Residential Whole Loans | Residential Whole Loans Included on the Company’s consolidated balance sheets at June 30, 2020 and December 31, 2019 are approximately $5.9 billion and $7.4 billion , respectively, of residential whole loans arising from the Company’s interests in certain trusts established to acquire the loans and certain entities established in connection with its loan securitization transactions. The Company has assessed that these entities are required to be consolidated for financial reporting purposes. Residential Whole Loans, at Carrying Value The following table presents the components of the Company’s Residential whole loans, at carrying value at June 30, 2020 and December 31, 2019 : (Dollars In Thousands) June 30, 2020 December 31, 2019 Purchased Performing Loans: Non-QM loans $ 2,574,184 $ 3,707,245 Rehabilitation loans 862,895 1,026,097 Single-family rental loans 494,248 460,742 Seasoned performing loans 155,279 176,569 Total Purchased Performing Loans 4,086,606 5,370,653 Purchased Credit Deteriorated Loans (1) 726,513 698,717 Total Residential whole loans, at carrying value $ 4,813,119 $ 6,069,370 Allowance for credit losses on residential whole loans held at carrying value (136,589 ) (3,025 ) Total Residential whole loans at carrying value, net $ 4,676,530 $ 6,066,345 Number of loans 14,689 17,082 (1) The amortized cost basis of Purchased Credit Deteriorated Loans was increased by $62.6 million on January 1, 2020 in connection with the adoption of ASU 2016-13. The following table presents the components of interest income on the Company’s Residential whole loans, at carrying value for the three and six months ended June 30, 2020 and 2019 : Three Months Ended Six Months Ended (In Thousands) 2020 2019 2020 2019 Purchased Performing Loans: Non-QM loans $ 37,259 $ 26,578 $ 86,329 $ 48,992 Rehabilitation loans 13,312 13,256 28,639 23,189 Single-family rental loans 7,268 3,926 14,611 6,627 Seasoned performing loans 2,253 3,122 4,853 6,295 Total Purchased Performing Loans 60,092 46,882 134,432 85,103 Purchased Credit Deteriorated Loans 9,335 10,997 18,481 22,396 Total Residential whole loans, at carrying value $ 69,427 $ 57,879 $ 152,913 $ 107,499 The following table presents additional information regarding the Company’s Residential whole loans, at carrying value at June 30, 2020 : June 30, 2020 Carrying Value Amortized Cost Basis Unpaid Principal Balance (“UPB”) Weighted Average Coupon (1) Weighted Average Term to Maturity (Months) Weighted Average LTV Ratio (2) Weighted Average Original FICO (3) Aging by Amortized Cost Basis Past Due Days (Dollars In Thousands) Current 30-59 60-89 90+ Purchased Performing Loans: Non-QM loans (4) $ 2,542,831 $ 2,574,184 $ 2,501,547 5.87 % 354 64 % 712 $ 2,502,521 $ 24,927 $ 23,192 $ 23,544 Rehabilitation loans (4) 832,895 862,895 862,895 7.26 6 63 720 620,315 60,762 65,226 116,592 Single-family rental loans (4) 487,317 494,248 489,947 6.28 321 70 734 444,308 25,428 12,730 11,782 Seasoned performing loans (4) 155,055 155,279 169,469 3.76 176 42 723 150,800 1,740 442 2,297 Purchased Credit Deteriorated Loans (4)(5) 658,432 726,513 838,673 4.46 291 79 N/A N/M N/M N/M 105,536 Residential whole loans, at carrying value, total or weighted average $ 4,676,530 $ 4,813,119 $ 4,862,531 5.86 % 272 December 31, 2019 Carrying Value Amortized Cost Basis Unpaid Principal Balance (“UPB”) Weighted Average Coupon (1) Weighted Average Term to Maturity (Months) Weighted Average LTV Ratio (2) Weighted Average Original FICO (3) Aging by UPB Past Due Days (Dollars In Thousands) Current 30-59 60-89 90+ Purchased Performing Loans: Non-QM loans (4) $ 3,706,857 $ 3,707,245 $ 3,592,701 5.96 % 368 67 % 716 $ 3,492,533 $ 59,963 $ 19,605 $ 20,600 Rehabilitation loans (4) 1,023,766 1,026,097 1,026,097 7.30 8 64 717 868,281 67,747 27,437 62,632 Single-family rental loans (4) 460,679 460,741 457,146 6.29 324 70 734 432,936 15,948 2,047 6,215 Seasoned performing loans 176,569 176,569 192,151 4.24 181 46 723 187,683 2,164 430 1,874 Purchased Credit Impaired Loans (5) 698,474 698,718 873,326 4.46 294 81 N/A N/M N/M N/M 108,998 Residential whole loans, at carrying value, total or weighted average $ 6,066,345 $ 6,069,370 $ 6,141,421 5.96 % 288 (1) Weighted average is calculated based on the interest bearing principal balance of each loan within the related category. For loans acquired with servicing rights released by the seller, interest rates included in the calculation do not reflect loan servicing fees. For loans acquired with servicing rights retained by the seller, interest rates included in the calculation are net of servicing fees. (2) LTV represents the ratio of the total unpaid principal balance of the loan to the estimated value of the collateral securing the related loan as of the most recent date available, which may be the origination date. For Rehabilitation loans, the LTV presented is the ratio of the maximum unpaid principal balance of the loan, including unfunded commitments, to the estimated “after repaired” value of the collateral securing the related loan, where available. For certain Rehabilitation loans, totaling $280.6 million and $269.2 million at June 30, 2020 and December 31, 2019 , respectively, an after repaired valuation was not obtained and the loan was underwritten based on an “as is” valuation. The weighted average LTV of these loans based on the current unpaid principal balance and the valuation obtained during underwriting, is 68% and 69% at June 30, 2020 and December 31, 2019 , respectively. Excluded from the calculation of weighted average LTV are certain low value loans secured by vacant lots, for which the LTV ratio is not meaningful. (3) Excludes loans for which no Fair Isaac Corporation (“FICO”) score is available. (4) At June 30, 2020 and December 31, 2019 the difference between the Carrying Value and Amortized Cost Basis represents the related allowance for credit losses. (5) Purchased Credit Deteriorated Loans tend to be characterized by varying performance of the underlying borrowers over time, including loans where multiple months of payments are received in a period to bring the loan to current status, followed by months where no payments are received. Accordingly, delinquency information is presented for loans that are more than 90 days past due that are considered to be seriously delinquent. During the three and six months ended June 30, 2020 , $955.4 million and $1.8 billion of Non-QM loans were sold, realizing losses of $127.2 million and $273.0 million , respectively. In connection with Non-QM loans sold during the three months ended June 30, 2020, a previously established valuation allowance of $70.2 million was reversed, resulting in a net loss for the period of $57.0 million . Allowance for Credit Losses The following table presents a roll-forward of the allowance for credit losses on the Company’s Residential Whole Loans, at Carrying Value: Six Months Ended June 30, 2020 (Dollars In Thousands) Non-QM Loans Rehabilitation Loans (1)(2) Single-family Rental Loans Seasoned Performing Loans Purchased Credit Deteriorated Loans (3) Totals Allowance for credit losses at December 31, 2019 $ 388 $ 2,331 $ 62 $ — $ 244 $ 3,025 Transition adjustment on adoption of ASU 2016-13 (4) 6,904 517 754 19 62,361 70,555 Current provision 26,358 33,213 6,615 230 8,481 74,897 Write-offs — (428 ) — — (219 ) (647 ) Valuation adjustment on loans held for sale 70,181 — — — — 70,181 Allowance for credit and valuation losses at March 31, 2020 $ 103,831 $ 35,633 $ 7,431 $ 249 $ 70,867 $ 218,011 Current provision/(reversal) (2,297 ) (5,213 ) (500 ) (25 ) (2,579 ) (10,614 ) Write-offs — (420 ) — — (207 ) (627 ) Valuation adjustment on loans held for sale (70,181 ) — — — — (70,181 ) Allowance for credit losses at June 30, 2020 $ 31,353 $ 30,000 $ 6,931 $ 224 $ 68,081 $ 136,589 Six Months Ended June 30, 2019 (Dollars In Thousands) Non-QM Loans Rehabilitation Loans Single-family Rental Loans Seasoned Performing Loans Purchased Credit Deteriorated Loans Totals Allowance for credit losses at December 31, 2018 $ — $ — $ — $ — $ 968 $ 968 Current provision — 500 — — 183 683 Write-offs — — — — — — Allowance for credit losses at March 31, 2019 $ — $ 500 $ — $ — $ 1,151 $ 1,651 Current provision — — — — 385 385 Write-offs — (50 ) — — — (50 ) Allowance for credit losses at June 30, 2019 $ — $ 450 $ — $ — $ 1,536 $ 1,986 (1) In connection with purchased Rehabilitation loans, the Company had unfunded commitments of $94.5 million , with an allowance for credit losses of $2.1 million at June 30, 2020 . Such allowance is included in “Other liabilities” in the Company’s consolidated balance sheets (see Note 9 ). (2) Includes $181.8 million of loans that were assessed for credit losses based on a collateral dependent methodology. (3) Includes $100.0 million of loans that were assessed for credit losses based on a collateral dependent methodology. (4) Of the $70.6 million of reserves recorded on adoption of ASU 2016-13, $8.3 million was recorded as an adjustment to stockholders’ equity and $62.4 million was recorded as a “gross up” of the amortized cost basis of Purchased Credit Deteriorated Loans. The Company adopted ASU 2016-13 (“CECL”) on January 1, 2020 (see Note 2). The anticipated impact of the COVID-19 pandemic on expected economic conditions, including forecasted unemployment, home price appreciation, and prepayment rates, for the short to medium term resulted in significantly increased estimates of credit losses recorded under CECL for the first quarter of 2020 for residential whole loans held at carrying value. As of June 30, 2020 , the Company still expects relatively high rates of unemployment and other deteriorated market conditions to continue for an extended period, resulting in increased delinquencies and defaults compared to historical periods; however, the Company’s expectations of the severity of these impacts has moderated slightly. Estimates of credit losses under CECL are highly sensitive to changes in assumptions and current economic conditions have increased the difficulty of accurately forecasting future conditions. The amortized cost basis of Purchased Performing Loans on nonaccrual status as of June 30, 2020 and December 31, 2019 was $171.6 million and $99.9 million , respectively. The amortized cost basis of Purchased Credit Deteriorated Loans on nonaccrual status as of June 30, 2020 was $122.0 million . Because Purchase Credit Deteriorated Loans were previously accounted for in pools, there were no such loans on nonaccrual status as of December 31, 2019 . No interest income was recognized from loans on nonaccrual status during the six months ended June 30, 2020 . At June 30, 2020 , there were no loans on nonaccrual status that did not have an associated allowance for credit losses. The following table presents certain additional credit-related information regarding our residential whole loans, at carrying value: Amortized Cost Basis by Origination Year and LTV Bands (Dollars In Thousands) 2020 2019 2018 2017 2016 Prior Total Non-QM loans LTV < 80% (1) $ 375,156 $ 1,265,076 $ 733,368 $ 81,119 $ 7,718 $ — $ 2,462,437 LTV >= 80% (1) 28,605 40,518 32,765 9,706 153 — 111,747 Total Non-QM loans $ 403,761 $ 1,305,594 $ 766,133 $ 90,825 $ 7,871 $ — $ 2,574,184 Six Months Ended June 30, 2020 Gross write-offs $ — $ — $ — $ — $ — $ — $ — Six Months Ended June 30, 2020 Recoveries — — — — — — — Six Months Ended June 30, 2020 Net write-offs $ — $ — $ — $ — $ — $ — $ — Rehabilitation loans LTV < 80% (1) $ 43,735 $ 659,139 $ 128,777 $ 8,141 $ — $ — $ 839,792 LTV >= 80% (1) 3,626 17,229 548 1,700 — — 23,103 Total Rehabilitation loans $ 47,361 $ 676,368 $ 129,325 $ 9,841 $ — $ — $ 862,895 Six Months Ended June 30, 2020 Gross write-offs $ — $ — $ 816 $ 32 $ — $ — $ 848 Six Months Ended June 30, 2020 Recoveries — — — — — — — Six Months Ended June 30, 2020 Net write-offs $ — $ — $ 816 $ 32 $ — $ — $ 848 Single family rental loans LTV < 80% (1) $ 22,765 $ 296,485 $ 144,006 $ 13,900 $ — $ — $ 477,156 LTV >= 80% (1) 1,391 15,489 212 — — — 17,092 Total Single family rental loans $ 24,156 $ 311,974 $ 144,218 $ 13,900 $ — $ — $ 494,248 Six Months Ended June 30, 2020 Gross write-offs $ — $ — $ — $ — $ — $ — $ — Six Months Ended June 30, 2020 Recoveries — — — — — — — Six Months Ended June 30, 2020 Net write-offs $ — $ — $ — $ — $ — $ — $ — Seasoned performing loans LTV < 80% (1) $ — $ — $ — $ — $ 80 $ 147,302 $ 147,382 LTV >= 80% (1) — — — — — 7,897 7,897 Total Seasoned performing loans $ — $ — $ — $ — $ 80 $ 155,199 $ 155,279 Six Months Ended June 30, 2020 Gross write-offs $ — $ — $ — $ — $ — $ — $ — Six Months Ended June 30, 2020 Recoveries — — — — — — — Six Months Ended June 30, 2020 Net write-offs $ — $ — $ — $ — $ — $ — $ — Purchased credit deteriorated loans LTV < 80% (1) $ — $ — $ — $ 637 $ 3,480 $ 429,166 $ 433,283 LTV >= 80% (1) — — — — 3,474 289,756 293,230 Total Purchased credit deteriorated loans $ — $ — $ — $ 637 $ 6,954 $ 718,922 $ 726,513 Six Months Ended June 30, 2020 Gross write-offs $ — $ — $ — $ — $ — $ 426 $ 426 Six Months Ended June 30, 2020 Recoveries — — — — — — — Six Months Ended June 30, 2020 Net write-offs $ — $ — $ — $ — $ — $ 426 $ 426 Total LTV < 80% (1) $ 441,656 $ 2,220,700 $ 1,006,151 $ 103,797 $ 11,278 $ 576,468 $ 4,360,050 Total LTV >= 80% (1) 33,622 73,236 33,525 11,406 3,627 297,653 453,069 Total residential whole loans, at carrying value $ 475,278 $ 2,293,936 $ 1,039,676 $ 115,203 $ 14,905 $ 874,121 $ 4,813,119 Total Gross write-offs $ — $ — $ 816 $ 32 $ — $ 426 $ 1,274 Total Recoveries — — — — — — — Total Net write-offs $ — $ — $ 816 $ 32 $ — $ 426 $ 1,274 (1) LTV represents the ratio of the total unpaid principal balance of the loan to the estimated value of the collateral securing the related loan as of the most recent date available, which may be the origination date. For Rehabilitation loans, the LTV presented is the ratio of the maximum unpaid principal balance of the loan, including unfunded commitments, to the estimated “after repaired” value of the collateral securing the related loan, where available. For certain Rehabilitation loans, totaling $280.6 million at June 30, 2020 , an after repaired valuation was not obtained and the loan was underwritten based on an “as is” valuation. The weighted average LTV of these loans based on the current unpaid principal balance and the valuation obtained during underwriting, is 68% at June 30, 2020 . Certain low value loans secured by vacant lots are categorized as LTV >= 80%. Residential Whole Loans, at Fair Value Certain of the Company’s residential whole loans are presented at fair value on its consolidated balance sheets as a result of a fair value election made at the time of acquisition. Subsequent changes in fair value are reported in current period earnings and presented in Net gain on residential whole loans measured at fair value through earnings on the Company’s consolidated statements of operations. The following table presents information regarding the Company’s residential whole loans held at fair value at June 30, 2020 and December 31, 2019 : (Dollars in Thousands) June 30, 2020 December 31, 2019 Less than 60 Days Past Due: Outstanding principal balance $ 593,389 $ 666,026 Aggregate fair value $ 545,953 $ 641,616 Weighted Average LTV Ratio (1) 74.64 % 76.69 % Number of loans 2,981 3,159 60 Days to 89 Days Past Due: Outstanding principal balance $ 79,684 $ 58,160 Aggregate fair value $ 69,303 $ 53,485 Weighted Average LTV Ratio (1) 82.43 % 79.48 % Number of loans 342 313 90 Days or More Past Due: Outstanding principal balance $ 694,590 $ 767,320 Aggregate fair value $ 585,725 $ 686,482 Weighted Average LTV Ratio (1) 88.06 % 89.69 % Number of loans 2,642 2,983 Total Residential whole loans, at fair value $ 1,200,981 $ 1,381,583 (1) LTV represents the ratio of the total unpaid principal balance of the loan, to the estimated value of the collateral securing the related loan. Excluded from the calculation of weighted average LTV are certain low value loans secured by vacant lots, for which the LTV ratio is not meaningful. The following table presents the components of Net gain/(loss) on residential whole loans measured at fair value through earnings for the three and six months ended June 30, 2020 and 2019 : Three Months Ended Six Months Ended (In Thousands) 2020 2019 2020 2019 Coupon payments, realized gains, and other income received (1) $ 18,171 $ 24,007 $ 37,207 $ 45,763 Net unrealized gains/(losses) 2,010 21,188 (72,546 ) 20,128 Net gain on transfers to REO 139 6,278 2,899 10,849 Total $ 20,320 $ 51,473 $ (32,440 ) $ 76,740 (1) Primarily includes gains on liquidation of non-performing loans, including the recovery of delinquent interest payments, recurring coupon interest payments received on mortgage loans that are contractually current, and cash payments received from private mortgage insurance on liquidated loans. During the three months ended June 30, 2020 , loans at fair value with an aggregate unpaid principal balance of $24.1 million were sold, realizing net losses of $0.8 million . |