Residential Whole Loans | Residential Whole Loans Included on the Company’s consolidated balance sheets at September 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 September 30, 2022 and December 31, 2021: Held at Carrying Value Held at Fair Value Total (Dollars in Thousands) September 30, 2022 December 31, 2021 September 30, 2022 December 31, 2021 September 30, 2022 December 31, 2021 Purchased Performing Loans: Non-QM loans $ 1,030,504 $ 1,448,162 $ 2,362,221 $ 2,013,369 $ 3,392,725 $ 3,461,531 Residential transition loans (1) 92,762 217,315 1,156,406 517,530 1,249,168 734,845 Single-family rental loans 224,302 331,808 1,096,780 619,415 1,321,082 951,223 Seasoned performing loans 87,028 102,041 — — 87,028 102,041 Agency eligible investor loans — — 852,996 1,082,765 852,996 1,082,765 Total Purchased Performing Loans $ 1,434,596 $ 2,099,326 $ 5,468,403 $ 4,233,079 $ 6,902,999 $ 6,332,405 Purchased Credit Deteriorated Loans $ 480,679 $ 547,772 $ — $ — $ 480,679 $ 547,772 Allowance for Credit Losses $ (37,192) $ (39,447) $ — $ — $ (37,192) $ (39,447) Purchased Non-Performing Loans $ — $ — $ 847,563 $ 1,072,270 $ 847,563 $ 1,072,270 Total Residential Whole Loans $ 1,878,083 $ 2,607,651 $ 6,315,966 $ 5,305,349 $ 8,194,049 $ 7,913,000 Number of loans 7,388 9,361 18,805 14,734 26,193 24,095 (1) Includes $523.3 million and $213.9 million of Residential transition loans collateralized by multi-family properties as of September 30, 2022 and December 31, 2021, respectively. The following table presents additional information regarding the Company’s Residential whole loans at September 30, 2022 and December 31, 2021: September 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 $ 3,385,837 $ 3,669,113 5.06 % 353 65 % 733 $ 3,534,877 $ 50,120 $ 20,285 $ 63,831 Residential transition loans 1,243,638 1,261,611 7.41 13 66 745 1,174,054 8,047 2,000 77,510 Single-family rental loans 1,319,768 1,436,439 5.61 326 69 737 1,406,215 3,704 767 25,753 Seasoned performing loans 86,979 95,443 3.09 155 30 713 87,887 911 300 6,345 Agency eligible investor loans 852,996 1,008,857 3.40 345 61 767 1,005,580 1,301 758 1,218 Total Purchased Performing Loans 6,889,218 $ 7,471,463 5.31 % 287 Purchased Credit Deteriorated Loans $ 457,268 $ 567,166 4.62 % 279 64 % N/A $ 415,369 $ 37,675 $ 17,814 $ 96,308 Purchased Non-Performing Loans $ 847,563 $ 926,661 4.97 % 279 69 % N/A $ 454,086 $ 83,492 $ 45,854 $ 343,229 Residential whole loans, total or weighted average $ 8,194,049 $ 8,965,290 5.24 % 286 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 Residential transition 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 Residential transition 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 Residential transition loans, totaling $194.1 million and $137.3 million at September 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 71% and 71% at September 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 nine months ended September 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: Nine Months Ended September 30, 2022 (Dollars In Thousands) Non-QM Loans Residential Transition 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/(reversal) (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 Current provision/(reversal) (242) 583 83 3 120 547 Write-offs — (114) (61) — (107) (282) Allowance for credit losses at September 30, 2022 $ 6,888 $ 5,530 $ 1,314 $ 49 $ 23,411 $ 37,192 Nine Months Ended September 30, 2021 (Dollars In Thousands) Non-QM Loans Residential Transition 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/(reversal) (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 Current provision/(reversal) (2,403) (2,526) (670) (7) (4,020) (9,626) Write-offs (393) (56) — (84) (533) Allowance for credit losses at September 30, 2021 $ 9,689 $ 8,685 $ 1,634 $ 50 $ 24,044 $ 44,102 (1) In connection with purchased Residential transition loans at carrying value, the Company had unfunded commitments of $8.4 million and $29.2 million as of September 30, 2022 and 2021, respectively, with an allowance for credit losses of $84,000 and $355,000 at September 30, 2022 and 2021, respectively. Such allowance is included in “Other liabilities” in the Company’s consolidated balance sheets (see Note 7). (2) Includes $66.7 million and $94.9 million of loans that were assessed for credit losses based on a collateral dependent methodology as of September 30, 2022 and 2021, respectively. (3) Includes $56.2 million and $57.4 million of loans that were assessed for credit losses based on a collateral dependent methodology as of September 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, anticipated inflation and increasing market interest rates, and heightened political uncertainty. The Company’s estimates of credit losses reflect the Company’s expectation that the performance of its portfolio will experience higher delinquencies and defaults compared to the performance in historical periods of portfolios included in the available proxy data. 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 September 30, 2022 and December 31, 2021 was $196.2 million and $240.2 million, respectively. The amortized cost basis of Purchased Credit Deteriorated Loans on nonaccrual status as of September 30, 2022 and December 31, 2021 was $86.6 million and $108.9 million, respectively. The fair value of Purchased Non-performing Loans on nonaccrual status as of September 30, 2022 and December 31, 2021 was $450.5 million and $588.1 million, respectively. During the three and nine months ended September 30, 2022, the Company recognized $5.0 million and $14.3 million of interest income on loans on nonaccrual status, including $3.7 million and $10.2 million, respectively, on its portfolio of loans which were non-performing at acquisition. At September 30, 2022 and December 31, 2021, there were approximately $75.8 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) $ — $ 47,909 $ 199,510 $ 476,591 $ 245,908 $ 29,082 $ 999,000 LTV > 80% (1) — 2,135 14,379 7,142 6,790 1,060 31,506 Total Non-QM loans $ — $ 50,044 $ 213,889 $ 483,733 $ 252,698 $ 30,142 $ 1,030,506 Nine Months Ended September 30, 2022 Gross write-offs $ — $ — $ — $ — $ 51 $ — $ 51 Residential transition loans LTV <= 80% (1) $ — $ 2,037 $ 7,698 $ 57,070 $ 13,065 $ 3,047 $ 82,917 LTV > 80% (1) — — — 4,594 3,552 1,699 9,845 Total Residential transition loans $ — $ 2,037 $ 7,698 $ 61,664 $ 16,617 $ 4,746 $ 92,762 Nine Months Ended September 30, 2022 Gross write-offs $ — $ — $ 92 $ 317 $ 41 $ — $ 450 Single-family rental loans LTV <= 80% (1) $ — $ 13,822 $ 26,569 $ 127,766 $ 49,619 $ 3,213 $ 220,989 LTV > 80% (1) — — 406 2,821 86 — 3,313 Total Single family rental loans $ — $ 13,822 $ 26,975 $ 130,587 $ 49,705 $ 3,213 $ 224,302 Nine Months Ended September 30, 2022 Gross write-offs $ — $ — $ — $ 205 $ 68 $ — $ 273 Seasoned performing loans LTV <= 80% (1) $ — $ — $ — $ — $ — $ 84,120 $ 84,120 LTV > 80% (1) — — — — — 2,908 2,908 Total Seasoned performing loans $ — $ — $ — $ — $ — $ 87,028 $ 87,028 Nine Months Ended September 30, 2022 Gross write-offs $ — $ — $ — $ — $ — $ — $ — Purchased credit deteriorated loans LTV <= 80% (1) $ — $ — $ — $ — $ — $ 383,865 $ 383,865 LTV > 80% (1) — — — — — 96,814 96,814 Total Purchased credit deteriorated loans $ — $ — $ — $ — $ — $ 480,679 $ 480,679 Nine Months Ended September 30, 2022 Gross write-offs $ — $ — $ — $ — $ — $ 391 $ 391 Total LTV <= 80% (1) $ — $ 63,768 $ 233,777 $ 661,427 $ 308,592 $ 503,327 $ 1,770,891 Total LTV > 80% (1) — 2,135 14,785 14,557 10,428 102,481 144,386 Total residential whole loans, at carrying value $ — $ 65,903 $ 248,562 $ 675,984 $ 319,020 $ 605,808 $ 1,915,277 Nine Months Ended September 30, 2022 Total Gross write-offs $ — $ — $ 92 $ 522 $ 160 $ 391 $ 1,165 (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 Residential transition 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 Residential transition loans, totaling $194.1 million at September 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 71% at September 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: September 30, 2022 (Dollars In Thousands) Carrying Value / Fair Value UPB LTV (1) Purchased Performing Loans Non-QM loans $ 64,036 $ 63,831 67.7 % Residential transition loans $ 76,514 $ 77,510 69.9 % Single-family rental loans $ 25,901 $ 25,753 74.9 % Seasoned performing loans $ 5,850 $ 6,345 45.4 % Agency eligible investor loans $ 1,049 $ 1,218 61.7 % Total Purchased Performing Loans $ 173,350 $ 174,657 Purchased Credit Deteriorated Loans $ 76,762 $ 96,308 75.8 % Purchased Non-Performing Loans $ 331,847 $ 343,229 78.5 % Total Residential Whole Loans $ 581,959 $ 614,194 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 % Residential transition 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 Residential transition 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 Residential transition 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 nine months ended September 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 $ 13,646 $ 17,437 $ 27,012 $ 6,454 $ 40,658 $ 23,891 Residential transition loans 784 5,808 18,558 4,110 19,342 9,918 Single-family rental loans 3,658 6,074 15,340 3,423 18,998 9,497 Seasoned performing loans 1,227 1,728 — — 1,227 1,728 Agency eligible investor loans — — 7,542 3,360 7,542 3,360 Total Purchased Performing Loans $ 19,315 $ 31,047 $ 68,452 $ 17,347 $ 87,767 $ 48,394 Purchased Credit Deteriorated Loans $ 7,916 $ 10,504 $ — $ — $ 7,916 $ 10,504 Purchased Non-Performing Loans $ — $ — $ 18,732 $ 20,704 $ 18,732 $ 20,704 Total Residential Whole Loans $ 27,231 $ 41,551 $ 87,184 $ 38,051 $ 114,415 $ 79,602 Held at Carrying Value Held at Fair Value Total Nine Months Ended Nine Months Ended Nine Months Ended (In Thousands) 2022 2021 2022 2021 2022 2021 Purchased Performing Loans: Non-QM loans $ 39,041 $ 59,789 $ 69,080 $ 8,258 $ 108,121 $ 68,047 Residential transition loans 5,621 19,429 43,768 4,485 49,389 23,914 Single-family rental loans 12,134 19,594 36,603 3,890 48,737 23,484 Seasoned performing loans 3,392 5,260 — — 3,392 5,260 Agency eligible investor loans — — 22,731 3,622 22,731 3,622 Total Purchased Performing Loans $ 60,188 $ 104,072 $ 172,182 $ 20,255 $ 232,370 $ 124,327 Purchased Credit Deteriorated Loans $ 25,597 $ 30,097 $ — $ — $ 25,597 $ 30,097 Purchased Non-Performing Loans $ — $ — $ 58,268 $ 58,732 $ 58,268 $ 58,732 Total Residential Whole Loans $ 85,785 $ 134,169 $ 230,450 $ 78,987 $ 316,235 $ 213,156 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, 2022 and 2021: Three Months Ended Nine Months Ended (In Thousands) 2022 2021 2022 2021 Net unrealized (losses)/gains $ (291,818) $ 20,494 $ (797,934) $ 58,807 Other Income (1) (57) 1,321 1,270 518 Total $ (291,875) $ 21,815 $ (796,664) $ 59,325 |