity. We believe FFO, MFFO and Adjusted MFFO, in addition to net income and cash flows from operating activities as defined by GAAP, are meaningful supplemental performance measures.
Although MFFO includes other adjustments, the exclusion of straight-line rent, the amortization of above- and below-market leases, amortization of premium or discount on bond and notes payable, mark-to-market foreign currency transaction adjustments and extinguishment of debt are the most significant adjustments for the periods presented. We have excluded these items based on the following economic considerations:
Adjustments for straight-line rent. These are adjustments to rental revenue as required by GAAP to recognize contractual lease payments on a straight-line basis over the life of the respective lease. We have excluded these adjustments in our calculation of MFFO to more appropriately reflect the current economic impact of our in-place leases, while also providing investors with a useful supplemental metric that addresses core operating performance by removing rent we expect to receive in a future period or rent that was received in a prior period;
Amortization of above- and below-market leases. Similar to depreciation and amortization of real estate assets and lease related costs that are excluded from FFO, GAAP implicitly assumes that the value of intangible lease assets and liabilities diminishes predictably over time and requires that these charges be recognized currently in revenue. Since market lease rates in the aggregate have historically risen or fallen with local market conditions, management believes that by excluding these charges, MFFO provides useful supplemental information on the realized economics of the real estate;
Amortization of premium and discount on notes and bonds payable. These are net adjustments to interest expense as required by GAAP to recognize notes and bonds payable premium and discount on a straight-line basis over the life of the respective notes and bonds payable. We have excluded these adjustments in our calculation of MFFO to appropriately reflect the current economic impact of our bond and notes payable and related interest expense;
Unrealized gain or loss from interest rate caps. These adjustments include unrealized gains from mark-to-market adjustments on interest rate caps. The change in fair value of interest rate caps not designated as a hedge are non-cash adjustments recognized directly in earnings and are included in interest expense. We have excluded these adjustments in our calculation of MFFO to more appropriately reflect the economic impact of our interest rate cap agreements; and
26


Table of Contents
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations (continued)
Mark-to-market foreign currency transaction adjustments. The U.S. Dollar is our functional currency. Transactions denominated in currency other than our functional currency are recorded upon initial recognition at the exchange rate on the date of the transaction. After initial recognition, monetary assets and liabilities denominated in foreign currency are remeasured at each reporting date into the foreign currency at the exchange rate on that date. In addition, we have entered into foreign currency collars and foreign currency options that results in a foreign currency transaction adjustment. These amounts can increase or reduce net income. We exclude them from MFFO to more appropriately present the ongoing operating performance of our real estate investments on a comparative basis.
Adjusted MFFO includes adjustments to reduce MFFO primarily related to income tax provision, as well as real estate taxes, property insurance, and financing costs which are capitalized with respect to certain of our investments in undeveloped land.
Our calculation of FFO, which we believe is consistent with the calculation of FFO as defined by NAREIT, is presented in the following table, along with our calculations of MFFO and Adjusted MFFO, for the three months ended March 31, 2025 and 2024 (in thousands). No conclusions or comparisons should be made from the presentation of these periods.
For the Three Months Ended March 31,
2025
2024
Net loss attributable to common stockholders$(19,799)$(76,473)
Depreciation and amortization9,683 10,749 
Impairment charges on real estate and related intangibles— 39,265 
Gain on sale of real estate
(164)(452)
Loss on real estate equity securities— 15,350 
Adjustments for noncontrolling interests (1)
(169)(645)
Adjustments for investments in unconsolidated entities (2)
1,021 3,218 
FFO attributable to common stockholders(9,428)(8,988)
Straight-line rent and amortization of above- and below-market leases306 (135)
Amortization of discount on notes and bonds payable, net622 950 
Unrealized (gain) loss on interest rate caps(248)
Foreign currency transaction gain, net(5,984)(3,913)
Adjustments for noncontrolling interests (1)
15 (4)
Adjustments for investments in unconsolidated entities (2)
587 880 
MFFO attributable to common stockholders(13,876)(11,458)
Other capitalized operating expenses (3)
(376)(2,684)
Income tax provision890 — 
Adjusted MFFO attributable to common stockholders$(13,362)$(14,142)
_____________________
(1) Reflects adjustments to eliminate the noncontrolling interest holders’ share of the adjustments to convert our net income (loss) attributable to common stockholders to FFO, MFFO and Adjusted MFFO.
(2) Reflects adjustments to add back our noncontrolling interest share of the adjustments to convert our net income (loss) attributable to common stockholders to FFO, MFFO and Adjusted MFFO for our equity investments in unconsolidated entities.
(3) Reflects real estate taxes, property insurance and financing costs capitalized with respect to certain of our investments in undeveloped land and unconsolidated entity. During the periods in which we are incurring costs necessary to bring these investments to their intended use, certain normal recurring operating costs are capitalized in accordance with GAAP and not reflected in our net income (loss), FFO and MFFO.
FFO, MFFO and Adjusted MFFO may also be used to fund all or a portion of certain capitalizable items that are excluded from FFO, MFFO and Adjusted MFFO, such as tenant improvements, building improvements and deferred leasing costs. We expect FFO, MFFO and Adjusted MFFO to improve in future periods to the extent that we continue to lease up vacant space and acquire additional assets. We expect FFO, MFFO and Adjusted MFFO to decrease as a result of dispositions.
Critical Accounting Policies and Estimates
Our consolidated interim financial statements have been prepared in accordance with GAAP and in conjunction with the rules and regulations of the SEC. The preparation of our financial statements requires significant management judgments and assumptions, requires estimates about matters that are inherently uncertain, and which are important for understanding and
27


Table of Contents
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations (continued)
evaluating our reported financial results. These judgments will affect the reported amounts of assets and liabilities and our disclosure of contingent assets and liabilities at the dates of the financial statements and the reported amounts of revenue and expenses during the reporting periods. With different estimates or assumptions, materially different amounts could be reported in our financial statements. Additionally, other companies may utilize different estimates that may impact the comparability of our results of operations to those of companies in similar businesses. A discussion of the accounting policies that management considers critical in that they involve significant management judgments, assumptions and estimates is included in our Annual Report on Form 10-K for the year ended December 31, 2024 filed with the SEC. There have been no significant changes to our policies during 2025.
Subsequent Events
We evaluate subsequent events up until the date the consolidated financial statements are issued.
Crown Pointe Mortgage Loan
On April 21, 2025, we entered into a forbearance agreement for the Crown Pointe Mortgage Loan. This agreement provides for the acknowledgment of an existing event of default due to non-repayment of the $54.7 million loan upon its April 1, 2025 maturity and the lender’s agreement to forbear from exercising its remedies until September 30, 2025.
110 William Joint Venture
On May 9, 2025, the 110 William Joint Venture entered into a mezzanine loan agreement for $21.0 million, of which $13.4 million was funded at closing. The loan has an initial maturity date of July 5, 2026 with two annual extensions available and has an annual interest rate of one-month SOFR plus 15.0%. Additionally, subsequent to March 31, 2025, the 110 William Joint Venture successfully delivered a tranche of office space to a major tenant and as a result, was entitled to a lump sum payment of $15.3 million from the tenant.

Item 3. Quantitative and Qualitative Disclosures about Market Risk
Foreign Currency, Interest Rate and Financial Market Risk
Certain transactions, assets, and liabilities are exposed to foreign currency risk. We monitor our foreign currency exposures to maximize the economic effectiveness of our foreign currency positions, including hedges. Principal currency exposure is Israeli new shekel; in particular, we are exposed to the effects of foreign currency changes in Israel with respect to the bonds issued to investors in Israel.
In addition, we are exposed to the effects of interest rate changes as a result of borrowings used to maintain liquidity, fund distributions and to fund the refinancing of our real estate investment portfolio and operations. We may also be exposed to the effects of changes in interest rates as a result of the acquisition and origination of mortgage, bonds, and other loans and the acquisition of real estate securities. Our profitability and the value of our investment portfolio may be adversely affected during any period as a result of interest rate changes. Our interest rate risk management objectives are to limit the impact of interest rate changes on earnings, prepayment penalties and cash flows and to lower overall borrowing costs. We may manage interest rate risk by maintaining a ratio of fixed rate, long-term debt such that floating rate exposure is kept at an acceptable level. We may also utilize a variety of financial instruments, including interest rate caps, floors, and swap agreements, in order to limit the effects of changes in interest rates on our operations. Additionally, certain of these strategies may reduce the funds available for payments to holders of our common stock.
In addition, our profitability and the value of our investment portfolio may be adversely affected during any period as a result of foreign currency changes. In order to limit the effects of changes in foreign currency on our operations, we may utilize a variety of foreign currency hedging strategies such as cross currency swaps, forward contracts, puts or calls. When we use these types of derivatives to hedge the risk of interest-earning assets or interest-bearing liabilities, we may be subject to certain risks, including the risk that losses on a hedge position will reduce the funds available for payments to holders of our common stock and the risk that the losses may exceed the amount we invested in the instruments. Additionally, certain of these strategies may cause us to fund a margin account periodically to offset changes in foreign currency rates which may also reduce the funds available for payments to holders of our common stock.
As of March 31, 2025, we held 40.1 million Israeli new shekels and 10.3 million Israeli new shekels in cash and restricted cash, respectively. In addition, as of March 31, 2025, we had bonds outstanding and the related interest payable in the amounts of 1.1 billion Israeli new shekels and 10.9 million Israeli new shekels, respectively. Foreign currency exchange rate risk is the possibility that our financial results could be better or worse than planned because of changes in foreign currency exchange rates. Based solely on the remeasurement for the three months ended March 31, 2025, if foreign currency exchange rates were
28


Table of Contents
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 3. Quantitative and Qualitative Disclosures about Market Risk
to increase or decrease by 10%, our net income would increase or decrease by $30.1 million for the same period. The foreign currency transaction income or loss as a result of the change in foreign currency exchange rates does not take into account any gains or losses on our foreign currency collar as a result of such change, which would reduce our foreign currency exposure.
We borrow funds at a combination of fixed and variable rates. Interest rate fluctuations will generally not affect our future earnings or cash flows on our fixed rate debt unless such instruments mature or are otherwise terminated. However, interest rate changes will affect the fair value of our fixed rate instruments. As of March 31, 2025, the fair value of our Series Bonds were $269.0 million and the outstanding principal balance was $300.5 million. The fair value estimates of the Series Bonds were calculated based on the Tel Aviv Stock Exchange for each bond. As of March 31, 2025, excluding the Series Bonds, the fair value of our fixed rate debt was $183.9 million, and the outstanding principal balance of our fixed rate debt was $190.6 million. The fair value estimate of our fixed rate debt, excluding the Series Bonds, was calculated using a discounted cash flow analysis utilizing rates we would expect to pay for debt of a similar type and remaining maturity if the loans were originated as of March 31, 2025. As we expect to hold our fixed rate instruments to maturity and the amounts due under such instruments would be limited to the outstanding principal balance and any accrued and unpaid interest, we do not expect that fluctuations in interest rates, and the resulting changes in fair value of our fixed rate instruments, would have a significant impact on our operations.
Conversely, movements in interest rates on variable rate debt would change our future earnings and cash flows but would not significantly affect the fair value of those instruments. However, changes in required risk premiums would result in changes in the fair value of floating rate instruments. Based on interest rates as of March 31, 2025, if interest rates were 100 basis points higher or lower during the 12 months ending March 31, 2025, interest expense on our variable rate debt would increase or decrease by $2.8 million and $3.1 million, respectively.
The weighted-average interest rates of our fixed rate debt and variable rate debt as of March 31, 2025 were 6.6% and 7.3%, respectively. The interest rate and weighted-average interest rate represent the actual interest rate in effect as of March 31, 2025 (consisting of the contractual interest rate and the effect of contractual floor rates, if applicable), using interest rate indices as of March 31, 2025 where applicable.
We are exposed to financial market risk with respect to our real estate equity securities. Financial market risk is the risk that we will incur economic losses due to adverse changes in our real estate equity security prices. Our exposure to changes in real estate equity security prices is a result of our investment in these types of securities. Market prices are subject to fluctuation and, therefore, the amount realized in the subsequent sale of an investment may significantly differ from the reported market value. Fluctuation in the market prices of a real estate equity security may result from any number of factors, including perceived changes in the underlying fundamental characteristics of the issuer, the relative price of alternative investments, interest rates, default rates and general market conditions. In addition, amounts realized in the sale of a particular security may be affected by the relative quantity of the real estate equity security being sold. As of March 31, 2025, we owned real estate equity securities with a book value of $13.2 million. Based solely on the prices of real estate equity securities as of March 31, 2025, if prices were to increase or decrease by 10%, our net income would increase or decrease by $1.3 million.

Item 4. Controls and Procedures
Disclosure Controls and Procedures
As of the end of the period covered by this report, management, including our principal executive officer and principal financial officer, evaluated the effectiveness of the design and operation of our disclosure controls and procedures. Based upon, and as of the date of, the evaluation, our principal executive officer and principal financial officer concluded that the disclosure controls and procedures were effective as of the end of the period covered by this report to ensure that information required to be disclosed in the reports we file and submit under the Securities Exchange Act of 1934, as amended (the “Exchange Act”) is recorded, processed, summarized and reported as and when required. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by us in the reports we file and submit under the Exchange Act is accumulated and communicated to our management, including our principal executive officer and our principal financial officer, as appropriate to allow timely decisions regarding required disclosure.
Internal Control Over Financial Reporting
There have been no changes in our internal control over financial reporting that occurred during the quarter ended March 31, 2025 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
29



Table of Contents
PART II. OTHER INFORMATION

Item 1. Legal Proceedings
None.

Item 1A. Risk Factors
In addition to the risk factor discussed below, please see the risk factors in Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2024, as filed with the SEC.
The deeds of trust that govern the bonds issued to Israeli investors include restrictive covenants that may adversely affect our operations, which could limit our ability to make distributions to our stockholders or fund redemptions.
The deeds of trust that govern the terms of the bonds issued to Israeli investors contain various restrictive covenants. Such restrictive covenants may prohibit us from making certain investments, selling properties or taking certain other actions that our board of directors otherwise believes to be in our best interests. Such restrictions may adversely affect our operations and limit our ability to make distributions to our stockholders or fund redemptions.
Non-compliance with the following financial covenants for two consecutive quarters could cause the bonds to become immediately due and payable. Under the deed of trust that governs the Series B bonds, Pacific Oak SOR (BVI) Holdings, Ltd. (“Pacific Oak SOR BVI”) must meet financial covenants such as (i) a minimum equity of $475 million; (ii) a maximum debt to capital ratio of 75%; (iii) a minimum adjusted net operating income of $35.0 million for the trailing twelve months and (iv) the volume of development projects should not exceed 10% of the total adjusted balance sheet. Under the deed of trust that governs the Series C bonds, Pacific Oak SOR BVI must meet financial covenants such as (i) a minimum equity of $450 million; (ii) a maximum debt to capital ratio of 75%; and (iii) a maximum loan to collateral ratio of 75%. Additionally, under the deed of trust that governs the Series D bonds, Pacific Oak SOR BVI must meet financial covenants such as (i) a minimum equity of $450 million; (ii) a maximum debt to capital ratio of 75%; and (iii) a minimum adjusted net operating income of $35.0 million for the trailing twelve months.
In addition, non-compliance with certain other restrictive covenants in the deeds of trust has in the past, and may in the future, cause the interest rate associated with the respective Series of bonds to increase and/or limited Pacific Oak SOR BVI’s ability to make distributions to us. We have in the past been in noncompliance with certain of these covenants. For instance, under the deeds of trust, Pacific Oak SOR BVI was not in compliance with one such requirement, and that noncompliance precludes Pacific Oak SOR BVI from making distributions to us under the distribution restrictions in the deeds of trust. Increases in interest rates cause our expenses to increase and if Pacific Oak SOR BVI is unable to make distributions to us, it could negatively impact our operations.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
a)During the period covered by this Form 10-Q, we did not sell any equity securities that were not registered under the Securities Act of 1933.
b)Not applicable.
c)On July 16, 2024, our board of directors indefinitely suspended our share redemption program, effective July 30, 2024 due to our liquidity position. Accordingly, we did not redeem or repurchase any shares of our common stock during the three months ended March 31, 2025.

Item 3. Defaults upon Senior Securities
The Crown Pointe Mortgage Loan of $54.7 million matured on April 1, 2025. On April 21, 2025, we entered into a forbearance agreement for the Crown Pointe Mortgage Loan which provides for the acknowledgment of an existing event of default and the lender’s agreement to forbear from exercising its remedies until September 30, 2025.

Item 4. Mine Safety Disclosures
None.

Item 5. Other Information
30


Table of Contents
c)     During the quarterly period ended March 31, 2025, none of our directors or officers (as defined in Rule 16a-1(f) promulgated under the Exchange Act) adopted or terminated any “Rule 10b5-1 trading arrangement” or any “non-Rule 10b5-1 trading arrangement,” as each term is defined in Item 408 of Regulation S-K.

Item 6. Exhibits
Ex.Description
3.1
3.2
3.3
3.4
4.1
4.2
10.1
10.2
31.1
31.2
32.1
32.2
99.1
99.2
101.INSInline XBRL Instance Document
101.SCHInline XBRL Taxonomy Extension Schema
101.CALInline XBRL Taxonomy Extension Calculation Linkbase
101.DEFInline XBRL Taxonomy Extension Definition Linkbase
101.LABInline XBRL Taxonomy Extension Label Linkbase
101.PREInline XBRL Taxonomy Extension Presentation Linkbase
104Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101).

31


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.
PACIFIC OAK STRATEGIC OPPORTUNITY REIT, INC.
Date:May 12, 2025By:
/S/ KEITH D. HALL        
Keith D. Hall
Chief Executive Officer and Director
(principal executive officer)
Date:May 12, 2025By:
/S/ PETER MCMILLAN III
 Peter McMillan III
 Chairman of the Board, President and Director
(principal financial officer)

32