Residential Whole Loans | Residential Whole Loans Included on the Company’s consolidated balance sheets at June 30, 2024 and December 31, 2023 are approximately $9.2 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 loans that were 60 or more days delinquent at purchase. The following table presents the components of the Company’s Residential whole loans, and the accounting model designated at June 30, 2024 and December 31, 2023: Held at Carrying Value Held at Fair Value Total (Dollars in Thousands) June 30, December 31, 2023 June 30, December 31, 2023 June 30, December 31, 2023 Business purpose loans: Single-family transitional loans (1) $ 27,857 $ 35,467 $ 1,190,699 $ 1,157,732 $ 1,218,556 $ 1,193,199 Multifamily transitional loans — — 1,155,198 1,168,297 1,155,198 1,168,297 Single-family rental loans (2) 129,471 172,213 1,514,219 1,462,583 1,643,690 1,634,796 Total Business purpose loans $ 157,328 $ 207,680 $ 3,860,116 $ 3,788,612 $ 4,017,444 $ 3,996,292 Non-QM loans 791,746 843,884 3,203,845 2,961,693 3,995,591 3,805,577 Legacy RPL/NPL loans 477,826 498,671 655,230 705,424 1,133,056 1,204,095 Other loans — — 53,416 55,779 53,416 55,779 Allowance for Credit Losses (13,271) (20,451) — — (13,271) (20,451) Total Residential whole loans $ 1,413,629 $ 1,529,784 $ 7,772,607 $ 7,511,508 $ 9,186,236 $ 9,041,292 Number of loans 5,973 6,326 19,848 19,075 25,821 25,401 (1) Includes $476.9 million and $471.1 million of loans collateralized by new construction projects at origination as of June 30, 2024 and December 31, 2023, respectively. (2) As of June 30, 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. There were no gains on held-for-sale loans for the three months ended June 30, 2024. The following tables presents additional information regarding the Company’s Residential whole loans: June 30, 2024 Asset Amount Fair 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 60+ Days Past Due % (Dollars In Thousands) Past Due Days Current 30-59 60-89 90+ Business purpose loans: Single-family transitional (4) $ 1,217,255 $ 1,217,599 $ 1,226,736 10.39 % 6 67 % 748 $ 1,100,554 $ 20,416 $ 8,837 $ 96,929 8.6 % Multifamily transitional (4) 1,155,198 1,155,198 1,184,613 8.87 % 11 66 % 748 1,097,323 33,188 15,544 38,558 4.6 % Single-family rental 1,643,081 1,642,760 1,712,879 6.62 % 330 69 % 739 1,637,918 12,197 4,627 58,137 3.7 % Total business purpose loans $ 4,015,534 $ 4,015,557 $ 4,124,228 8.39 % 68 % $ 3,835,795 $ 65,801 $ 29,008 $ 193,624 5.4 % Non-QM loans 3,994,236 3,949,676 4,183,917 6.16 % 341 64 % 735 3,975,323 82,676 34,121 91,797 3.0 % Legacy RPL/NPL loans 1,123,050 1,140,736 1,284,232 5.12 % 257 56 % 647 874,319 134,000 43,974 231,939 21.5 % Other loans 53,416 53,416 65,671 3.44 % 326 66 % 758 65,671 — — — — % Residential whole loans, total or weighted average $ 9,186,236 $ 9,159,385 $ 9,658,048 6.98 % 64 % $ 8,751,108 $ 282,477 $ 107,103 $ 517,360 6.5 % December 31, 2023 Asset Amount Fair 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 60+ Days Past Due % (Dollars In Thousands) Past Due Days Current 30-59 60-89 90+ Business purpose loans: Single-family transitional (4) $ 1,190,612 $ 1,191,715 $ 1,197,346 10.01 % 7 66 % 747 $ 1,070,759 $ 27,246 $ 17,004 $ 82,337 8.3 % Multifamily transitional (4) 1,168,297 1,168,297 1,170,775 8.41 % 14 63 % 747 1,116,402 33,778 9,614 10,981 1.8 % Single-family rental 1,630,442 1,628,734 1,729,923 6.30 % 320 70 % 738 1,636,810 12,543 12,314 68,256 4.7 % Total business purpose loans $ 3,989,351 $ 3,988,746 $ 4,098,044 7.99 % 67 % $ 3,823,971 $ 73,567 $ 38,932 $ 161,574 4.9 % Non-QM loans (5) 3,700,052 3,644,261 3,934,798 5.78 % 344 65 % 735 3,732,327 98,017 29,587 74,867 2.7 % Legacy RPL/NPL loans 1,192,457 1,213,199 1,355,280 5.03 % 262 59 % 648 896,587 142,240 44,609 271,844 23.3 % Other loans 55,779 55,779 66,830 3.44 % 332 66 % 758 65,094 1,508 — 228 0.3 % Residential whole loans, total or weighted average $ 8,937,639 $ 8,901,985 $ 9,454,952 6.04 % 65 % $ 8,517,979 $ 315,332 $ 113,128 $ 508,513 6.6 % (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. 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. (3) Excludes loans for which no Fair Isaac Corporation (“FICO”) score is available. (4) For Single-family and Multifamily 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 Single-family transitional loans, totaling $467.2 million and $332.5 million at June 30, 2024 and December 31, 2023, respectively, and certain Multifamily transitional loans, totaling $498.7 million and $218.8 million at June 30, 2024 and December 31, 2023, respectively, an after repaired valuation was not available. For these loans, the weighted average LTV is calculated based on the current unpaid principal balance and the as-is value of the collateral securing the related loan. (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 first quarter of 2024. During the three months ended June 30, 2024, Residential whole loans with an unpaid principal balance of $12.4 million were sold, realizing gains, before the impact of economic hedging and the reversal of previously recognized unrealized gains, of $0.4 million. Upon sale, the Company reversed $0.2 million of previously recognized unrealized gains, resulting in a net gain of $0.2 million during the second quarter of 2024. No Residential whole loans were sold during the six months ended June 30, 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: Six Months Ended June 30, 2024 (In Thousands) Single-family transitional loans (1)(2) Single-family rental loans Non-QM loans Legacy RPL/NPL loans (3) Totals Allowance for credit losses at December 31, 2023 $ 2,588 $ 4,355 $ 1,870 $ 11,638 $ 20,451 Current provision/(reversal) (473) 228 (189) (26) (460) Write-offs (416) 59 — (22) (379) Allowance for credit losses March 31, 2024 $ 1,699 $ 4,642 $ 1,681 $ 11,590 $ 19,612 Current provision/(reversal) (317) 978 (326) (1,414) (1,079) Write-offs (81) (5,011) — (170) (5,262) Allowance for credit losses at June 30, 2024 $ 1,301 $ 609 $ 1,355 $ 10,006 $ 13,271 Six Months Ended June 30, 2023 (In Thousands) Single-family transitional loans (1)(2) Single-family rental loans Non-QM loans Legacy RPL/NPL loans (3) Totals Allowance for credit losses at December 31, 2022 $ 5,223 $ 1,277 $ 7,359 $ 21,455 $ 35,314 Current provision/(reversal) 406 514 (214) (391) 315 Write-offs (2,003) (451) — (113) (2,567) Allowance for credit losses at March 31, 2023 $ 3,626 $ 1,340 $ 7,145 $ 20,951 $ 33,062 Current provision/(reversal) 999 (103) (233) (398) 265 Write-offs (1,785) — (206) (301) (2,292) Allowance for credit losses at June 30, 2023 $ 2,840 $ 1,237 $ 6,706 $ 20,252 $ 31,035 (1) In connection with Single-family transitional loans at carrying value, the Company had unfunded commitments of $1.7 million and $6.0 million as of June 30, 2024 and 2023, respectively, with an allowance for credit losses of $0 and $44,000 at June 30, 2024 and 2023, respectively. Such allowance is included in “Other liabilities” in the Company’s consolidated balance sheets (see Note 7). (2) Includes $20.4 million and $35.2 million of loans that were assessed for credit losses based on a collateral dependent methodology as of June 30, 2024 and 2023, respectively. (3) Includes $44.4 million and $55.5 million of loans that were assessed for credit losses based on a collateral dependent methodology as of June 30, 2024 and 2023, respectively. 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 carrying value of Residential whole loans on nonaccrual status as of June 30, 2024 and December 31, 2023 was $602.0 million and $624.1 million, respectively. During the three and six months ended June 30, 2024, the Company recognized $3.0 million and $6.3 million of interest income on loans on nonaccrual status, including $2.0 million on its portfolio of loans which were non-performing at acquisition. At June 30, 2024 and December 31, 2023, there were approximately $46.7 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 six months ended June 30, 2024, the Company did not grant any loan modification in its carrying value loan portfolio which gave a borrower a term extension. During the past 12 months, the Company has granted three loan modifications in its carrying value loan portfolio which gave borrowers term extensions. The average increase in weighted average life was twenty-eight months. As of June 30, 2024, the carrying value of these loans was approximately $0.5 million, and three of these modifications were delinquent for 90 or more 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 (In Thousands) 2024 - 2022 2021 2020 Prior Total Business purpose loans LTV <= 80% (1) $ — $ 7,866 $ 18,446 $ 123,464 $ 149,776 LTV > 80% (1) — — 3,076 4,476 7,552 Total Business purpose loans $ — $ 7,866 $ 21,522 $ 127,940 $ 157,328 Six Months Ended June 30, 2024 Gross write-offs $ — $ 13 $ (4) $ 5,440 $ 5,449 Non-QM loans LTV <= 80% (1) $ — $ 41,697 $ 161,594 $ 575,433 $ 778,724 LTV > 80% (1) — 1,381 7,902 3,739 13,022 Total Non-QM loans $ — $ 43,078 $ 169,496 $ 579,172 $ 791,746 Six Months Ended June 30, 2024 Gross write-offs $ — $ — $ — $ — $ — Legacy RPL/NPL loans LTV <= 80% (1) $ — $ — $ — $ 421,253 $ 421,253 LTV > 80% (1) — — — 56,573 56,573 Total Legacy RPL/NPL loans $ — $ — $ — $ 477,826 $ 477,826 Six Months Ended June 30, 2024 Gross write-offs $ — $ — $ — $ 192 $ 192 Total LTV <= 80% (1) $ — $ 49,563 $ 180,040 $ 1,120,150 $ 1,349,753 Total LTV > 80% (1) — 1,381 10,978 64,788 77,147 Total Residential whole loans, at carrying value $ — $ 50,944 $ 191,018 $ 1,184,938 $ 1,426,900 Six Months Ended June 30, 2024 Total Gross write-offs $ — $ 13 $ (4) $ 5,632 $ 5,641 (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 Single-family and Multifamily 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 Single-family transitional loans, totaling $467.2 million at June 30, 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 74% at June 30, 2024. Certain low value loans secured by vacant lots are categorized as LTV > 80%. The following table presents vintage information regarding our Residential whole loans, at fair value: Fair Value by Origination Year (In Thousands) 2024 2023 2022 2021 2020 Prior Total Single-family transitional loans $ 317,005 $ 618,208 $ 224,974 $ 29,773 $ 398 $ 341 $ 1,190,699 Multifamily transitional loans 94,417 548,950 365,969 145,862 — — 1,155,198 Single-family rental loans 185,993 360,847 573,014 385,268 8,820 277 1,514,219 Non-QM loans 403,689 763,521 633,928 1,366,728 228 35,751 3,203,845 Legacy RPL/NPL loans — — — — — 655,230 655,230 Other loans — — — 53,416 — — 53,416 Total Residential whole loans, at fair value $ 1,001,104 $ 2,291,526 $ 1,797,885 $ 1,981,047 $ 9,446 $ 691,599 $ 7,772,607 The following table presents realized credit losses, net of recoveries, on liquidated residential whole loans or residential whole loans that were transferred to REO, recognized in Other, net: Three Months Ended Six Months Ended (In Thousands) 2024 2023 2024 2023 Single-family transitional loans $ (271) $ 971 $ 381 $ 1,099 Multifamily transitional loans (80) — (107) — Single-family rental loans (567) 117 (1,454) 459 Non-QM loans 87 869 88 861 Legacy RPL/NPL loans (518) (1,184) (899) (1,735) Other loans — — — — Total Residential whole loans $ (1,349) $ 773 $ (1,991) $ 684 The following tables present certain information regarding the LTVs of the Company’s Residential whole loans that are 60 days or more delinquent: June 30, 2024 (Dollars In Thousands) Carrying Value / Fair Value UPB LTV (1) Business purpose loans: Single-family transitional loans $ 97,537 $ 105,766 87 % Multifamily transitional loans 46,377 54,102 69 % Single-family rental loans 48,617 62,764 112 % Total Business purpose loans $ 192,531 $ 222,632 Non-QM loans 122,663 125,918 62 % Legacy RPL/NPL loans 250,125 275,913 64 % Other loans — — — % Total Residential whole loans $ 565,319 $ 624,463 December 31, 2023 (Dollars In Thousands) Carrying Value / Fair Value UPB LTV (1) Business purpose loans: Single-family transitional loans $ 93,960 $ 99,341 66 % Multifamily transitional loans 19,812 20,595 63 % Single-family rental loans 65,659 80,570 109 % Total Business purpose loans $ 179,431 $ 200,506 Non-QM loans 102,252 104,454 64 % Legacy RPL/NPL loans 290,928 316,453 69 % Other loans 188 228 73 % 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 Single-family and Multifamily 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 Single-family 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: 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 Business purpose loans: Single-family transitional loans $ 152 $ 518 $ 30,090 $ 18,231 $ 30,242 $ 18,749 Multifamily transitional loans — — 25,291 13,872 25,291 13,872 Single-family rental loans 2,277 2,880 25,287 20,261 27,564 23,141 Total Business purpose loans $ 2,429 $ 3,398 $ 80,668 $ 52,364 $ 83,097 $ 55,762 Non-QM loans 11,530 11,646 47,219 33,872 58,749 45,518 Legacy RPL/NPL loans 8,453 9,214 14,893 17,036 23,346 26,250 Other loans — — 525 518 525 518 Total Residential whole loans $ 22,412 $ 24,258 $ 143,305 $ 103,790 $ 165,717 $ 128,048 Held at Carrying Value Held at Fair Value Total Six Months Ended Six Months Ended Six Months Ended (In Thousands) 2024 2023 2024 2023 2024 2023 Business purpose loans: Single-family transitional loans $ 393 $ 1,138 $ 57,867 $ 33,923 $ 58,260 $ 35,061 Multifamily transitional loans — — 50,489 25,787 50,489 25,787 Single-family rental loans 4,838 5,859 49,828 38,596 54,666 44,455 Total Business purpose loans $ 5,231 $ 6,997 $ 158,184 $ 98,306 $ 163,415 $ 105,303 Non-QM loans 22,949 24,320 91,660 65,287 114,609 89,607 Legacy RPL/NPL loans 15,933 17,441 28,383 31,832 44,316 49,273 Other loans — — 1,042 3,375 1,042 3,375 Total Residential whole loans $ 44,113 $ 48,758 $ 279,269 $ 198,800 $ 323,382 $ 247,558 The following table presents the components of Net gain/(loss) on residential whole loans measured at fair value through earnings: Three Months Ended Six Months Ended (In Thousands) 2024 2023 2024 2023 Business purpose loans: Single-family transitional loans $ (5,413) $ 304 $ (4,121) $ 398 Multifamily transitional loans (24,503) 146 (27,073) 2,073 Single-family rental loans 18,442 (36,381) 17,607 (1,891) Total Business purpose loans $ (11,474) $ (35,931) $ (13,587) $ 580 Non-QM loans 32,107 (87,136) 29,569 1,728 Legacy RPL/NPL loans (3,621) (6,733) (9,921) (4,502) Other loans (582) (903) (1,144) 665 Total Residential whole loans $ 16,430 $ (130,703) $ 4,917 $ (1,529) |