Residential Whole Loans | Residential Whole Loans Included on the Company’s consolidated balance sheets at March 31, 2023 and December 31, 2022 are approximately $7.8 billion and $7.5 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 March 31, 2023 and December 31, 2022: Held at Carrying Value Held at Fair Value Total (Dollars in Thousands) March 31, 2023 December 31, 2022 March 31, 2023 December 31, 2022 March 31, 2023 December 31, 2022 Purchased Performing Loans: Non-QM loans $ 958,099 $ 987,282 $ 2,501,132 $ 2,372,548 $ 3,459,231 $ 3,359,830 Transitional loans (1) 53,272 75,188 1,471,633 1,342,032 1,524,905 1,417,220 Single-family rental loans 201,563 210,833 1,265,246 1,165,741 1,466,809 1,376,574 Seasoned performing loans 79,465 82,932 — — 79,465 82,932 Agency eligible investor loans — — 60,854 51,094 60,854 51,094 Total Purchased Performing Loans $ 1,292,399 $ 1,356,235 $ 5,298,865 $ 4,931,415 $ 6,591,264 $ 6,287,650 Purchased Credit Deteriorated Loans $ 460,680 $ 470,294 $ — $ — $ 460,680 $ 470,294 Allowance for Credit Losses $ (33,061) $ (35,314) $ — $ — $ (33,061) $ (35,314) Purchased Non-Performing Loans $ — $ — $ 775,367 $ 796,109 $ 775,367 $ 796,109 Total Residential Whole Loans $ 1,720,018 $ 1,791,215 $ 6,074,232 $ 5,727,524 $ 7,794,250 $ 7,518,739 Number of loans 6,930 7,126 17,122 16,717 24,052 23,843 (1) As of March 31, 2023 includes $825.9 million of loans collateralized by one-to-four family residential properties and $699.0 million of loans collateralized by multi-family properties. As of December 31, 2022 includes $784.9 million of loans collateralized by one-to-four family residential properties and $632.3 million of Transitional loans collateralized by multi-family properties. The following table presents additional information regarding the Company’s Residential whole loans at March 31, 2023 and December 31, 2022: March 31, 2023 Fair Value / Carrying Value Unpaid Principal Balance (“UPB”) Weighted Average Coupon (2) Weighted Average Term to Maturity (Months) Weighted Average LTV Ratio (3) Weighted Average Original FICO (4) Aging by UPB 60+ Delinquency % Past Due Days (Dollars In Thousands) Current 30-59 60-89 90+ Purchased Performing Loans: Non-QM loans $ 3,452,086 $ 3,683,664 5.22 % 349 65 % 735 $ 3,508,600 $ 74,897 $ 38,599 $ 61,568 2.7 % Transitional loans (1) 1,521,279 1,537,094 8.07 11 65 746 1,449,593 14,063 7,522 65,916 4.8 Single-family rental loans 1,465,469 1,542,253 5.87 322 69 737 1,492,800 10,113 5,527 33,813 2.6 Seasoned performing loans 79,420 87,079 3.69 149 30 724 81,207 1,386 617 3,869 5.2 Agency eligible investor loans 60,854 71,890 3.46 341 67 757 70,739 661 — 490 0.7 Total Purchased Performing Loans 6,579,108 $ 6,921,980 5.96 % 265 3.1 % Purchased Credit Deteriorated Loans $ 439,775 $ 543,594 4.71 % 275 63 % N/A $ 394,389 $ 44,939 $ 18,057 $ 86,209 19.2 % Purchased Non-Performing Loans $ 775,367 $ 857,388 5.07 % 275 67 % N/A $ 443,433 $ 89,259 $ 35,820 $ 288,876 37.9 % Residential whole loans, total or weighted average $ 7,794,250 $ 8,322,962 5.80 % 267 7.8 % December 31, 2022 Fair Value / Carrying Value Unpaid Principal Balance (“UPB”) Weighted Average Coupon (2) Weighted Average Term to Maturity (Months) Weighted Average LTV Ratio (3) Weighted Average Original FICO (4) Aging by UPB 60+ Delinquency % Past Due Days (Dollars In Thousands) Current 30-59 60-89 90+ Purchased Performing Loans: Non-QM loans $ 3,352,471 $ 3,671,468 5.13 % 351 65 % 733 $ 3,520,671 $ 56,825 $ 32,253 $ 61,719 2.6 % Transitional loans (1) 1,411,997 1,431,692 7.78 12 66 746 1,348,815 6,463 2,234 74,180 5.3 % Single-family rental loans 1,375,297 1,485,967 5.74 324 69 737 1,442,095 8,431 7,978 27,463 2.4 % Seasoned performing loans 82,884 90,843 3.31 151 30 714 84,514 993 937 4,399 5.9 % Agency eligible investor loans 51,094 61,816 3.44 344 68 757 61,816 — — — — % Total Purchased Performing Loans 6,273,743 $ 6,741,786 5.78 % 271 3.1 % Purchased Credit Deteriorated Loans $ 448,887 $ 554,907 4.66 % 277 63 % N/A $ 403,042 $ 48,107 $ 16,270 $ 87,488 18.7 % Purchased Non-Performing Loans $ 796,109 $ 884,257 5.01 % 277 68 % N/A $ 444,045 $ 89,623 $ 40,554 $ 310,035 39.6 % Residential whole loans, total or weighted average $ 7,518,739 $ 8,180,950 5.64 % 272 8.1 % (1) As of March 31, 2023 Transitional loans includes $699.0 million of loans collateralized by multi-family properties with a weighted average term to maturity of 16 months and a weighted average LTV ratio of 64%. As of December 31, 2022, Transitional loans includes $632.3 million of loans collateralized by multi-family properties with a weighted average term to maturity of 18 months and a weighted average LTV ratio of 64%. (2) 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. (3) 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 Transitional 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 Transitional loans, totaling $223.0 million and $223.2 million at March 31, 2023 and December 31, 2022, 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 69% and 70% at March 31, 2023 and December 31, 2022, 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. 60+ LTV has been calculated on a consistent basis. (4) Excludes loans for which no Fair Isaac Corporation (“FICO”) score is available. During the three months ended December 31, 2022, Agency eligible investor loans with an unpaid principal balance of $337.8 million were sold, realizing losses, before the impact of economic hedging gains and the reversal of previously recognized unrealized losses of $72.3 million. In addition, in the fourth quarter of 2022, the Agency eligible investor loan securitizations were deconsolidated from the Company’s financial statements which resulted in the de-recognition of Agency eligible investor loans with an unpaid principal balance of $598.0 million. No Residential whole loans were sold during the three months ended March 31, 2023 and 2022. 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: Three Months Ended March 31, 2023 (Dollars In Thousands) Non-QM Loans Transitional Loans (1)(2) Single-family Rental Loans Seasoned Performing Loans Purchased Credit Deteriorated Loans (3) Totals Allowance for credit losses at December 31, 2022 $ 7,359 $ 5,223 $ 1,277 $ 48 $ 21,407 $ 35,314 Current provision (214) 406 514 (2) (389) 315 Write-offs — (2,003) (451) — (113) (2,567) Allowance for credit losses at March 31, 2023 $ 7,145 $ 3,626 $ 1,340 $ 46 $ 20,905 $ 33,062 Three Months Ended March 31, 2022 (Dollars In Thousands) Non-QM Loans Transitional 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 (1) In connection with Transitional loans at carrying value, the Company had unfunded commitments of $6.8 million and $12.9 million as of March 31, 2023 and 2022, respectively, with an allowance for credit losses of $16,000 and $156,000 at March 31, 2023 and 2022, respectively. Such allowance is included in “Other liabilities” in the Company’s consolidated balance sheets (see Note 7). (2) Includes $46.4 million and $80.2 million of loans that were assessed for credit losses based on a collateral dependent methodology as of March 31, 2023 and 2022, respectively. (3) Includes $62.0 million and $69.1 million of loans that were assessed for credit losses based on a collateral dependent methodology as of March 31, 2023 and 2022, 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 March 31, 2023 and December 31, 2022 was $192.5 million and $195.1 million, respectively. The amortized cost basis of Purchased Credit Deteriorated Loans on nonaccrual status as of March 31, 2023 and December 31, 2022 was $79.4 million and $80.5 million, respectively. The fair value of Purchased Non-performing Loans on nonaccrual status as of March 31, 2023 and December 31, 2022 was $389.1 million and $413.1 million, respectively. During the three months ended March 31, 2023, the Company recognized $3.6 million of interest income on loans on nonaccrual status, including $2.5 million on its portfolio of loans which were non-performing at acquisition. At March 31, 2023 and December 31, 2022, there were approximately $70.2 million and $71.7 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. There were no carrying value loans that were modified during the three months ended March 31, 2023. 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) 2023 2022 2021 2020 2019 Prior Total Non-QM loans LTV <= 80% (1) $ — $ — $ 46,905 $ 185,045 $ 447,565 $ 251,532 $ 931,047 LTV > 80% (1) — — 2,120 12,816 5,734 6,382 27,052 Total Non-QM loans $ — $ — $ 49,025 $ 197,861 $ 453,299 $ 257,914 $ 958,099 Three Months Ended March 31, 2023 Gross write-offs $ — $ — $ — $ — $ — $ — $ — Transitional loans LTV <= 80% (1) $ — $ — $ 729 $ 4,738 $ 32,118 $ 12,497 $ 50,082 LTV > 80% (1) — — — — 3,190 — 3,190 Total Transitional loans $ — $ — $ 729 $ 4,738 $ 35,308 $ 12,497 $ 53,272 Three Months Ended March 31, 2023 Gross write-offs $ — $ — $ — $ — $ 1,148 $ 855 $ 2,003 Single-family rental loans LTV <= 80% (1) $ — $ — $ 13,445 $ 23,537 $ 113,092 $ 49,275 $ 199,350 LTV > 80% (1) — — — — 2,128 85 2,213 Total Single family rental loans $ — $ — $ 13,445 $ 23,537 $ 115,221 $ 49,360 $ 201,563 Three Months Ended March 31, 2023 Gross write-offs $ — $ — $ — $ — $ 451 $ — $ 451 Seasoned performing loans LTV <= 80% (1) $ — $ — $ — $ — $ — $ 76,938 $ 76,938 LTV > 80% (1) — — — — — 2,527 2,527 Total Seasoned performing loans $ — $ — $ — $ — $ — $ 79,465 $ 79,465 Three Months Ended March 31, 2023 Gross write-offs $ — $ — $ — $ — $ — $ — $ — Purchased credit deteriorated loans LTV <= 80% (1) $ — $ — $ — $ — $ — $ 373,929 $ 373,929 LTV > 80% (1) — — — — — 86,752 86,752 Total Purchased credit deteriorated loans $ — $ — $ — $ — $ — $ 460,680 $ 460,680 Three Months Ended March 31, 2023 Gross write-offs $ — $ — $ — $ — $ — $ 113 $ 113 Total LTV <= 80% (1) $ — $ — $ 61,079 $ 213,320 $ 592,776 $ 764,170 $ 1,631,345 Total LTV > 80% (1) — — 2,120 12,816 11,053 95,746 121,734 Total residential whole loans, at carrying value $ — $ — $ 63,199 $ 226,136 $ 603,828 $ 859,916 $ 1,753,080 Three Months Ended March 31, 2023 Total Gross write-offs $ — $ — $ — $ — $ 1,598 $ 968 $ 2,567 (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 Transitional 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 Transitional loans, totaling $223.0 million at March 31, 2023, 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 69% at March 31, 2023. 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 60 days or more delinquent: March 31, 2023 (Dollars In Thousands) Carrying Value / Fair Value UPB LTV (1) Purchased Performing Loans Non-QM loans $ 99,532 $ 100,167 65.9 % Transitional loans 71,299 73,438 66.4 % Single-family rental loans 37,839 39,340 72.0 % Seasoned performing loans 4,213 4,486 48.4 % Agency eligible investor loans 407 490 64.6 % Total Purchased Performing Loans $ 213,290 $ 217,921 Purchased Credit Deteriorated Loans $ 83,861 $ 104,266 72.4 % Purchased Non-Performing Loans $ 303,400 $ 324,696 76.3 % Total Residential Whole Loans $ 600,551 $ 646,883 December 31, 2022 (Dollars In Thousands) Carrying Value / Fair Value UPB LTV (1) Purchased Performing Loans Non-QM loans $ 93,508 $ 93,972 66.7 % Transitional loans 75,449 76,415 68.1 % Single-family rental loans 34,653 35,441 72.1 % Seasoned performing loans 5,049 5,336 41.7 % Agency eligible investor loans — — — % Total Purchased Performing Loans $ 208,659 $ 211,164 Purchased Credit Deteriorated Loans $ 83,172 $ 103,758 72.5 % Purchased Non-Performing Loans $ 330,810 $ 350,589 75.6 % Total Residential Whole Loans $ 622,641 $ 665,511 (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 Transitional 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 Transitional 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 months ended March 31, 2023 and 2022: Held at Carrying Value Held at Fair Value Total Three Months Ended Three Months Ended Three Months Ended (In Thousands) 2023 2022 2023 2022 2023 2022 Purchased Performing Loans: Non-QM loans $ 12,674 $ 13,141 $ 31,415 $ 19,811 $ 44,089 $ 32,952 Transitional loans 620 3,567 27,607 11,294 28,227 14,861 Single-family rental loans 2,977 4,693 18,336 8,632 21,313 13,325 Seasoned performing loans 1,090 1,010 — — 1,090 1,010 Agency eligible investor loans — — 2,857 7,583 2,857 7,583 Total Purchased Performing Loans $ 17,361 $ 22,411 $ 80,215 $ 47,320 $ 97,576 $ 69,731 Purchased Credit Deteriorated Loans $ 7,138 $ 9,009 $ — $ — $ 7,138 $ 9,009 Purchased Non-Performing Loans $ — $ — $ 14,796 $ 20,726 $ 14,796 $ 20,726 Total Residential Whole Loans $ 24,499 $ 31,420 $ 95,011 $ 68,046 $ 119,510 $ 99,466 |