Residential Whole Loans | Residential Whole Loans Included on the Company’s consolidated balance sheets at March 31, 2024 and December 31, 2023 are approximately $9.1 billion and $9.0 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, 2024 and December 31, 2023: Held at Carrying Value Held at Fair Value Total (Dollars in Thousands) March 31, 2024 December 31, 2023 March 31, 2024 December 31, 2023 March 31, 2024 December 31, 2023 Purchased Performing Loans: Non-QM loans $ 816,617 $ 843,884 $ 3,021,769 $ 2,961,693 $ 3,838,386 $ 3,805,577 Transitional loans (1) 29,098 35,467 2,465,674 2,326,029 2,494,772 2,361,496 Single-family rental loans (2) 148,943 172,213 1,430,021 1,462,583 1,578,964 1,634,796 Seasoned performing loans 66,065 68,945 — — 66,065 68,945 Agency eligible investor loans — — 54,654 55,779 54,654 55,779 Total Purchased Performing Loans $ 1,060,723 $ 1,120,509 $ 6,972,118 $ 6,806,084 $ 8,032,841 $ 7,926,593 Purchased Credit Deteriorated Loans $ 423,647 $ 429,726 $ — $ — $ 423,647 $ 429,726 Allowance for Credit Losses $ (19,612) $ (20,451) $ — $ — $ (19,612) $ (20,451) Purchased Non-Performing Loans $ — $ — $ 681,789 $ 705,424 $ 681,789 $ 705,424 Total Residential Whole Loans $ 1,464,758 $ 1,529,784 $ 7,653,907 $ 7,511,508 $ 9,118,665 $ 9,041,292 Number of loans 6,148 6,326 19,561 19,075 25,709 25,401 (1) As of March 31, 2024, includes $1.3 billion of loans collateralized by one-to-four family residential properties, including $506.5 million of loans collateralized by new construction projects at origination, and $1.2 billion of Transitional loans collateralized by multi-family properties. As of December 31, 2023 includes $1.2 billion of loans collateralized by one-to-four family residential properties, including $471.1 million of loans collateralized by new construction projects at origination, and $1.2 billion of Transitional loans collateralized by multi-family properties. (2) As of March 31, 2024, no loans were held-for-sale and as of December 31, 2023, $13.6 million of held-for sale loans were included in the carrying value. For the three months ended March 31, 2024, the Company recorded a $0.5 million gain on these loans resulting from their sale. The following table presents additional information regarding the Company’s Residential whole loans at March 31, 2024 and December 31, 2023: March 31, 2024 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 $ 3,836,705 $ 4,059,991 6.02 % 342 65 % 734 $ 3,814,533 $ 115,484 $ 41,428 $ 88,546 3.2 % Transitional loans (1) 2,493,073 2,502,067 9.45 9 64 747 2,306,508 44,621 18,459 132,479 6.0 Single-family rental loans 1,574,322 1,665,788 6.52 331 69 738 1,571,772 17,395 6,452 70,169 4.6 Seasoned performing loans 66,045 72,658 4.77 140 28 725 70,016 1,271 43 1,328 1.9 Agency eligible investor loans 54,654 66,297 3.44 329 66 757 65,064 523 223 487 1.1 Total Purchased Performing Loans 8,024,799 $ 8,366,801 7.11 % 238 4.3 % Purchased Credit Deteriorated Loans $ 412,077 $ 499,761 4.85 % 265 58 % N/A $ 373,341 $ 46,972 $ 16,784 $ 62,664 15.9 % Purchased Non-Performing Loans $ 681,789 $ 753,035 5.24 % 268 60 % N/A $ 437,507 $ 90,223 $ 31,434 $ 193,871 29.9 % Residential whole loans, total or weighted average $ 9,118,665 $ 9,619,597 6.21 % 227 6.9 % December 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 (5) $ 3,700,052 $ 3,934,798 5.78 % 344 65 % 735 $ 3,732,327 $ 98,017 $ 29,587 $ 74,867 2.7 % Transitional loans (1) 2,358,909 2,368,121 9.22 10 64 747 2,187,161 61,024 26,618 93,318 5.1 % Single-family rental loans 1,630,442 1,729,923 6.30 320 70 738 1,636,810 12,543 12,314 68,256 4.7 % Seasoned performing loans 68,924 75,715 4.58 143 28 725 72,126 1,045 235 2,309 3.4 % Agency eligible investor loans 55,779 66,830 3.44 332 66 758 65,094 1,508 — 228 0.3 % Total Purchased Performing Loans $ 7,814,106 $ 8,175,387 6.86 % 240 3.8 % Purchased Credit Deteriorated Loans $ 418,109 $ 506,828 4.83 % 267 59 % N/A $ 379,970 $ 44,731 $ 12,814 $ 69,313 16.2 % Purchased Non-Performing Loans $ 705,424 $ 772,737 5.21 % 270 62 % N/A $ 444,491 $ 96,464 $ 31,560 $ 200,222 30.0 % Residential whole loans, total or weighted average $ 8,937,639 $ 9,454,952 6.04 % 234 6.6 % (1) As of March 31, 2024, Transitional loans includes $1.2 billion of loans collateralized by multi-family properties with a weighted average term to maturity of 12 months and a weighted average LTV ratio of 63%. As of December 31, 2023, Transitional loans includes $1.2 billion of loans collateralized by multi-family properties with a weighted average term to maturity of 14 months and a weighted average LTV ratio of 63%. (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 $608.9 million and $551.3 million at March 31, 2024 and December 31, 2023, 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 67% and 68% at March 31, 2024 and December 31, 2023, 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. (5) Excluded from the table above are approximately $103.7 million of Residential whole loans, at fair value for which the closing of the purchase transaction had not occurred as of December 31, 2023. During the three months ended March 31, 2024, Non-QM and Single-Family Rental loans with an unpaid principal balance of $171.0 million were sold, realizing losses, before the impact of economic hedging gains and the reversal of previously recognized unrealized losses, of $21.7 million. Upon sale, the Company reversed $23.7 million of previously recognized unrealized losses, resulting in a net gain of $2.0 million during the quarter. No Residential whole loans were sold during the three months ended March 31, 2023. 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, 2024 (Dollars In Thousands) Non-QM Loans Transitional Loans (1)(2) Single-family Rental Loans (4) Seasoned Performing Loans Purchased Credit Deteriorated Loans (3) Totals Allowance for credit losses at December 31, 2023 $ 1,870 $ 2,588 $ 4,355 $ 21 $ 11,617 $ 20,451 Current provision/(reversal) (189) (473) 228 (1) (25) (460) Write-offs — (416) 59 — (22) (379) Allowance for credit losses March 31, 2024 $ 1,681 $ 1,699 $ 4,642 $ 20 $ 11,570 $ 19,612 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/(reversal) (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 (1) In connection with Transitional loans at carrying value, the Company had unfunded commitments of $2.0 million and $6.8 million as of March 31, 2024 and 2023, respectively, with an allowance for credit losses of $0 and $16,000 at March 31, 2024 and 2023, respectively. Such allowance is included in “Other liabilities” in the Company’s consolidated balance sheets (see Note 7). (2) Includes $21.9 million and $46.4 million of loans that were assessed for credit losses based on a collateral dependent methodology as of March 31, 2024 and 2023, respectively. (3) Includes $50.5 million and $62.0 million of loans that were assessed for credit losses based on a collateral dependent methodology as of March 31, 2024 and 2023, respectively. (4) Includes $10.6 million of loans that were assessed for credit losses based on a collateral dependent methodology as of March 31, 2024. Prior to December 31, 2023, the Company’s estimates of expected losses that form the basis of the Allowance for Credit Losses included certain qualitative adjustments which had 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 included uncertainty with respect to any residual 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 may experience higher delinquencies and defaults compared to the performance in historical periods of portfolios included in the available proxy data. During 2023, the Company eliminated its qualitative adjustment and made updates to certain of its modeling assumptions which, in addition to a reduction in loan balances subject to allowances, caused a reduction in the overall allowance. 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, 2024 and December 31, 2023 was $317.3 million and $266.9 million, respectively. The amortized cost basis of Purchased Credit Deteriorated Loans on nonaccrual status as of March 31, 2024 and December 31, 2023 was $61.2 million and $66.5 million, respectively. The fair value of Purchased Non-performing Loans on nonaccrual status as of March 31, 2024 and December 31, 2023 was $298.6 million and $315.4 million, respectively. During the three months ended March 31, 2024, the Company recognized $3.3 million of interest income on loans on nonaccrual status, including $2.2 million on its portfolio of loans which were non-performing at acquisition. At March 31, 2024 and December 31, 2023, there were approximately $51.0 million and $51.6 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. During the three months ended March 31, 2024, the Company granted one loan modification in its carrying value loan portfolio which gave a borrower a term extension. The increase in weighted average life was twenty-nine months. As of March 31, 2024, the carrying value of this loan was approximately $0.1 million. As of March 31, 2024, this loan was not greater than 90 days delinquent. During the past 12 months, the Company has granted five loan modifications in its carrying value loan portfolio which gave borrowers term extensions. The average increase in weighted average life was twenty-four months. As of March 31, 2024, the carrying value of these loans was approximately $0.6 million, and one of these modifications was delinquent for more than 90 days. 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) 2024 2023 2022 2021 2020 Prior Total Non-QM loans LTV <= 80% (1) $ — $ — $ — $ 42,349 $ 164,663 $ 591,730 $ 798,742 LTV > 80% (1) — — — 1,386 10,169 6,320 17,875 Total Non-QM loans $ — $ — $ — $ 43,735 $ 174,832 $ 598,050 $ 816,617 Three Months Ended March 31, 2024 Gross write-offs $ — $ — $ — $ — $ — $ — $ — Transitional loans LTV <= 80% (1) $ — $ — $ — $ 156 $ 3,915 $ 25,027 $ 29,098 LTV > 80% (1) — — — — — — — Total Transitional loans $ — $ — $ — $ 156 $ 3,915 $ 25,027 $ 29,098 Three Months Ended March 31, 2024 Gross write-offs $ — $ — $ — $ — $ — $ 416 $ 416 Single-family rental loans LTV <= 80% (1) $ — $ — $ — $ 7,861 $ 18,648 $ 109,439 $ 135,948 LTV > 80% (1) — — — — 408 12,587 12,995 Total Single family rental loans $ — $ — $ — $ 7,861 $ 19,056 $ 122,026 $ 148,943 Three Months Ended March 31, 2024 Gross write-offs $ — $ — $ — $ — $ (59) $ — $ (59) Seasoned performing loans LTV <= 80% (1) $ — $ — $ — $ — $ — $ 63,739 $ 63,739 LTV > 80% (1) — — — — — 2,326 2,326 Total Seasoned performing loans $ — $ — $ — $ — $ — $ 66,065 $ 66,065 Three Months Ended March 31, 2024 Gross write-offs $ — $ — $ — $ — $ — $ — $ — Purchased credit deteriorated loans LTV <= 80% (1) $ — $ — $ — $ — $ — $ 364,008 $ 364,008 LTV > 80% (1) — — — — — 59,639 59,639 Total Purchased credit deteriorated loans $ — $ — $ — $ — $ — $ 423,647 $ 423,647 Three Months Ended March 31, 2024 Gross write-offs $ — $ — $ — $ — $ — $ 22 $ 22 Total LTV <= 80% (1) $ — $ — $ — $ 50,366 $ 187,226 $ 1,153,943 $ 1,391,535 Total LTV > 80% (1) — — — 1,386 10,577 80,872 92,835 Total residential whole loans, at carrying value $ — $ — $ — $ 51,752 $ 197,803 $ 1,234,815 $ 1,484,370 Three Months Ended March 31, 2024 Total Gross write-offs $ — $ — $ — $ — $ (59) $ 438 $ 379 (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 $608.9 million at March 31, 2024, 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 67% at March 31, 2024. 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, 2024 (Dollars In Thousands) Carrying Value / Fair Value UPB LTV (1) Purchased Performing Loans Non-QM loans $ 126,310 $ 129,974 65.2 % Transitional loans 142,423 150,938 65.9 % Single-family rental loans 63,173 76,621 111.0 % Seasoned performing loans 1,373 1,371 24.6 % Agency eligible investor loans 582 710 71.7 % Total Purchased Performing Loans $ 333,861 $ 359,614 Purchased Credit Deteriorated Loans $ 63,432 $ 79,448 64.3 % Purchased Non-Performing Loans $ 212,437 $ 225,305 69.6 % Total Residential Whole Loans $ 609,730 $ 664,367 December 31, 2023 (Dollars In Thousands) Carrying Value / Fair Value UPB LTV (1) Purchased Performing Loans Non-QM loans $ 102,252 $ 104,454 63.9 % Transitional loans 113,772 119,936 65.1 % Single-family rental loans 65,659 80,570 109.1 % Seasoned performing loans 2,520 2,544 33.6 % Agency eligible investor loans 188 228 73.4 % Total Purchased Performing Loans $ 284,391 $ 307,732 Purchased Credit Deteriorated Loans $ 66,089 $ 82,127 64.3 % Purchased Non-Performing Loans $ 222,319 $ 231,782 70.7 % Total Residential Whole Loans $ 572,799 $ 621,641 (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, 2024 and 2023: Held at Carrying Value Held at Fair Value Total Three Months Ended Three Months Ended Three Months Ended (In Thousands) 2024 2023 2024 2023 2024 2023 Purchased Performing Loans: Non-QM loans $ 11,420 $ 12,674 $ 44,441 $ 31,415 $ 55,861 $ 44,089 Transitional loans 241 620 52,975 27,607 53,216 28,227 Single-family rental loans 2,561 2,977 24,541 18,336 27,102 21,313 Seasoned performing loans 1,124 1,090 — — 1,124 1,090 Agency eligible investor loans — — 517 2,857 517 2,857 Total Purchased Performing Loans $ 15,346 $ 17,361 $ 122,474 $ 80,215 $ 137,820 $ 97,576 Purchased Credit Deteriorated Loans $ 6,355 $ 7,138 $ — $ — $ 6,355 $ 7,138 Purchased Non-Performing Loans $ — $ — $ 13,490 $ 14,796 $ 13,490 $ 14,796 Total Residential Whole Loans $ 21,701 $ 24,499 $ 135,964 $ 95,011 $ 157,665 $ 119,510 |