Residential Whole Loans | Residential Whole Loans Included on the Company’s consolidated balance sheets at June 30, 2022 and December 31, 2021 are approximately $8.2 billion and $7.9 billion, respectively, of residential whole loans generally 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. Starting in the second quarter of 2021, the Company elected the fair value option for all loan acquisitions, including loans originated by Lima One subsequent to its acquisition by the Company. Prior to the second quarter of 2021, the fair value option was typically elected only for Purchased Non-performing Loans. The following table presents the components of the Company’s Residential whole loans, and the accounting model designated at June 30, 2022 and December 31, 2021: Held at Carrying Value Held at Fair Value Total (Dollars in Thousands) June 30, 2022 December 31, 2021 June 30, 2022 December 31, 2021 June 30, 2022 December 31, 2021 Purchased Performing Loans: Non-QM loans $ 1,113,696 $ 1,448,162 $ 2,381,214 $ 2,013,369 $ 3,494,910 $ 3,461,531 Rehabilitation loans 111,164 217,315 932,667 517,530 1,043,831 734,845 Single-family rental loans 247,129 331,808 1,016,109 619,415 1,263,238 951,223 Seasoned performing loans 92,909 102,041 — — 92,909 102,041 Agency eligible investor loans — — 912,245 1,082,765 912,245 1,082,765 Total Purchased Performing Loans $ 1,564,898 $ 2,099,326 $ 5,242,235 $ 4,233,079 $ 6,807,133 $ 6,332,405 Purchased Credit Deteriorated Loans $ 498,317 $ 547,772 $ — $ — $ 498,317 $ 547,772 Allowance for Credit Losses $ (36,927) $ (39,447) $ — $ — $ (36,927) $ (39,447) Purchased Non-Performing Loans $ — $ — $ 922,058 $ 1,072,270 $ 922,058 $ 1,072,270 Total Residential Whole Loans $ 2,026,288 $ 2,607,651 $ 6,164,293 $ 5,305,349 $ 8,190,581 $ 7,913,000 Number of loans 7,813 9,361 17,762 14,734 25,575 24,095 The following table presents additional information regarding the Company’s Residential whole loans at June 30, 2022 and December 31, 2021: June 30, 2022 Fair Value / Carrying Value 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 $ 3,487,780 $ 3,636,992 4.96 % 356 65 % 734 $ 3,465,427 $ 76,261 $ 17,781 $ 77,523 Rehabilitation loans 1,038,770 1,044,722 7.18 13 67 743 952,587 3,230 6,913 81,992 Single-family rental loans 1,261,946 1,319,956 5.40 326 70 737 1,283,285 5,169 2,009 29,493 Seasoned performing loans 92,863 101,811 2.82 156 31 722 93,000 807 577 7,427 Agency eligible investor loans 912,245 1,015,832 3.40 348 61 767 1,011,769 2,653 596 814 Total Purchased Performing Loans 6,793,604 $ 7,119,313 5.11 % 296 Purchased Credit Deteriorated Loans $ 474,919 $ 587,058 4.57 % 280 65 % N/A 425,803 40,047 17,416 103,792 Purchased Non-Performing Loans $ 922,058 $ 969,007 4.92 % 280 70 % N/A $ 460,929 $ 83,631 $ 34,546 $ 389,901 Residential whole loans, total or weighted average $ 8,190,581 $ 8,675,378 5.06 % 293 December 31, 2021 Fair Value / Carrying Value 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 $ 3,453,242 $ 3,361,164 5.07 % 355 66 % 731 $ 3,165,964 $ 77,581 $ 22,864 $ 94,755 Rehabilitation loans 727,964 731,154 7.18 11 67 735 616,733 5,834 5,553 103,034 Single-family rental loans 949,772 924,498 5.46 329 70 732 898,166 2,150 695 23,487 Seasoned performing loans 101,995 111,710 2.76 162 37 722 102,047 938 481 8,244 Agency eligible investor loans 1,082,765 1,060,486 3.40 354 62 767 1,039,257 21,229 — — Total Purchased Performing Loans 6,315,738 $ 6,189,012 5.05 % 307 Purchased Credit Deteriorated Loans 524,992 $ 643,187 4.55 % 283 69 N/A 456,924 50,048 18,736 117,479 Purchased Non-Performing Loans 1,072,270 $ 1,073,544 4.87 % 283 73 N/A 492,481 87,041 40,876 453,146 Residential whole loans, total or weighted average $ 7,913,000 $ 7,905,743 4.99 % 301 (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 $172.3 million and $137.3 million at June 30, 2022 and December 31, 2021, 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 72% and 71% at June 30, 2022 and December 31, 2021, 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. No Residential whole loans were sold during the six months ended June 30, 2022 and 2021. 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, 2022 (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, 2021 $ 8,289 $ 6,881 $ 1,451 $ 46 $ 22,780 $ 39,447 Current provision (909) (1,460) (122) (1) (975) (3,467) Write-offs (51) (219) (27) — (226) (523) Allowance for credit losses at March 31, 2022 $ 7,329 $ 5,202 $ 1,302 $ 45 $ 21,579 $ 35,457 Current provision/(reversal) (199) (23) 174 1 1,877 1,830 Write-offs — (118) (184) — (58) (360) Allowance for credit losses at June 30, 2022 $ 7,130 $ 5,061 $ 1,292 $ 46 $ 23,398 $ 36,927 Six Months Ended June 30, 2021 (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, 2020 $ 21,068 $ 18,371 $ 3,918 $ 107 $ 43,369 $ 86,833 Current provision (6,523) (3,700) (1,172) (41) (10,936) (22,372) Write-offs — (1,003) — — (214) (1,217) Allowance for credit losses at March 31, 2021 $ 14,545 $ 13,668 $ 2,746 $ 66 $ 32,219 $ 63,244 Current provision/(reversal) (2,416) (1,809) (386) (9) (3,963) (8,583) Write-offs (37) (255) — — (108) (400) Allowance for credit losses at June 30, 2021 $ 12,092 $ 11,604 $ 2,360 $ 57 $ 28,148 $ 54,261 (1) In connection with purchased Rehabilitation loans at carrying value, the Company had unfunded commitments of $10.1 million and $40.3 million as of June 30, 2022 and 2021, respectively, with an allowance for credit losses of $110,000 and $512,000 at June 30, 2022 and 2021, respectively. Such allowance is included in “Other liabilities” in the Company’s consolidated balance sheets (see Note 7). (2) Includes $71.9 million and $120.4 million of loans that were assessed for credit losses based on a collateral dependent methodology as of June 30, 2022 and 2021, respectively. (3) Includes $63.8 million and $83.1 million of loans that were assessed for credit losses based on a collateral dependent methodology as of June 30, 2022 and 2021, respectively. The Company’s estimates of expected losses that form the basis of the Allowance for Credit Losses include certain qualitative adjustments which have the effect of increasing expected loss estimates. These qualitative adjustments were determined based on a variety of factors, including differences between the Company’s loan portfolio and the loan portfolios represented by data available in regulatory filings of certain banks that are considered to have similar loan portfolios (available proxy data), and differences between current (and expected future) market conditions in comparison to market conditions that occurred in historical periods. Such differences include uncertainty with respect to the ongoing impact of the COVID-19 pandemic, the extent and timing of government stimulus efforts, anticipated inflation and increasing market interest rates, and heightened political uncertainty. The Company’s estimates of credit losses reflect the Company’s expectation that full recovery to pre-pandemic economic conditions will take an extended period, resulting in increased delinquencies and defaults during this period compared to historical periods. Estimates of credit losses under credit losses on financial instruments (“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, 2022 and December 31, 2021 was $216.5 million and $240.2 million, respectively. The amortized cost basis of Purchased Credit Deteriorated Loans on nonaccrual status as of June 30, 2022 and December 31, 2021 was $94.0 million and $108.9 million, respectively. The fair value of Purchased Non-performing Loans on nonaccrual status as of June 30, 2022 and December 31, 2021 was $497.5 million and $588.1 million, respectively. During the three and six months ended June 30, 2022, the Company recognized $5.0 million and $9.3 million of interest income on loans on nonaccrual status, including $3.5 million and $6.5 million, respectively, on its portfolio of loans which were non-performing at acquisition. At June 30, 2022 and December 31, 2021, there were approximately $89.6 million and $107.4 million, respectively, of loans held at carrying value 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, respectively. 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) 2022 2021 2020 2019 2018 Prior Total Non-QM loans LTV <= 80% (1) $ — $ 50,488 $ 213,384 $ 519,616 $ 264,276 $ 30,517 $ 1,078,281 LTV > 80% (1) — 2,147 15,582 8,203 7,861 1,622 35,415 Total Non-QM loans $ — $ 52,635 $ 228,966 $ 527,819 $ 272,137 $ 32,139 $ 1,113,696 Six Months Ended June 30, 2022 Gross write-offs $ — $ — $ — $ — $ 51 $ — $ 51 Rehabilitation loans LTV <= 80% (1) $ — $ 3,061 $ 11,823 $ 60,678 $ 14,040 $ 3,047 $ 92,649 LTV > 80% (1) — — 2,280 10,984 3,552 1,699 18,515 Total Rehabilitation loans $ — $ 3,061 $ 14,103 $ 71,662 $ 17,592 $ 4,746 $ 111,164 Six Months Ended June 30, 2022 Gross write-offs $ — $ — $ — $ 296 $ 41 $ — $ 337 Single family rental loans LTV <= 80% (1) $ — $ 14,165 $ 28,485 $ 139,279 $ 53,695 $ 5,566 $ 241,190 LTV > 80% (1) — — 511 5,342 86 — 5,939 Total Single family rental loans $ — $ 14,165 $ 28,996 $ 144,621 $ 53,781 $ 5,566 $ 247,129 Six Months Ended June 30, 2022 Gross write-offs $ — $ — $ — $ 199 $ 13 $ — $ 212 Seasoned performing loans LTV <= 80% (1) $ — $ — $ — $ — $ — $ 89,973 $ 89,973 LTV > 80% (1) — — — — — 2,936 2,936 Total Seasoned performing loans $ — $ — $ — $ — $ — $ 92,909 $ 92,909 Six Months Ended June 30, 2022 Gross write-offs $ — $ — $ — $ — $ — $ — $ — Purchased credit deteriorated loans LTV <= 80% (1) $ — $ — $ — $ — $ — $ 393,206 $ 393,206 LTV > 80% (1) — — — — — 105,111 105,111 Total Purchased credit deteriorated loans $ — $ — $ — $ — $ — $ 498,317 $ 498,317 Six Months Ended June 30, 2022 Gross write-offs $ — $ — $ — $ — $ — $ 284 $ 284 Total LTV <= 80% (1) $ — $ 67,714 $ 253,692 $ 719,573 $ 332,011 $ 522,309 $ 1,895,299 Total LTV > 80% (1) — 2,147 18,373 24,529 11,499 111,368 167,916 Total residential whole loans, at carrying value $ — $ 69,861 $ 272,065 $ 744,102 $ 343,510 $ 633,677 $ 2,063,215 Six Months Ended June 30, 2022 Total Gross write-offs $ — $ — $ — $ 495 $ 105 $ 284 $ 884 (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 $172.3 million at June 30, 2022, 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 72% at June 30, 2022. Certain low value loans secured by vacant lots are categorized as LTV > 80%. The following tables present certain information regarding the LTVs of the Company’s Residential whole loans that are 90 days or more delinquent: June 30, 2022 (Dollars In Thousands) Carrying Value / Fair Value UPB LTV (1) Purchased Performing Loans Non-QM loans $ 78,037 $ 77,523 66.6 % Rehabilitation loans $ 81,432 $ 81,992 70.8 % Single-family rental loans $ 29,577 $ 29,493 75.2 % Seasoned performing loans $ 6,854 $ 7,427 45.4 % Agency eligible investor loans $ 718 $ 814 59.2 % Total Purchased Performing Loans $ 196,618 $ 197,249 Purchased Credit Deteriorated Loans $ 83,606 $ 103,792 77.1 % Purchased Non-Performing Loans $ 385,233 $ 389,901 79.7 % Total Residential whole loans $ 665,457 $ 690,942 December 31, 2021 (Dollars In Thousands) Carrying Value / Fair Value UPB LTV (1) Purchased Performing Loans Non-QM loans $ 96,473 $ 94,755 64.6 % Rehabilitation loans $ 103,166 $ 103,034 67.6 % Single-family rental loans $ 23,524 $ 23,487 73.4 % Seasoned performing loans $ 7,740 $ 8,244 45.6 % Agency eligible investor loans $ — $ — — % Total Purchased Performing Loans $ 230,903 $ 229,520 Purchased Credit Deteriorated Loans $ 95,899 $ 117,479 79.1 % Purchased Non-Performing Loans $ 454,443 $ 453,146 80.2 % Total Residential whole loans $ 781,245 $ 800,145 (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, an after repaired valuation was not obtained and the loan was underwritten based on an “as is” valuation. 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 tables present the components of interest income on the Company’s Residential whole loans for the three and six months ended June 30, 2022 and 2021: Held at Carrying Value Held at Fair Value Total Three Months Ended Three Months Ended Three Months Ended (In Thousands) 2022 2021 2022 2021 2022 2021 Purchased Performing Loans: Non-QM loans $ 12,255 $ 20,164 $ 22,257 $ 1,804 $ 34,512 $ 21,968 Rehabilitation loans 1,271 6,954 13,917 375 15,188 7,329 Single-family rental loans 3,783 6,439 12,630 467 16,413 6,906 Seasoned performing loans 1,155 1,540 — — 1,155 1,540 Agency eligible investor loans — — 7,604 262 7,604 262 Total Purchased Performing Loans $ 18,464 $ 35,097 $ 56,408 $ 2,908 $ 74,872 $ 38,005 Purchased Credit Deteriorated Loans $ 8,672 $ 11,303 $ — $ — $ 8,672 $ 11,303 Purchased Non-Performing Loans $ — $ — $ 18,810 $ 19,708 $ 18,810 $ 19,708 Total Residential Whole Loans $ 27,136 $ 46,400 $ 75,218 $ 22,616 $ 102,354 $ 69,016 Held at Carrying Value Held at Fair Value Total Six Months Ended Six Months Ended Six Months Ended (In Thousands) 2022 2021 2022 2021 2022 2021 Purchased Performing Loans: Non-QM loans $ 25,395 $ 42,352 $ 42,068 $ 1,804 $ 67,463 $ 44,156 Rehabilitation loans 4,837 13,621 25,210 375 30,047 13,996 Single-family rental loans 8,476 13,520 21,263 467 29,739 13,987 Seasoned performing loans 2,165 3,531 — — 2,165 3,531 Agency eligible investor loans — — 15,189 262 15,189 262 Total Purchased Performing Loans $ 40,873 $ 73,024 $ 103,730 $ 2,908 $ 144,603 $ 75,932 Purchased Credit Deteriorated Loans $ 17,681 $ 19,593 $ — $ — $ 17,681 $ 19,593 Purchased Non-Performing Loans $ — $ — $ 39,536 $ 38,029 $ 39,536 $ 38,029 Total Residential Whole Loans $ 58,554 $ 92,617 $ 143,266 $ 40,937 $ 201,820 $ 133,554 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, 2022 and 2021: Three Months Ended Six Months Ended (In Thousands) 2022 2021 2022 2021 Net unrealized (losses)/gains $ (218,181) $ 6,226 $ (506,116) $ 38,313 Other Income (1) 1,767 (205) 1,327 (803) Total $ (216,414) $ 6,021 $ (504,789) $ 37,510 |