424B3 1 aris_december_2025_nav_-.htm 424B3 424B3

 

Filed Pursuant to Rule 424(b)(3)

Registration No. 333-286625

APOLLO REALTY INCOME SOLUTIONS, INC.

SUPPLEMENT NO. 7 DATED JANUARY 20, 2026

TO THE PROSPECTUS DATED JUNE 26, 2025

This prospectus supplement (this "Supplement") is part of and should be read in conjunction with the prospectus of Apollo Realty Income Solutions, Inc., dated June 26, 2025 (as supplemented to date, the "Prospectus"). Unless otherwise defined herein, capitalized terms used in this Supplement shall have the same meaning as in the Prospectus. References herein to "we", "us", or "our" refer to Apollo Realty Income Solutions, Inc. and its consolidated subsidiaries unless the context specifically requires otherwise.

The purposes of this Supplement are as follows:

to disclose the transaction price for each class of our common stock sold in our current public offering as of February 1, 2026;
to disclose the calculation of our December 31, 2025 net asset value ("NAV") per share/unit for all share/unit classes; and
to provide an update on the status of our current public offering (the "Offering").

February 1, 2026 Transaction Price

The transaction price for each share class of our common stock for subscriptions accepted as of February 1, 2026 (and repurchases, if applicable, as of January 31, 2026) is as follows:

 

 

 

Transaction Price
 (per share)

 

Class S

 

$

21.1616

 

Class D

 

$

21.2574

 

Class I

 

$

21.0534

 

Class F-I

 

$

20.9796

 

Class A-I

 

$

21.5335

 

Class A-III

 

$

21.4781

 

The transaction price for each of our Class S shares, Class D shares, Class I shares, Class F-I shares, Class A-I shares and Class A-III shares is equal to such class's NAV per share as of December 31, 2025. A detailed presentation of the NAV per share/unit is set forth below. The purchase price of our common stock for each share class equals the transaction price of such class, plus applicable upfront selling commissions and dealer manager fees. The repurchase price, if applicable, for each share class equals the transaction price of such class.

December 31, 2025 NAV Per Share

NAV per share is calculated in accordance with the valuation guidelines approved by our board of directors. Our NAV per share is posted on our website at https://gwms.apollo.com/realtyincomesolutions and is made available on our toll-free, automated telephone line at 888-926-2688. Please refer to "Net Asset Value Calculation and Valuation Guidelines" in the Prospectus for important information about how our NAV is determined. The Adviser is ultimately responsible for determining our NAV.

Our total NAV presented in the following tables includes the NAV of our Class S shares, Class D shares, Class I shares, Class F-I shares, Class A-I shares, Class A-III shares, Class E shares and units of ARIS Operating Partnership L.P. (the "Operating Partnership") held by parties other

 


 

than the Company. The following table provides a breakdown of the major components of our total NAV as of December 31, 2025 ($ and shares/units in thousands):

 

Components of NAV

 

December 31, 2025

 

Investments in real estate

 

$

774,276

 

Investments in real estate debt

 

 

1,206,847

 

Cash and cash equivalents

 

 

58,492

 

Restricted cash

 

 

2,903

 

Other assets

 

 

58,097

 

Mortgage notes at fair value, net of deferred financing costs

 

 

(154,162

)

Secured debt arrangements, net

 

 

(348,110

)

Other liabilities

 

 

(53,873

)

Accrued performance participation allocation

 

 

(389

)

Management fee payable

 

 

(1,167

)

Net asset value

 

$

1,542,914

 

Number of outstanding shares/units

 

 

71,822

 

The following table provides a breakdown of our total NAV and NAV per share/unit by class as of December 31, 2025 ($ and shares/units in thousands, except per share/unit data):

NAV Per Share/Unit

 

Class S Shares

 

 

Class D Shares

 

 

Class I Shares

 

 

Class F-I Shares

 

 

Class A-I Shares

 

 

Class A-III Shares

 

 

Class E Shares(1)

 

 

Third-party Operating Partnership Class A-I Units(2)

 

 

Third-party Operating Partnership Class E Units(2)

 

 

Total

 

Net asset value

 

$

257

 

 

$

105

 

 

$

29,851

 

 

$

31,508

 

 

$

456,023

 

 

$

876,036

 

 

$

22,149

 

 

$

122,240

 

 

$

4,745

 

 

$

1,542,914

 

Number of outstanding shares/units

 

 

12

 

 

 

5

 

 

 

1,418

 

 

 

1,502

 

 

 

21,177

 

 

 

40,788

 

 

 

1,024

 

 

 

5,677

 

 

 

219

 

 

 

71,822

 

NAV per share/unit as of December 31, 2025

 

$

21.1616

 

 

$

21.2574

 

 

$

21.0534

 

 

$

20.9796

 

 

$

21.5335

 

 

$

21.4781

 

 

$

21.6199

 

 

$

21.5335

 

 

$

21.6199

 

 

$

21.4824

 

___________

(1)
Class E shares of our common stock are offered to certain of Apollo's affiliates and employees and our directors in one or more private placements.
(2)
Includes the units of the Operating Partnership held by parties other than the Company.

Consistent with our disclosure in the Prospectus regarding our NAV calculation, our investments in real estate and real estate debt are initially valued at cost. Once we establish new values for our real estate investments, we provide information on key assumptions used in the discounted cash flow methodology and a sensitivity analysis related thereto. The valuations of our real properties as of December 31, 2025, excluding certain newly acquired properties that are held at cost which we believe reflects the fair value of such properties, were provided by the independent valuation advisor in accordance with our valuation procedures. Certain key assumptions that were used by the independent valuation advisor in the discounted cash flow analysis are set forth in the following table based on weighted-averages by property types where we have multiple real estate investments. Once we own more than one retail property, provided that each has been subject to an independent valuation by the independent valuation advisor, we will include the key assumptions for such property type.

 

Property Type

 

Discount Rate

 

Exit Capitalization Rate

Industrial

 

7.5%

 

6.3%

Multifamily

 

7.1%

 

5.3%

A change in these assumptions or factors would impact the calculation of the value of our property investments. For example, assuming all other factors remain unchanged, the changes listed below would result in the following effects on our investment values:

 

Input

 

Hypothetical Change

 

Industrial Investment Values

 

Multifamily Investment Values

Discount rate

 

0.25% Decrease

 

+2.09%

 

+1.96%

(weighted average)

 

0.25% Increase

 

(2.03)%

 

(1.92)%

Exit Capitalization Rate

 

0.25% Decrease

 

+2.22%

 

+3.13%

(weighted average)

 

0.25% Increase

 

(2.05)%

 

(2.85)%

 

 


 

Our total NAV presented in the following tables includes the NAV of our Class S shares, Class D shares, Class I shares, Class F-I shares, Class A-I shares, Class A-III shares, Class E shares and units of the Operating Partnership held by parties other than the Company. The following table provides a breakdown of the major components of our total NAV as of November 30, 2025 ($ and shares/units in thousands):

 

Components of NAV

 

November 30, 2025

 

Investments in real estate

 

$

563,198

 

Investments in real estate debt

 

 

1,247,279

 

Cash and cash equivalents

 

 

145,402

 

Restricted cash

 

 

2,064

 

Other assets

 

 

10,600

 

Mortgage notes at fair value, net of deferred financing costs

 

 

(92,993

)

Secured debt arrangements, net

 

 

(339,278

)

Other liabilities

 

 

(18,737

)

Accrued performance participation allocation

 

 

(357

)

Management fee payable

 

 

(1,148

)

Net asset value

 

$

1,516,030

 

Number of outstanding shares/units

 

 

70,610

 

The following table provides a breakdown of our total NAV and NAV per share/unit by class as of November 30, 2025 ($ and shares/units in thousands, except per share/unit data):

 

NAV Per Share/Unit

 

Class S Shares

 

 

Class D Shares

 

 

Class I Shares

 

 

Class F-I Shares

 

 

Class A-I Shares

 

 

Class A-III Shares

 

 

Class E Shares(1)

 

 

Third-party Operating Partnership Class A-I Units(2)

 

 

Third-party Operating Partnership Class E Units(2)

 

 

Total

 

Net asset value

 

$

237

 

 

$

105

 

 

$

27,955

 

 

$

32,279

 

 

$

455,014

 

 

$

853,203

 

 

$

20,987

 

 

$

121,634

 

 

$

4,616

 

 

$

1,516,030

 

Number of outstanding shares/units

 

 

11

 

 

 

5

 

 

 

1,328

 

 

 

1,539

 

 

 

21,142

 

 

 

39,748

 

 

 

971

 

 

 

5,652

 

 

 

214

 

 

 

70,610

 

NAV per share/unit as of November 30, 2025

 

$

21.1554

 

 

$

21.2582

 

 

$

21.0549

 

 

$

20.9792

 

 

$

21.5207

 

 

$

21.4656

 

 

$

21.6065

 

 

$

21.5207

 

 

$

21.6065

 

 

$

21.4704

 

___________

(1)
Class E shares of our common stock are offered to certain of Apollo's affiliates and employees and our directors in one or more private placements.
(2)
Includes the units of the Operating Partnership held by parties other than the Company.

Status of Our Current Public Offering

We are currently offering on a continuous basis up to $5.0 billion in shares of common stock, consisting of up to $4.0 billion in shares in our primary offering and up to $1.0 billion in shares pursuant to our distribution reinvestment plan. As of the date hereof, we have issued in the Offering approximately (i) 11,713,594 shares of our common stock (consisting of approximately 9,155,407 Class A-III shares, 2,232,008 Class A-I shares, 318,677 Class I shares, and 7,502 Class S shares) in our primary offering for total proceeds of approximately $250.8 million and (ii) 294,018 shares of our common stock (consisting of approximately 59,655 Class A-III shares, 217,892 Class A-I shares, 6,923 Class F-I shares, 9,371 Class I shares, 118 Class D shares and 59 Class S shares) pursuant to our distribution reinvestment plan for a total value of approximately $6.3 million. No other classes of shares were issued or sold in the Offering as of the date hereof. As of December 31, 2025, our aggregate NAV was approximately $1.5 billion. We intend to continue selling shares in the Offering on a monthly basis.