Loans Held for Investment | Loans Held for Investment We originate first mortgage loans secured by middle market and transitional commercial real estate, or CRE, which are generally to be held as long term investments. We funded our loan portfolio using cash on hand and advancements under our Secured Financing Facilities, as defined in Note 4. Additionally, we acquired the loan portfolio of Tremont Mortgage Trust, or TRMT, in the merger of TRMT with and into us on September 30, 2021, or the Merger. See Note 4 for further information regarding our secured financing agreements. The table below provides overall statistics for our loan portfolio as of September 30, 2022 and December 31, 2021: As of September 30, 2022 As of December 31, 2021 Number of loans 28 26 Total loan commitments $ 763,076 $ 648,266 Unfunded loan commitments (1) $ 57,712 $ 57,772 Principal balance $ 705,460 $ 590,590 Carrying value $ 695,154 $ 570,780 Weighted average coupon rate 6.59 % 4.54 % Weighted average all in yield (2) 7.10 % 5.08 % Weighted average floor 0.55 % 0.68 % Weighted average maximum maturity (years) (3) 3.5 3.8 Weighted average risk rating 2.9 2.9 (1) Unfunded loan commitments are primarily used to finance property and building improvements and leasing capital and are generally funded over the term of the loan. (2) All in yield represents the yield on a loan, including amortization of deferred fees over the initial term of the loan and excluding any purchase discount accretion. (3) Maximum maturity assumes all borrower loan extension options have been exercised, which options are subject to the borrower meeting certain conditions. The tables below represent our loan activities during the three months ended September 30, 2022 and 2021: Principal Balance Deferred Fees and Other Items Carrying Value Balance at June 30, 2022 $ 682,285 $ (12,100) $ 670,185 Additional funding 4,267 — 4,267 Originations 38,440 (510) 37,930 Repayments (19,532) (115) (19,647) Net amortization of deferred fees — 823 823 Net purchase discount accretion — 1,596 1,596 Balance at September 30, 2022 $ 705,460 $ (10,306) $ 695,154 Principal Balance Deferred Fees and Other Items Carrying Value Balance at June 30, 2021 $ 212,515 $ (1,773) $ 210,742 Additional funding 1,710 — 1,710 Originations 71,534 (800) 70,734 Repayments (18,433) — (18,433) Net amortization of deferred fees — 571 571 Loans acquired in Merger (1) 204,692 901 205,593 Purchase discount on loans acquired in Merger — (36,443) (36,443) Balance at September 30, 2021 $ 472,018 $ (37,544) $ 434,474 (1) Deferred fees and other items for loans acquired in the Merger represent exit fees contractually due upon repayment of loans acquired in the Merger. The tables below represent our loan activities during the nine months ended September 30, 2022 and 2021: Principal Balance Deferred Fees and Other Items Carrying Value Balance at December 31, 2021 $ 590,590 $ (19,810) $ 570,780 Additional funding 12,497 — 12,497 Originations 181,244 (1,979) 179,265 Repayments (78,871) (619) (79,490) Net amortization of deferred fees — 2,935 2,935 Net purchase discount accretion — 9,167 9,167 Balance at September 30, 2022 $ 705,460 $ (10,306) $ 695,154 Principal Balance Deferred Fees and Other Items Carrying Value Balance at December 31, 2020 $ 92,863 $ (984) $ 91,879 Additional funding 2,677 — 2,677 Originations 190,219 (2,230) 187,989 Repayments (18,433) — (18,433) Net amortization of deferred fees — 1,212 1,212 Loans acquired in Merger (1) 204,692 901 205,593 Purchase discount on loans acquired in Merger — (36,443) (36,443) Balance at September 30, 2021 $ 472,018 $ (37,544) $ 434,474 (1) Deferred fees and other items for loans acquired in the Merger represent exit fees contractually due upon repayment of loans acquired in the Merger. The tables below detail the property type and geographic location of the properties securing the loans in our portfolio as of September 30, 2022 and December 31, 2021: September 30, 2022 December 31, 2021 Property Type Number of Loans Carrying Value Percentage of Value Number of Loans Carrying Value Percentage of Value Office (1) 12 $ 270,550 39 % 13 $ 269,865 47 % Multifamily 8 195,530 28 % 5 106,002 19 % Lab — — — % 1 13,398 2 % Retail 5 130,970 19 % 4 88,724 16 % Industrial (1) 3 98,104 14 % 3 92,791 16 % 28 $ 695,154 100 % 26 $ 570,780 100 % (1) Two loan investments secured by mixed use properties consisting of office space and an industrial warehouse in Aurora, IL and Colorado Springs, CO are classified as office for the purpose of counting the number of loans in our portfolio because the majority of the square footage of each of the properties consists of office space. The carrying value of these loan investments is reflected in office and industrial based on the fair value of the buildings at the time of origination relative to the total fair value of the properties. September 30, 2022 December 31, 2021 Geographic Location Number of Loans Carrying Value Percentage of Value Number of Loans Carrying Value Percentage of Value East 4 $ 104,749 15 % 3 $ 55,132 10 % South 6 164,920 24 % 7 153,495 27 % West 9 175,380 25 % 8 145,453 25 % Midwest 9 250,105 36 % 8 216,700 38 % 28 $ 695,154 100 % 26 $ 570,780 100 % Loan Credit Quality We evaluate each of our loans for impairment at least quarterly by assessing a variety of risk factors in relation to each loan and assigning a risk rating to each loan based on those factors. The higher the number, the greater the risk level. See our 2021 Annual Report for more information regarding our loan risk ratings. The table below allocates the carrying value of our loan portfolio at September 30, 2022 and December 31, 2021 based on our internal risk rating policy: September 30, 2022 December 31, 2021 Risk Rating Number of Loans Carrying Value Number of Loans Carrying Value 1 — $ — — $ — 2 9 194,380 4 94,743 3 15 398,432 21 463,600 4 4 102,342 1 12,437 5 — — — — 28 $ 695,154 26 $ 570,780 The weighted average risk rating of our loans by carrying value was 2.9 as of September 30, 2022 and December 31, 2021, respectively. Certain of our borrowers' business operations or tenants, particularly certain office and retail properties, were negatively impacted by the COVID-19 pandemic and continue to be impacted by market conditions that arose or intensified during or in response to the pandemic and have continued. Current inflationary pressures, rising interest rates, supply chain issues and the possibility that the U.S. economy is now in, or may soon enter, a recession could amplify those negative impacts. Therefore, certain of our borrowers’ business plans will likely take longer to execute than initially expected, and as a result, certain of our borrowers may be unable to pay their debt service obligations owed and due to us as currently scheduled or at all. As of September 30, 2022, we had four loans representing approximately 15% of the carrying value of our loan portfolio with a loan risk rating of “4” or “higher risk". We may enter into loan modifications that include among other changes, extensions of maturity dates, repurposing or required replenishment of reserves, increases or decreases in loan commitments and required pay downs of principal amounts outstanding. Modifications that represent concessions to a borrower that is experiencing financial difficulties are classified as troubled debt restructurings and considered impaired. In February 2022, we amended the agreement governing our loan secured by an office property located in Yardley, PA. As part of this amendment, the loan commitment was increased by $1,600, or the Additional Advance, and may be used to finance debt service costs and operating costs of the borrower and the initial maturity date was extended by one year to December 19, 2023. For purposes of calculating interest due to us for this loan, the Additional Advance is deemed to be outstanding as of the date of the amendment, regardless of whether such amounts have been advanced, at the London Interbank Offered Rate, or LIBOR, or a replacement base rate determined by us if LIBOR is no longer available, plus 12.0%. As of September 30, 2022, this loan had a risk rating of 4 and an outstanding principal balance of $15,251. The modification of this loan resulting from the amendment was determined not to be a troubled debt restructuring. However, we accounted for this modification as an extinguishment in accordance with ASC Topic 310, Receivables , because the changes to the terms were determined to be more than minor. As such, we recognized the related unaccreted purchase discount of $1,748 as interest income from investments in our condensed consolidated statements of income during the first quarter of 2022. There were no other material modifications to our loan portfolio during the nine months ended September 30, 2022. We did not have any impaired loans or nonaccrual loans as of September 30, 2022 or December 31, 2021. As of September 30, 2022 and October 24, 2022, all of our borrowers had paid all of their debt service obligations owed and due to us and none of the loans included in our investment portfolio were in default. In October 2022, we received $22,483 of loan repayment proceeds for an unlevered loan investment secured by a retail property located in Los Angeles, CA. |