Comforia Residential Reit, Inc.TSE: 3282

Notice Concerning Early Repayment

· Issued by Comforia Residential Reit, Inc.

June 30, 2021

For Immediate Release

Real Estate Investment Trust Securities Issuer:

Comforia Residential REIT, Inc

21-1 Dogenzaka 1-chome,Shibuya-ku,Tokyo

Takehiro Izawa

Executive Director

(Code: 3282)

Asset Management Company:

TLC REIT Management Inc.

Hiroyuki Tohmata

President & CEO

Inquiries:

Daisuke Kawauchi

General Manager of Strategy Department

Comforia Management Division

(TEL:+81-3-6455-3388)

Notice Concerning Early Repayment

Comforia Residential REIT, Inc ("CRR") announces that it decided today to proceed with early repayment (the "Early Repayment") as described in the press release titled "Notice Concerning Issuance of Investment Corporation Bonds" announced today. Details are as follows:

1. Early Repayment

(1) Description of Early Repayment

Lender

Mizuho Bank, Ltd.,

Sumitomo Mitsui Trust Bank, Limited,

MUFG Bank, Ltd.

Loan amount

1,650 million yen

1,950 million yen

Interest rate

Basic interest rate(JBA 1 month yen TIBOR)+0.20%

Drawdown date

Scheduled principal repayment date(Note)

(Note) The maturity of the borrowing stated above is July 31, 2021.

June 26, 2020

July 14, 2021

(2) Funds for repayment

A part of the net proceeds from the issuance of Comforia Residential REIT, Inc 9th through 11th unsecured bonds (with pari passu clause among specified investment corporation bonds) which will be paid on July 8, 2021 will be applied. For further details, please refer to the "Notice Concerning Issuance of Investment Corporation Bonds" announced as of today.

1

2.Status of Borrowings and Investment Corporation Bonds after the Early Repayment

(million yen)

Before the Early

After the Early

Repayment

Repayment

Change

(As of July 30, 2021)

(As of June 30, 2021)

(Note 1)

Short-Term Loans (Note 2)

-

-

-

Current portion of long-

term loans (to be repaid

24,200

20,600

▲3,600

within one year or less)

Long-Term Loans (Note 2)

104,930

104,930

-

Total of Loans

129,130

125,530

▲3,600

Current portion of investment

corporation bonds (to be redeemed

3,000

1,000

▲2,000

within one year or less) (Note 3)

Investment Corporation Bonds (Note 3)

9,500

15,100

5,600

Total of Loans and

141,630

141,630

-

Investment Corporation Bonds

(Note 1) The calculation of the outstandings is based on the assumption that the issuance of the Investment Corporation Bonds (6,600 million yen in total) will be executed on July 8, 2021 and the 1st unsecured bonds (with pari passu clause among specified investment corporation bonds) (3,000 nillion yen) will be redeemed on July 30, 2021.

(Note 2) Short-term loans are loans that will come due within one year, while long-term loans are loans that will come due after one year.

(Note 3) The 2nd unsecured bonds (with pari passu clause among specified investment corporation bonds) (total amount of bonds:1,000 million yen, redemption date: July 15, 2022) is included in the section of "Investment Corporation Bonds" on "Before the Early Repayment" and is included in the section of "Current portion of investment corporation bonds (to be redeemed within one year or less)" on "After the Early Repayment".

*Website of CRR: https://www.comforia-reit.co.jp/en/

2