COMMERCIAL MORTGAGE LOANS HELD-FOR-INVESTMENT | COMMERCIAL MORTGAGE LOANS HELD-FOR-INVESTMENT The following tables summarize certain characteristics of the Company's investments in commercial mortgage loans as of June 30, 2024 and December 31, 2023: Weighted Average Loan Type Unpaid Principal Balance Carrying Value (1) Loan Count Floating Rate Loan % Coupon (2) Term (Years) (3) June 30, 2024 Loans held-for-investment Senior secured loans (4) $ 1,201,753,001 $ 1,195,846,513 78 100.0 % 8.9 % 2.6 Allowance for credit losses N/A (9,193,174) 1,201,753,001 1,186,653,339 78 100.0 % 8.9 % 2.6 Weighted Average Loan Type Unpaid Principal Balance Carrying Value (1) Loan Count Floating Rate Loan % Coupon (2) Term (Years) (3) December 31, 2023 Loans held-for-investment Senior secured loans (4) $ 1,397,385,160 $ 1,389,940,203 88 100.0 % 8.9 % 2.9 Allowance for credit losses NA (6,059,006) 1,397,385,160 1,383,881,197 88 100.0 % 8.9 % 2.9 (1) Carrying Value includes $5,577,040 and $7,000,863 in unamortized purchase discounts as of June 30, 2024 and December 31, 2023, respectively. (2) Weighted average coupon assumes applicable 30-day Term Secured Overnight Financing Rate ("SOFR") of 5.33% as of June 30, 2024 and December 31, 2023, respectively, inclusive of weighted average interest rate floors of 0.42% and 0.38%, respectively. As of June 30, 2024 and December 31, 2023, 100.0% of the investments by total investment exposure earned a floating rate indexed to 30-day Term SOFR. (3) Weighted average remaining term assumes all extension options are exercised by the borrower, provided, however, that our loans may be repaid prior to such date. (4) As of June 30, 2024, all of the outstanding senior secured loans were held in VIEs. As of December 31, 2023, $1,375,277,312 of the outstanding senior secured loans were held in VIEs and $8,603,886 of the outstanding senior secured loans were held outside VIEs. Activity: For the six months ended June 30, 2024, the loan portfolio activity was as follows: Commercial Mortgage Loans Held-for-Investment Balance at December 31, 2023 $ 1,383,881,197 Principal payments (195,632,158) Accretion of purchase discount 1,423,823 Accretion of deferred loan fees 114,645 Provision for credit losses (3,134,168) Balance at June 30, 2024 $ 1,186,653,339 Loan Risk Ratings: As further described in Note 2, the Company evaluates the commercial mortgage loan portfolio on a quarterly basis and assigns a risk rating based on a variety of factors. The following table presents the principal balance and net book value of the loan portfolio based on the Company's internal risk ratings as of June 30, 2024 and December 31, 2023: June 30, 2024 Amortized Cost by Year of Origination Risk Rating Number of Loans Outstanding Principal 2023 2022 2021 1 — $ — $ — $ — $ — 2 2 30,720,000 — 30,289,080 — 3 53 722,569,123 17,848,300 370,714,017 324,704,570 4 19 364,347,698 — 135,743,248 224,813,467 5 4 84,116,180 — 82,540,657 — 78 $ 1,201,753,001 $ 17,848,300 $ 619,287,002 $ 549,518,037 December 31, 2023 Amortized Cost by Year of Origination Risk Rating Number of Loans Outstanding Principal 2023 2022 2021 2019 1 — $ — $ — $ — $ — $ — 2 3 37,720,000 — 37,276,159 — — 3 67 1,019,844,272 17,887,019 449,921,414 542,010,684 — 4 16 294,150,124 — 134,664,646 156,450,510 — 5 2 45,670,764 — — 8,889,177 36,781,588 88 $ 1,397,385,160 $ 17,887,019 $ 621,862,219 $ 707,350,371 $ 36,781,588 As of June 30, 2024, the average risk rating of the commercial mortgage loan portfolio was 3.6 (Moderate Risk), weighted by investment carrying value, with 62.7% of the net carrying value of commercial loans held-for-investment rated 3 (Moderate Risk) or better by the Company's Manager. As of December 31, 2023, the average risk rating of the commercial mortgage loan portfolio was 3.5 (Moderate Risk), weighted by investment carrying value, with 75.7% of the net carrying value of commercial loans held-for-investment rated 3 (Moderate Risk) or better by the Company's Manager. The average risk rating of the portfolio has increased during the six months ended June 30, 2024. The change to underlying risk rating consisted of loans that paid off with a risk rating of "3" of $119.7 million, a risk rating of "4" of $30.2 million and a risk rating of "5" of $45.7 million during the six months ended June 30, 2024. Additionally, $7.0 million of loans with a risk rating of "2" transitioned to a risk rating of "3," $206.5 million of loans with a risk rating of "3" transitioned to a risk rating of "4", $17.3 million of loans with a risk rating of "3" transitioned to a risk rating of "5", $39.2 million of loans with a risk rating of "4" transitioned to a risk rating of "3" and $66.9 million of loans with a risk rating of "4" transitioned to a risk rating of "5". Concentration of Credit Risk: The following tables present the geographic and property types of collateral underlying the Company's commercial mortgage loans as a percentage of the loans' carrying value as of June 30, 2024 and December 31, 2023: Loans Held-for-Investment June 30, 2024 December 31, 2023 Geography South 38.7 % 43.5 % Southwest 34.2 29.4 Mid-Atlantic 14.2 15.0 Midwest 8.0 7.9 West 4.9 4.2 Total 100.0 % 100.0 % June 30, 2024 December 31, 2023 Collateral Property Type Multifamily 93.2 % 94.0 % Seniors Housing and Healthcare 6.3 5.5 Self-Storage 0.5 0.5 Total 100.0 % 100.0 % Allowance for Credit Losses: The following table presents the changes for the three and six months ended June 30, 2024 and June 30, 2023 in the provision for credit losses on loans held-for-investment: Three months ended Six months ended June 30, 2024 June 30, 2023 June 30, 2024 June 30, 2023 Allowance for credit losses at beginning of period $ 7,816,462 $ 3,357,527 $ 6,059,006 $ 4,258,668 Cumulative-effect adjustment upon adoption of ASU 2016-13 — — — 3,549,501 Provision for credit losses 1,376,712 540,368 3,134,168 361,399 Charge offs — — — (4,271,673) Allowance for credit losses at end of period $ 9,193,174 $ 3,897,895 $ 9,193,174 $ 3,897,895 The following table presents the changes for the three and six months ended June 30, 2024 and June 30, 2023 in the provision for credit losses on the unfunded commitments of the Company's loans held-for-investment: Three months ended Six months ended June 30, 2024 June 30, 2023 June 30, 2024 June 30, 2023 Allowance for credit losses at beginning of period $ 63,064 $ 41,225 $ 43,647 $ — Cumulative-effect adjustment upon adoption of ASU 2016-13 — — — 41,939 Provision for credit losses 22,991 14,716 42,408 14,002 Allowance for credit losses at end of period $ 86,055 $ 55,941 $ 86,055 $ 55,941 The following tables present the allowance for credit losses held-for-investment as of June 30, 2024 and December 31, 2023: June 30, 2024 General Reserve Specific Reserve Total Reserve Allowance for credit losses: Loans held for investment $ 8,311,929 $ 881,245 $ 9,193,174 Unfunded loan commitments 86,055 — 86,055 Total allowance for credit losses $ 8,397,984 $ 881,245 $ 9,279,229 Total unpaid principal balance $ 1,117,636,821 $ 84,116,180 $ 1,201,753,001 December 31, 2023 General Reserve Specific Reserve Total Reserve Allowance for credit losses: Loans held for investment $ 6,059,006 $ — $ 6,059,006 Unfunded loan commitments 43,647 — 43,647 Total allowance for credit losses $ 6,102,653 $ — $ 6,102,653 Total unpaid principal balance $ 1,397,385,160 $ — $ 1,397,385,160 During the three months ended June 30, 2024, the Company recorded an increase of $1.4 million in the allowance for credit losses, bringing the total allowance for credit losses to $9.2 million as of June 30, 2024. For the three months ended June 30, 2024, the Company's estimate of expected credit losses increased primarily due to specific reserves taken on a risk-rated "5" multifamily loan and changes in macroeconomic assumptions employed in determining the Company's model-based general reserve which reflects continued softening in CRE prices compared to the prior quarter. We did not have any impaired loans, non-accrual loans, or loans in maturity default other than the loans discussed below as of June 30, 2024 or December 31, 2023. During the period ended June 30, 2024, management identified one loan, collateralized by a multifamily property in Brooklyn, NY, with an unpaid principal value of $17.3 million as requiring individual evaluation for a specific allowance for credit losses due to maturity default, and a resulting risk rating of "5"; however no specific allowance for credit losses were required after analysis of the underlying collateral value. This loan is on non-accrual status as a result of the maturity default, with interest recorded as income on a cash basis. During the period ended June 30, 2024, management identified one loan, collateralized by two multifamily properties near Augusta, GA, with an unpaid aggregate principal value of $20.3 million as requiring individual evaluation for a specific allowance for credit losses due to monetary default, and a resulting risk rating of "5"; however no specific allowance for credit losses were required after analysis of the underlying collateral value. This loan is on non-accrual status as a result of monetary default, with interest recognized as income on a cash basis. During the period ended June 30, 2024, management identified one loan, collateralized by two multifamily properties in Philadelphia, PA, with an unpaid aggregate principal value of $15.0 million as requiring individual evaluation for a specific allowance for credit losses due to monetary default, and a resulting risk rating of "5"; a specific allowance of $0.9 million for credit losses was required after analysis of the underlying collateral value. This loan is on non-accrual status as a result of monetary default, with interest collections accounted for under the cost recovery method. During the period ended June 30, 2024, management identified one loan, collateralized by a multifamily property in Dallas, TX, with an unpaid aggregate principal value of $31.6 million as requiring individual evaluation for a specific allowance for credit losses due to technical default, and a resulting risk rating of "5"; however no specific allowance for credit losses were required after analysis of the underlying collateral value. In February 2023, in connection with the sale of the office building collateralizing an impaired loan by the borrower to an unaffiliated third-party, the Company accepted a discounted payoff of approximately $6.0 million on the impaired loan, which had an unpaid principal balance of $10.3 million. A specific allowance for credit loss of $4.3 million was recorded for this impaired loan in the year ended December 31, 2022. Upon the discounted payoff, a $4.3 million charge off against the allowance for credit losses was recorded, with de minimis impact to income in the three months ended June 30, 2023. Throughout 2023, management identified one loan, collateralized by a multifamily property in Columbus, Ohio, with an initial unpaid principal value of $12.8 million as impaired due to monetary default resulting in a risk rating of "5." In the first quarter of 2023, this loan was placed on non-accrual status with interest collections accounted for under the cost recovery method. As of December 31, 2023, the carrying value of this loan was $8.9 million, which reflected a $5.0 million payment received on November 25, 2023 under an insurance claim, of which $3.1 million was applied to carrying value reduction and a $1.9 million payable established primarily related to a tenant settlement. As of December 31, 2023, no specific reserves were required after analysis of the underlying collateral value. In the first quarter of 2024, we received additional insurance proceeds in the amount of $13.5 million which reduced the carrying value of this loan to $0, and after taking into consideration repayment of an interest rate cap and certain legal and other costs and amounts deemed recoverable, resulting in the recognition of approximately $2.5 million of income in the quarter ended March 31, 2024. During the period ended December 31, 2023, management identified one loan, collateralized by a multifamily property in Virginia Beach, VA, with an unpaid principal balance of $36.8 million as impaired due to monetary default resulting in a risk rating of "5"; however no specific asset reserves were required after analysis of underlying collateral value. This loan was on non-accrual status as a result of monetary default and impaired loan classification. In the first quarter of 2024, the Company and the borrower entered into a loan modification and the loan was loan returned to accrual status. In connection with the modification, the borrower, among other things, made a principal payment of approximately $3.6 million and brought current any past due interest, escrows and reserves, which resulted in interest of approximately $0.5 million that was unpaid as of December 31, 2023 recognized as income in the quarter ended March 31, 2024. The note rate on the loan was amended to SOFR + 400 basis points from SOFR + 327 basis points and the stated maturity date of the loan was amended to April 5, 2024, with the ability for borrower to extend, under certain conditions, to May 3, 2024. On May 3, 2024, the loan repaid in full according to the terms of loan modification. |