Residential Whole Loans | Residential Whole Loans Included on the Company’s consolidated balance sheets at September 30, 2020 and December 31, 2019 are approximately $5.6 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 September 30, 2020 and December 31, 2019: (Dollars In Thousands) September 30, 2020 December 31, 2019 Purchased Performing Loans: Non-QM loans $ 2,465,148 $ 3,707,245 Rehabilitation loans 699,868 1,026,097 Single-family rental loans 479,070 460,742 Seasoned performing loans 147,706 176,569 Total Purchased Performing Loans 3,791,792 5,370,653 Purchased Credit Deteriorated Loans (1) 702,013 698,717 Total Residential whole loans, at carrying value $ 4,493,805 $ 6,069,370 Allowance for credit losses on residential whole loans held at carrying value (106,246) (3,025) Total Residential whole loans at carrying value, net $ 4,387,559 $ 6,066,345 Number of loans 13,754 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 nine months ended September 30, 2020 and 2019: Three Months Ended Nine Months Ended (In Thousands) 2020 2019 2020 2019 Purchased Performing Loans: Non-QM loans $ 25,884 $ 30,258 $ 112,212 $ 79,250 Rehabilitation loans 10,863 15,142 39,502 38,331 Single-family rental loans 6,917 5,025 21,528 11,652 Seasoned performing loans 1,945 3,166 6,799 9,461 Total Purchased Performing Loans 45,609 53,591 180,041 138,694 Purchased Credit Deteriorated Loans 8,784 10,635 27,265 33,031 Total Residential whole loans, at carrying value $ 54,393 $ 64,226 $ 207,306 $ 171,725 The following table presents additional information regarding the Company’s Residential whole loans, at carrying value at September 30, 2020: September 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) $ 2,438,395 $ 2,465,148 $ 2,397,247 5.87 % 352 64 % 712 $ 2,174,935 $ 74,231 $ 52,069 $ 163,913 Rehabilitation loans (4) 677,235 699,868 699,868 7.28 4 63 718 491,343 65,166 22,995 120,364 Single-family rental loans (4) 474,045 479,070 475,072 6.28 319 70 734 439,503 16,111 7,373 16,083 Seasoned performing loans (4) 147,556 147,706 161,257 3.45 173 41 723 136,622 1,406 880 8,798 Purchased Credit Deteriorated Loans (4)(5) 650,328 702,013 812,614 4.45 289 79 N/A N/M N/M N/M 122,478 Residential whole loans, at carrying value, total or weighted average $ 4,387,559 $ 4,493,805 $ 4,546,058 5.81 % 277 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 $222.2 million and $269.2 million at September 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 September 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 September 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. No Residential whole loans, at carrying value were sold during the three months ended September 30, 2020. During the nine months ended September 30, 2020, $1.8 billion of Non-QM loans were sold, realizing losses of $273.0 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: Nine Months Ended September 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 Current provision/(reversal) (4,568) (7,140) (1,906) (74) (16,374) (30,062) Write-offs (32) (227) — — (22) (281) Allowance for credit losses at September 30, 2020 $ 26,753 $ 22,633 $ 5,025 $ 150 $ 51,685 $ 106,246 Nine Months Ended September 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 Current provision — — — — 347 347 Write-offs — (62) — — — (62) Allowance for credit losses at September 30, 2019 $ — $ 388 $ — $ — $ 1,883 $ 2,271 (1) In connection with purchased Rehabilitation loans, the Company had unfunded commitments of $73.2 million, with an allowance for credit losses of $1.6 million at September 30, 2020. Such allowance is included in “Other liabilities” in the Company’s consolidated balance sheets (see Note 9). (2) Includes $143.4 million of loans that were assessed for credit losses based on a collateral dependent methodology. (3) Includes $72.7 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 September 30, 2020, the Company adjusted its estimates related to future rates of unemployment, which resulted in a reversal of the allowance for loan loss in the third quarter. However, the Company continues to anticipate that deteriorated market conditions will continue for an extended period, resulting in increased delinquencies and defaults compared to historical periods. 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 September 30, 2020 and December 31, 2019 was $345.6 million and $99.9 million, respectively. The amortized cost basis of Purchased Credit Deteriorated Loans on nonaccrual status as of September 30, 2020 was $148.7 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 nine months ended September 30, 2020. At September 30, 2020, there were approximately $134.8 million of loans on nonaccrual status that did not have an associated allowance for credit losses, because they were determined to be collateral dependent and the estimated fair value of the related collateral exceeded the carrying value of each loan. 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) $ 380,729 $ 1,196,185 $ 684,404 $ 74,862 $ 6,371 $ — $ 2,342,551 LTV >= 80% (1) 48,082 35,468 29,784 9,111 152 — 122,597 Total Non-QM loans $ 428,811 $ 1,231,653 $ 714,188 $ 83,973 $ 6,523 $ — $ 2,465,148 Nine Months Ended September 30, 2020 Gross write-offs $ — $ — $ 32 $ — $ — $ — $ 32 Nine Months Ended September 30, 2020 Recoveries — — — — — — — Nine Months Ended September 30, 2020 Net write-offs $ — $ — $ 32 $ — $ — $ — $ 32 Rehabilitation loans LTV < 80% (1) $ 36,478 $ 542,865 $ 93,973 $ 7,546 $ — $ — $ 680,862 LTV >= 80% (1) 1,262 15,496 548 1,700 — — 19,006 Total Rehabilitation loans $ 37,740 $ 558,361 $ 94,521 $ 9,246 $ — $ — $ 699,868 Nine Months Ended September 30, 2020 Gross write-offs $ — $ 13 $ 1,030 $ 32 $ — $ — $ 1,075 Nine Months Ended September 30, 2020 Recoveries — — — — — — — Nine Months Ended September 30, 2020 Net write-offs $ — $ 13 $ 1,030 $ 32 $ — $ — $ 1,075 Single family rental loans LTV < 80% (1) $ 22,400 $ 287,103 $ 140,017 $ 13,356 $ — $ — $ 462,876 LTV >= 80% (1) 1,394 14,588 212 — — — 16,194 Total Single family rental loans $ 23,794 $ 301,691 $ 140,229 $ 13,356 $ — $ — $ 479,070 Nine Months Ended September 30, 2020 Gross write-offs $ — $ — $ — $ — $ — $ — $ — Nine Months Ended September 30, 2020 Recoveries — — — — — — — Nine Months Ended September 30, 2020 Net write-offs $ — $ — $ — $ — $ — $ — $ — Seasoned performing loans LTV < 80% (1) $ — $ — $ — $ — $ 79 $ 139,538 $ 139,617 LTV >= 80% (1) — — — — — 8,089 8,089 Total Seasoned performing loans $ — $ — $ — $ — $ 79 $ 147,627 $ 147,706 Nine Months Ended September 30, 2020 Gross write-offs $ — $ — $ — $ — $ — $ — $ — Nine Months Ended September 30, 2020 Recoveries — — — — — — — Nine Months Ended September 30, 2020 Net write-offs $ — $ — $ — $ — $ — $ — $ — Purchased credit deteriorated loans LTV < 80% (1) $ — $ — $ — $ 633 $ 2,982 $ 420,265 $ 423,880 LTV >= 80% (1) — — — — 3,184 274,950 278,134 Total Purchased credit deteriorated loans $ — $ — $ — $ 633 $ 6,166 $ 695,215 $ 702,014 Nine Months Ended September 30, 2020 Gross write-offs $ — $ — $ — $ — $ — $ 448 $ 448 Nine Months Ended September 30, 2020 Recoveries — — — — — — — Nine Months Ended September 30, 2020 Net write-offs $ — $ — $ — $ — $ — $ 448 $ 448 Total LTV < 80% (1) $ 439,607 $ 2,026,153 $ 918,394 $ 96,397 $ 9,432 $ 559,803 $ 4,049,786 Total LTV >= 80% (1) 50,738 65,552 30,544 10,811 3,336 283,039 444,020 Total residential whole loans, at carrying value $ 490,345 $ 2,091,705 $ 948,938 $ 107,208 $ 12,768 $ 842,842 $ 4,493,806 Total Gross write-offs $ — $ 13 $ 1,062 $ 32 $ — $ 448 $ 1,555 Total Recoveries — — — — — — — Total Net write-offs $ — $ 13 $ 1,062 $ 32 $ — $ 448 $ 1,555 (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 $222.2 million at September 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 September 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 September 30, 2020 and December 31, 2019: (Dollars in Thousands) September 30, 2020 December 31, 2019 Less than 60 Days Past Due: Outstanding principal balance $ 599,461 $ 666,026 Aggregate fair value $ 577,761 $ 641,616 Weighted Average LTV Ratio (1) 74.33 % 76.69 % Number of loans 3,038 3,159 60 Days to 89 Days Past Due: Outstanding principal balance $ 55,183 $ 58,160 Aggregate fair value $ 49,188 $ 53,485 Weighted Average LTV Ratio (1) 83.62 % 79.48 % Number of loans 259 313 90 Days or More Past Due: Outstanding principal balance $ 679,211 $ 767,320 Aggregate fair value $ 602,715 $ 686,482 Weighted Average LTV Ratio (1) 87.82 % 89.69 % Number of loans 2,532 2,983 Total Residential whole loans, at fair value $ 1,229,664 $ 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 nine months ended September 30, 2020 and 2019: Three Months Ended Nine Months Ended (In Thousands) 2020 2019 2020 2019 Coupon payments, realized gains, and other income received (1) $ 17,477 $ 22,202 $ 54,684 $ 67,966 Net unrealized gains/(losses) 58,863 13,185 (13,683) 33,312 Net gain on transfers to REO 531 4,788 3,430 15,637 Total $ 76,871 $ 40,175 $ 44,431 $ 116,915 (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 nine months ended September 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. |