Document and Entity Information
Document and Entity Information - USD ($) | 12 Months Ended | ||
Dec. 31, 2019 | Feb. 28, 2020 | Jun. 30, 2019 | |
Document and Entity Information [Abstract] | |||
Entity Registrant Name | Benefit Street Partners Realty Trust, Inc. | ||
Entity Central Index Key | 0001562528 | ||
Current Fiscal Year End Date | --12-31 | ||
Entity Filer Category | Non-accelerated Filer | ||
Document Type | 10-K/A | ||
Document Period End Date | Dec. 31, 2019 | ||
Document Fiscal Year Focus | 2019 | ||
Document Fiscal Period Focus | FY | ||
Amendment Flag | true | ||
Entity Shell Company | false | ||
Entity Emerging Growth Company | false | ||
Entity Small Business | false | ||
Entity Common Stock, Shares Outstanding | 44,385,162 | ||
Entity Well-known Seasoned Issuer | No | ||
Entity Voluntary Filers | No | ||
Entity Current Reporting Status | Yes | ||
Entity Public Float | $ 0 |
Consolidated Balance Sheets
Consolidated Balance Sheets - USD ($) $ in Thousands | Dec. 31, 2019 | Dec. 31, 2018 | |
ASSETS | |||
Cash and cash equivalents | $ 87,246 | $ 191,390 | |
Restricted cash | 21,876 | 13,029 | |
Commercial mortgage loans, held for investment, net of allowance of $921 and $4,836 | 2,762,042 | 2,206,830 | |
Commercial mortgage loans, held-for-sale, measured at fair value | 112,562 | 76,863 | |
Real estate securities, available for sale, measured at fair value | 386,316 | 26,412 | |
Derivative instruments, at fair value | 1,119 | 846 | |
Other real estate investments, measured at fair value | 2,557 | 0 | |
Receivable for loan repayment | [1] | 89,317 | 73,684 |
Accrued interest receivable | 16,308 | 12,789 | |
Prepaid expenses and other assets | 5,322 | 4,235 | |
Intangible lease asset, net of amortization | 14,377 | ||
Operating right of use asset, net of amortization | 5,979 | ||
Real estate owned, net of depreciation | 35,333 | 0 | |
Receivable for unsettled trades | 266 | 0 | |
Total assets | 3,540,620 | 2,606,078 | |
LIABILITIES AND STOCKHOLDERS' EQUITY | |||
Collateralized loan obligations | 1,803,185 | 1,505,279 | |
Mortgage note payable | 29,167 | 0 | |
Other financing and loan participation - commercial mortgage loans | 0 | 9,902 | |
Derivative instruments, at fair value | 1,581 | 1,319 | |
Interest payable | 4,958 | 3,025 | |
Distributions payable | 6,912 | 5,834 | |
Accounts payable and accrued expenses | 10,925 | 4,497 | |
Due to affiliates | 4,789 | 3,229 | |
Operating lease liability | 6,136 | ||
Deferred rent revenue | 150 | 0 | |
Total liabilities | 2,514,705 | 1,727,064 | |
Commitment and contingencies (See Note 10) | |||
Preferred stock | 0 | 0 | |
Common stock, $0.01 par value, 949,999,000 shares authorized, 43,916,815 and 39,303,710 shares issued and outstanding as of December 31, 2019 and December 31, 2018, respectively | 441 | 395 | |
Additional paid-in capital | 903,310 | 827,558 | |
Accumulated other comprehensive income (loss) | (978) | (459) | |
Accumulated deficit | (85,968) | (94,266) | |
Total stockholders' equity | 816,805 | 733,228 | |
Total liabilities, redeemable convertible preferred stock and stockholders' equity | 3,540,620 | 2,606,078 | |
CMBS | |||
ASSETS | |||
Other real estate investments, measured at fair value | 386,316 | 26,412 | |
LIABILITIES AND STOCKHOLDERS' EQUITY | |||
Repurchase agreements | 252,543 | 149,440 | |
Real Estate Securities | |||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||
Repurchase agreements | 394,359 | 44,539 | |
Series A Preferred Stock | |||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||
Distributions payable | 1,500 | 1,100 | |
Preferred stock | 202,144 | 145,786 | |
Series C Preferred Stock | |||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||
Distributions payable | 100 | 0 | |
Preferred stock | $ 6,966 | $ 0 | |
[1] | Includes $89.3 million and $73.7 million of cash held by the servicer related to CLO loan payoffs as of December 31, 2019 and December 31, 2018. |
Consolidated Balance Sheets (Pa
Consolidated Balance Sheets (Parenthetical) - USD ($) $ in Thousands | Dec. 31, 2019 | Dec. 31, 2018 |
Restricted cash | $ 21,876 | $ 13,029 |
Allowance for loan losses | $ 921 | $ 4,836 |
Preferred stock, par value per share (in dollars per share) | $ 0.01 | $ 0.01 |
Preferred stock, shares authorized (in shares) | 50,000,000 | 50,000,000 |
Preferred stock, shares issued (in shares) | 0 | 0 |
Preferred stock, shares outstanding (in shares) | 0 | 0 |
Common stock, par value per share (in dollars per share) | $ 0.01 | $ 0.01 |
Common stock, shares authorized (in shares) | 949,999,000 | 949,999,000 |
Common stock, shares issued (in shares) | 43,916,815 | 39,303,710 |
Common stock, shares outstanding (in shares) | 43,916,815 | 39,303,710 |
Series A Preferred Stock | ||
Preferred stock, par value per share (in dollars per share) | $ 0.01 | $ 0.01 |
Preferred stock, shares authorized (in shares) | 60,000 | 60,000 |
Preferred stock, shares issued (in shares) | 40,500 | 29,249 |
Preferred stock, shares outstanding (in shares) | 40,500 | 29,249 |
Series C Preferred Stock | ||
Preferred stock, par value per share (in dollars per share) | $ 0.01 | $ 0.01 |
Preferred stock, shares authorized (in shares) | 20,000 | 20,000 |
Preferred stock, shares issued (in shares) | 1,400 | 0 |
Preferred stock, shares outstanding (in shares) | 1,400 | 0 |
Collaterized loan obligation | ||
Restricted cash | $ 89,300 | $ 73,700 |
Allowance for loan losses | $ 800 | $ 600 |
Consolidated Statements of Oper
Consolidated Statements of Operations - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2019 | Dec. 31, 2018 | Dec. 31, 2017 | |
Interest income: | |||
Interest income | $ 195,299 | $ 152,288 | $ 89,564 |
Interest expense | 90,418 | 70,000 | 32,359 |
Net interest income | 104,881 | 82,288 | 57,205 |
Total Income | 108,050 | 82,288 | 57,205 |
Expenses: | |||
Acquisition fees and acquisition expenses | 900 | 452 | 4,197 |
Administrative services expenses | 16,363 | 13,446 | 6,765 |
Professional fees | 11,631 | 8,318 | 5,444 |
Depreciation and Amortization | 507 | 0 | 0 |
Other expenses | 3,771 | 4,887 | 3,837 |
Total expenses | 52,200 | 37,402 | 29,516 |
Loan loss provision/(recovery) | 3,007 | 3,370 | (715) |
Realized (gain)/loss on sale of real estate securities | 0 | 107 | (172) |
Realized (gain)/loss on sale of commercial mortgage loan held-for-sale | 25 | 9 | (120) |
Realized (gain)/loss on sale of commercial mortgage loan, held-for-sale, measured at fair value | (37,832) | (11,288) | (4,523) |
Unrealized (gain)/loss on commercial mortgage loans held-for-sale | 0 | 0 | (247) |
Unrealized (gain)/loss on commercial mortgage loans, held-for-sale, measured at fair value | (312) | 237 | 0 |
Unrealized (gain)/loss on other real estate investments, measured at fair value | (47) | 0 | 0 |
Unrealized (gain)/loss on derivatives | (1,722) | 1,374 | 17 |
Realized (gain)/loss on derivatives | 4,324 | (1,827) | (555) |
Total other (income)/loss | (32,557) | (8,018) | (6,315) |
Income/(loss) before taxes | 88,407 | 52,904 | 34,004 |
Provision/(benefit) for income tax | 4,483 | 79 | 225 |
Net income | 83,924 | 52,825 | 33,779 |
Net income applicable to common stock | $ 66,914 | $ 49,181 | $ 33,779 |
Basic net income per share (in dollars per share) | $ 1.60 | $ 1.44 | $ 1.06 |
Diluted net income per share (in dollars per share) | $ 1.60 | $ 1.44 | $ 1.06 |
Basic weighted average shares outstanding (in shares) | 41,859,142 | 34,268,707 | 31,772,231 |
Diluted weighted average shares outstanding (in shares) | 41,871,646 | 36,779,735 | 31,784,889 |
Asset management and subordinated performance fee | |||
Expenses: | |||
Total expenses | $ 16,226 | $ 10,299 | $ 9,273 |
Real estate owned | |||
Interest income: | |||
Total Income | 3,169 | 0 | 0 |
Expenses: | |||
Total expenses | $ 2,802 | $ 0 | $ 0 |
Consolidated Statements of Comp
Consolidated Statements of Comprehensive Income - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2019 | Dec. 31, 2018 | Dec. 31, 2017 | |
Statement of Comprehensive Income [Abstract] | |||
Net income | $ 83,924 | $ 52,825 | $ 33,779 |
Unrealized gain/(loss) on available-for-sale securities | (978) | (459) | 500 |
Comprehensive income attributable to Benefit Street Partners Realty Trust, Inc. | $ 82,946 | $ 52,366 | $ 34,279 |
Consolidated Statements of Chan
Consolidated Statements of Changes in Stockholders' Equity - USD ($) $ in Thousands | Total | Common Stock | Additional Paid-In Capital | Accumulated Other Comprehensive Loss | Accumulated Deficit |
Beginning balance (in shares) at Dec. 31, 2016 | 31,884,631 | ||||
Beginning balance at Dec. 31, 2016 | $ 633,650 | $ 319 | $ 704,500 | $ (500) | $ (70,669) |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | |||||
Common stock repurchases (in shares) | (1,072,708) | ||||
Common stock repurchases | (20,546) | $ (11) | (20,535) | ||
Common stock issued through distribution reinvestment plan (in shares) | 1,016,165 | ||||
Common stock issued through distribution reinvestment plan | 20,051 | $ 12 | 20,039 | ||
Share-based compensation (in shares) | 5,984 | ||||
Share-based compensation | 97 | 97 | |||
Net income | 33,779 | 33,779 | |||
Distributions declared | (57,192) | (57,192) | |||
Other comprehensive income (loss) | 500 | 500 | |||
Ending balance (in shares) at Dec. 31, 2017 | 31,834,072 | ||||
Ending balance at Dec. 31, 2017 | 610,339 | $ 320 | 704,101 | 0 | (94,082) |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | |||||
Issuance of common stock (in shares) | 7,533,834 | ||||
Issuance of common stock | 124,335 | $ 75 | 124,260 | ||
Common stock repurchases (in shares) | (809,023) | ||||
Common stock repurchases | (15,085) | $ (8) | (15,077) | ||
Common stock issued through distribution reinvestment plan (in shares) | 739,052 | ||||
Common stock issued through distribution reinvestment plan | 14,023 | $ 8 | 14,015 | ||
Share-based compensation (in shares) | 5,775 | ||||
Share-based compensation | 157 | 157 | |||
Offering costs | 102 | 102 | |||
Net income | 52,825 | 52,825 | |||
Distributions declared | (53,009) | (53,009) | |||
Other comprehensive income (loss) | (459) | (459) | |||
Ending balance (in shares) at Dec. 31, 2018 | 39,303,710 | ||||
Ending balance at Dec. 31, 2018 | 733,228 | $ 395 | 827,558 | (459) | (94,266) |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | |||||
Issuance of common stock (in shares) | 4,601,904 | ||||
Issuance of common stock | 76,892 | $ 46 | 76,846 | ||
Common stock repurchases (in shares) | (741,853) | ||||
Common stock repurchases | (13,813) | $ (7) | (13,806) | ||
Common stock issued through distribution reinvestment plan (in shares) | 746,654 | ||||
Common stock issued through distribution reinvestment plan | 13,910 | $ 7 | 13,903 | ||
Share-based compensation (in shares) | 6,400 | ||||
Share-based compensation | 156 | 156 | |||
Offering costs | (1,347) | (1,347) | |||
Net income | 83,924 | 83,924 | |||
Distributions declared | (75,626) | (75,626) | |||
Other comprehensive income (loss) | (519) | (519) | |||
Ending balance (in shares) at Dec. 31, 2019 | 43,916,815 | ||||
Ending balance at Dec. 31, 2019 | $ 816,805 | $ 441 | $ 903,310 | $ (978) | $ (85,968) |
Consolidated Statements of Cash
Consolidated Statements of Cash Flows - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2019 | Dec. 31, 2018 | Dec. 31, 2017 | |
Cash flows from operating activities: | |||
Net income | $ 83,924 | $ 52,825 | $ 33,779 |
Adjustments to reconcile net income to net cash provided by operating activities: | |||
Premium amortization and (discount accretion), net | (6,144) | (4,572) | (2,554) |
Accretion of deferred commitment fees | (2,754) | (1,577) | (1,372) |
Amortization of deferred financing costs | 9,584 | 12,681 | 4,650 |
Share-based compensation | 156 | 157 | 97 |
Unrealized (gain)/loss on commercial mortgage loans held-for-sale | (359) | 237 | (247) |
Unrealized (gain)/losses on derivative instruments | (1,722) | 1,374 | 17 |
Loan loss (recovery)/provision | 3,007 | 3,370 | (715) |
Realized (gain)/loss on sale of real estate securities | 0 | 107 | 0 |
Impairment losses on real estate securities | 0 | 0 | 0 |
Origination of commercial mortgage loans, held-for-sale | (1,020,702) | (621,597) | (156,101) |
Proceeds from sale of commercial mortgage loans, held-for-sale | 975,243 | 573,010 | 132,093 |
Changes in assets and liabilities: | |||
Accrued interest receivable | (765) | (3,060) | (2,197) |
Prepaid expenses and other assets | (4,020) | (4,133) | (5,441) |
Accounts payable and accrued expenses | 6,428 | (13) | 3,341 |
Due to affiliates | 1,560 | (3,192) | 2,357 |
Interest payable | 1,933 | 1,481 | 647 |
Net cash (used in)/provided by operating activities | 45,369 | 7,098 | 8,354 |
Cash flows from investing activities: | |||
Origination and purchase of commercial mortgage loans, held for investment | (1,321,644) | (1,598,786) | (836,961) |
Purchase of real estate owned | (42,018) | 0 | 0 |
Proceeds from sale of commercial mortgage loans, held for sale | 0 | 16,910 | 121,658 |
Principal repayments received on commercial mortgage loans, held for investment | 756,141 | 753,921 | 333,249 |
Purchase of real estate securities | (369,911) | (39,510) | 0 |
Purchase of other real estate investments | (2,511) | 0 | 0 |
Proceeds from sale of real estate securities | 0 | 12,456 | 34,888 |
Principal repayments received on real estate securities | 9,369 | 0 | 15,000 |
Proceeds from derivative instruments | 1,333 | ||
Purchase of derivative instruments | (804) | (592) | |
Net cash (used in)/provided by investing activities | (969,241) | (855,813) | (332,758) |
Cash flows from financing activities: | |||
Proceeds from issuances of common stock | 75,545 | 124,335 | 0 |
Proceeds from issuances of redeemable convertible preferred stock | 63,197 | 146,245 | 0 |
Common stock repurchases | (13,813) | (15,085) | (20,546) |
Reimbursements/(payments) of offering costs and fees related to stock issuances | 0 | (887) | 0 |
Borrowings under collateralized loan obligation | 639,899 | 1,161,002 | 700,862 |
Repayments of collateralized loan obligation | (343,191) | (478,177) | (143,086) |
Borrowings on repurchase agreements - commercial mortgage loans | 1,035,524 | 1,833,838 | 652,978 |
Repayments of repurchase agreements - commercial mortgage loans | (932,420) | (1,750,088) | (844,952) |
Borrowings on repurchase agreements - real estate securities | 1,570,331 | 280,837 | 499,290 |
Repayments of repurchase agreements - real estate securities | (1,220,511) | (275,332) | (526,894) |
Proceeds from other financing and loan participation - commercial mortgage loans | 0 | 10,000 | 36,200 |
Repayments on other financing and loan participation - commercial mortgage loans | (10,000) | (26,182) | (10,017) |
Borrowing on mortgage note payable | 29,167 | 0 | 0 |
Payments of deferred financing costs | (4,540) | (12,128) | (11,964) |
Distributions paid | (60,613) | (36,952) | (38,828) |
Net cash (used in)/provided by financing activities: | 828,575 | 961,426 | 293,043 |
Net change in cash, cash equivalents and restricted cash | (95,297) | 112,711 | (31,361) |
Cash, cash equivalents and restricted cash, beginning of period | 204,419 | 91,708 | 123,069 |
Cash, cash equivalents and restricted cash, end of period | 109,122 | 204,419 | 91,708 |
Supplemental disclosures of cash flow information: | |||
Taxes paid | 0 | 355 | 0 |
Interest paid | 78,901 | 53,029 | 27,062 |
Supplemental disclosures of non-cash flow information: | |||
Common stock issued through distribution reinvestment plan | 13,903 | 14,023 | 20,051 |
Loans transferred to commercial real estate loans, held-for-sale, transferred at fair value | 0 | 16,750 | 100,005 |
Commercial mortgage loans transferred from HFS to HFI | 10,072 | 0 | 0 |
Cash, cash equivalents and restricted cash, end of period | $ 109,122 | $ 204,419 | $ 91,708 |
Organization and Business Opera
Organization and Business Operations | 12 Months Ended |
Dec. 31, 2019 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Organization and Business Operations | Organization and Business Operations Benefit Street Partners Realty Trust, Inc. (the "Company") is a real estate finance company that primarily originates, acquires and manages a diversified portfolio of commercial real estate debt investments secured by properties located within and outside the United States. The Company was incorporated in Maryland on November 15, 2012 and commenced operations on May 14, 2013. The Company made a tax election to be treated as a real estate investment trust (a "REIT") for U.S. federal income tax purposes commencing with its taxable year ended December 31, 2013. The Company believes that it has qualified as a REIT and intends to continue to meet the requirements for qualification and taxation as a REIT. In addition, the Company, through a subsidiary which is treated as a taxable REIT subsidiary (a "TRS") is indirectly subject to U.S federal, state and local income taxes. The majority of the Company's business is conducted through Benefit Street Partners Realty Operating Partnership, L.P. (the “OP”), a Delaware limited partnership. The Company is the sole general partner and directly or indirectly holds all of the units of limited partner interests in the OP. The Company has no direct employees. Benefit Street Partners L.L.C. serves as the Company's advisor (the "Advisor") pursuant to an Amended and Restated Advisory Agreement, dated January 19, 2018 (the "Advisory Agreement"). The Advisor is a wholly owned subsidiary of Franklin Resources, Inc. which, together with its various subsidiaries, operates as Franklin Templeton. Prior to February 1, 2019, the Advisor was in partnership with Providence Equity Partners L.L.C., a global private equity firm. The Advisor, an investment adviser registered with the U.S. Securities and Exchange Commission (“SEC”), is a credit-focused alternative asset management firm. Established in 2008, the Advisor's credit platform manages funds for institutions and high-net-worth investors across various credit funds and complementary strategies including high yield, levered loans, private / opportunistic debt, liquid credit, structured credit and commercial real estate debt. These strategies complement each other as they all leverage the sourcing, analytical, compliance, and operational capabilities that encompass the platform. The Advisor manages the Company's affairs on a day-to-day basis. The Advisor receives compensation and fees for services related to the investment and management of the Company's assets and the operations of the Company. The Company invests in commercial real estate debt investments, which may include first mortgage loans, subordinated mortgage loans, mezzanine loans and participations in such loans. The Company also originates conduit loans which the Company intends to sell through its TRS into commercial mortgage-backed securities ("CMBS") at a profit. The Company also invests in commercial real estate securities. Real estate securities may include CMBS, senior unsecured debt of publicly traded REITs, debt or equity securities of other publicly traded real estate companies and collateralized debt obligations ("CDOs"). |
Summary of Significant Accounti
Summary of Significant Accounting Policies | 12 Months Ended |
Dec. 31, 2019 | |
Accounting Policies [Abstract] | |
Summary of Significant Accounting Policies | Summary of Significant Accounting Policies Basis of Accounting The accompanying consolidated financial statements and related footnotes have been prepared on the accrual basis of accounting in conformity with accounting principles generally accepted in the United States of America ("GAAP") and pursuant to the requirements for reporting on Form 10-K and Regulation S-X, as appropriate. GAAP requires management to make estimates and assumptions that affect the reported amount of assets and liabilities as of the date of the financial statements and the reported amounts of income and expenses during the reported periods. Changes in the economic environment, financial markets and any other parameters used in determining these estimates could cause actual results to differ materially. In the opinion of management, the annual data includes all adjustments, of a normal and recurring nature, necessary for a fair statement of the results for the periods presented. Certain prior period amounts have been reclassified to conform with current presentation. In the opinion of management, all normal recurring adjustments considered necessary for a fair statement of the results of the periods presented have been included. The current period’s results of operations will not necessarily be indicative of results in any subsequent reporting period. Principles of Consolidation The accompanying consolidated financial statements include the accounts of the Company, the OP and its subsidiaries. All intercompany accounts and transactions have been eliminated in consolidation. In determining whether the Company has a controlling financial interest in a joint venture and the requirement to consolidate the accounts of that entity, management considers factors such as ownership interest, authority to make decisions and contractual and substantive participating rights of the other partners or members, as well as whether the entity is a variable interest entity ("VIE") for which the Company is the primary beneficiary. The Company has determined the OP is a VIE of which the Company is the primary beneficiary. Substantially all of the Company's assets and liabilities are held by the OP. The Company consolidates all entities that it controls through either majority ownership or voting rights. In addition, the Company consolidates all VIEs of which the Company is considered the primary beneficiary. VIEs are entities in which equity investors (i) do not have the characteristics of a controlling financial interest and/or (ii) do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support from other parties. The entity that consolidates a VIE is its primary beneficiary and is generally the entity with (i) the power to direct the activities that most significantly affect the VIE’s economic performance and (ii) the right to receive benefits from the VIE or the obligation to absorb losses of the VIE that could be significant to the VIE. The accompanying consolidated financial statements include the accounts of collateralized loan obligations ("CLOs") issued and securitized by wholly owned subsidiaries of the Company. The Company has determined the CLOs are VIEs of which the Company's subsidiary is the primary beneficiary. The assets and liabilities of the CLOs are consolidated in the accompanying consolidated balance sheet in accordance with ASC 810, Consolidation . Acquisition Fees and Acquisition Expenses The Company has historically incurred acquisition fees and acquisition expenses payable to the Advisor. The Company’s obligation to pay the Advisor acquisition fees terminated in September 2017. Prior to then, the Company paid the Advisor an acquisition fee based on the principal amount funded by the Company to originate or acquire commercial mortgage loan investments or on the anticipated net equity funded by the Company to acquire real estate securities. Acquisition fees and acquisition expenses paid to the Company's Advisor in connection with the origination and acquisition of commercial mortgage loan investments and acquisition of real estate securities were evaluated based on the nature of the expense to determine if they should be expensed in the period incurred or capitalized and amortized over the life of the investment. The Company capitalizes certain direct costs relating to the loan origination activities and the cost is amortized over the life of the loan. Pursuant to the Advisory Agreement, the Advisor is entitled to an acquisition fee of 1.0% of the principal amount funded by the Company to originate or acquire commercial mortgage loans (or anticipated net equity funded by the Company in the case of acquisition of real estate securities) until the aggregate purchase price for all investments acquired reaches $600,000,000 and reimbursement for insourced acquisition expenses of 0.5% . In September 2017, the Company's aggregate purchase price for all investments acquired reached $600,000,000 , which concurrently terminated the 1.0% acquisition fee payments to the Advisor for all investments subsequent to the limit being reached. Cash and Cash Equivalents Cash consists of amounts deposited with high quality financial institutions. These deposits are guaranteed by the Federal Deposit Insurance Company up to an insurance limit. Cash equivalents include short-term, liquid investments in money market funds with original maturities of 90 days or less when purchased. Cash equivalents includes a $10.3 million certificate of deposit. Restricted Cash Restricted cash primarily consists of cash pledged as margin on repurchase agreements and derivative transactions. The duration of this restricted cash generally matches the duration of the related repurchase agreements or derivative transaction. Commercial Mortgage Loans Held-for-Investment - Commercial mortgage loans that are held for investment purposes and are anticipated to be held until maturity, are carried at cost, net of unamortized acquisition expenses, discounts or premiums and unfunded commitments. Commercial mortgage loans, held for investment purposes, that are deemed to be impaired are carried at amortized cost less a specific allowance for loan losses. Interest income is recorded on the accrual basis and related discounts, premiums and acquisition expenses on investments are amortized over the life of the investment using the effective interest method. Amortization is reflected as an adjustment to interest income in the Company’s consolidated statements of operations. Guaranteed loan exit fees payable by the borrower upon maturity are accreted over the life of the investment using the effective interest method. The accretion of guaranteed loan exit fees is recognized in interest income in the Company's consolidated statements of operations. Held-for-Sale - Commercial mortgage loans that are intended to be sold in the foreseeable future are reported as held-for sale and are transferred at fair value and recorded at the lower of cost or fair value with changes recorded through the statements of operations. Unamortized loan origination costs for commercial mortgage loans held-for-sale that are carried at the lower of cost or fair value are capitalized as part of the carrying value of the loans and recognized upon the sale of such loans. Amortization of origination costs ceases upon transfer of commercial mortgage loans to held-for-sale. For the year ended December 31, 2019 , the Company originated $5.0 million of commercial mortgage loans held-for-sale and sold these loans during the period for net proceeds of approximately $5.0 million . Held-for-Sale, Accounted for Under the Fair Value Option - The fair value option provides an option to elect fair value as an alternative measurement for selected financial assets, financial liabilities, and written loan commitments. The Company has elected to measure commercial mortgage loans held-for-sale in the Company's TRS under the fair value option. These commercial mortgage loans are included in the Commercial mortgage loans, held-for-sale, measured at fair value in the consolidated balance sheet. Interest income received on commercial mortgage loans held-for-sale is recorded on the accrual basis of accounting and is included in interest income in the consolidated statements of operations. Real estate owned Real estate owned (“REO”) represents real estate acquired by the Company through foreclosure, deed in lieu of foreclosure, or purchase. For real estate acquired by the Company through foreclosure, REO assets are recorded at fair value at acquisition and are presented net of accumulated depreciation. For REO assets acquired through purchase, REO assets are recorded at cost at acquisition and are presented net of accumulated depreciation. Real estate assets are depreciated using the straight-line method over estimated useful lives of up to 40 years for buildings and improvements and up to 15 years for furniture, fixtures and equipment. Renovations and/or replacements that improve or extend the life of the real estate asset are capitalized and depreciated over their estimated useful lives. Leases Operating right of use assets "ROU" represent the Company’s right to use an underlying asset during the lease term and lease liabilities represent the Company’s obligation to make lease payments arising from the lease. ROU assets and lease liabilities are recognized at commencement date based on the present value of fixed lease payments over the lease term. Leases will be classified as either a finance or operating lease, with such classification affecting the pattern and classification of expense recognition in the consolidated statements of operations. For leases greater than 12 months, the Company determines, at the inception of the contract, if the arrangement meets the classification criteria for an operating or finance lease. For leases that have extension options, which can be exercised at the Company's discretion, management uses judgment to determine if it is reasonably certain that such extension options will be elected. If the extension options are reasonably certain to occur, the Company includes the extended term's lease payments in the calculation of the respective lease liability. Lease expense for lease payments is recognized on a straight-line basis over the lease term. The incremental borrowing rate used to discount the lease liability is determined at commencement of the lease, or upon modification of the lease, as the interest rate a lessee would have to pay to borrow on a fully collateralized basis over a similar term an amount equal to the lease payments in a similar economic environment. The Company's incremental borrowing rate considers information at both the corporate and property level and analysis of current market conditions for obtaining new financings. All leases as of December 31, 2019 were operating leases. Separately, on October 15, 2019, the Company acquired certain real estate assets which had an existing in-place lease asset. This in-place lease asset is recorded as an Intangible lease asset on the consolidated balance sheet and amortized using the straight-line method over the contractual life of the lease. Allowance for Loan Losses The allowance for loan losses reflects management's estimate of loan losses inherent in the loan portfolio as of the balance sheet date. The reserve is increased or decreased through the loan loss provision or (recovery) on the Company's consolidated statements of operations and is decreased by charge-offs when losses are confirmed through the receipt of assets, such as cash in a pre-foreclosure sale or upon ownership control of the underlying collateral in full satisfaction of the loan upon foreclosure or when significant collection efforts have ceased. The Company uses a uniform process for determining its allowance for loan losses. The allowance for loan losses includes a general, formula-based component and an asset-specific component. General reserves are recorded when (i) available information as of each balance sheet date indicates that it is probable a loss has occurred in the portfolio and (ii) the amount of the loss can be reasonably estimated. The Company estimates loss rates based on historical realized losses experienced in the industry, given the fact the Company has not experienced significant losses, and takes into account current collateral and economic conditions affecting the probability and severity of losses when establishing the allowance for loan losses. The Company performs a comprehensive analysis of its loan portfolio and assigns risk ratings to loans that incorporate management's current judgments about their credit quality based on all known and relevant internal and external factors that may affect collectability. The Company considers, among other things, payment status, lien position, borrower financial resources and investment in collateral, collateral type, project economics and geographic location as well as national and regional economic factors. This methodology results in loans being segmented by risk classification into risk rating categories that are associated with estimated probabilities of default and principal loss. Ratings range from "1" to "5" with "1" representing the lowest risk of loss and "5" representing the highest risk of loss. The asset-specific reserve component relates to reserves for losses on individual impaired loans. The Company considers a loan to be impaired when, based upon current information and events, it believes that it is probable that the Company will be unable to collect all amounts due under the contractual terms of the loan agreement. This assessment is made on an individual loan basis each quarter based on such factors as payment status, lien position, borrower financial resources and investment in collateral, collateral type, project economics and geographical location as well as national and regional economic factors. A reserve is established for an impaired loan when the present value of payments expected to be received, observable market prices or the estimated fair value of the collateral (for loans that are dependent on the collateral for repayment) is lower than the carrying value of that loan. For collateral dependent impaired loans, impairment is measured using the estimated fair value of collateral less the estimated cost to sell. Valuations are performed or obtained at the time a loan is determined to be impaired and designated non-performing, and they are updated if circumstances indicate that a significant change in value has occurred. The Advisor generally will use either the income approach through internally developed valuation models to estimate the fair value of the collateral for such loans or obtain external "as is" appraisals for loan collateral. A loan is also considered impaired if its terms are modified in a troubled debt restructuring ("TDR"). A TDR occurs when a concession is granted and the debtor is experiencing financial difficulties. Impairments on TDR loans are generally measured based on the present value of expected future cash flows discounted at the effective interest rate of the original loans. The Company generally designates non-performing loans at such time as (i) loan payments become 90-days past due; (ii) the loan has a maturity default; or (iii) in the opinion of the Company, it is probable the Company will be unable to collect all amounts due according to the contractual terms of the loan. Income recognition will generally be suspended when a loan is designated non-performing unless the loan is well secured, and resumed only when the suspended loan becomes contractually current and performance is demonstrated to have resumed. A loan will be written off when it is no longer realizable and legally discharged. Real Estate Securities On the acquisition date, all of the Company’s commercial real estate securities were classified as available for sale and carried at fair value, and subsequently any unrealized gains or losses are recognized as a component of accumulated other comprehensive income or loss. The Company may elect the fair value option for its real estate securities, and as a result, any unrealized gains or losses on such real estate securities will be recorded in the Company’s consolidated statement of operations. No such election has been made to date. Related discounts, premiums and acquisition expenses on investments are amortized over the life of the investment using the effective interest method. Amortization is reflected as an adjustment to interest income in the Company’s consolidated statements of operations. Impairment Analysis of Real Estate Securities Commercial real estate securities for which the fair value option has not been elected are periodically evaluated for other-than-temporary impairment. If the fair value of a security is less than its amortized cost, the security is considered impaired. Impairment of a security is considered other-than-temporary when (i) the Company has the intent to sell the impaired security; (ii) it is more likely than not the Company will be required to sell the security; or (iii) the Company does not expect to recover the entire amortized cost of the security. If the Company determines that an other-than-temporary impairment exists and a sale is likely, the impairment charge is recognized as an impairment of assets on the Company's consolidated statement of operations. If a sale is not expected, the portion of the impairment charge related to credit factors is recorded as an impairment of assets on the Company's consolidated statement of operations with the remainder recorded as an unrealized gain or loss on investments reported as a component of accumulated other comprehensive income or loss. Repurchase Agreements Commercial mortgage loans and real estate securities sold under repurchase agreements have been treated as collateralized financing transactions because the Company maintains effective control over the transferred securities. Commercial mortgage loans and real estate securities financed through a repurchase agreement remain on the Company’s consolidated balance sheets as an asset and cash received from the purchaser is recorded as a liability. Interest paid in accordance with repurchase agreements is recorded in interest expense on the Company's consolidated statements of operations. Deferred Financing Costs The deferred financing costs related to the Company's various Master Repurchase Agreements as well as certain prepaid subscription costs are included in Prepaid expenses and other assets on the consolidated balance sheets. Deferred financing cost on the Company's collateralized debt obligations ("CLO") are netted against the Company's CLO payable in the Collateralized debt obligations on the consolidated balance sheets. Deferred financing costs are amortized over the terms of the respective financing agreement using the effective interest method and included in interest expense on the Company's consolidated statements of operations. Unamortized deferred financing costs are generally expensed when the associated debt is refinanced or repaid before maturity. Share Repurchase Program The Company has a Share Repurchase Program (the "SRP"), which became effective as of February 28, 2016, that enables stockholders to sell their shares to the Company. Subject to certain conditions, stockholders that purchased shares of our common stock or received their shares from us (directly or indirectly) through one or more non-cash transactions and have held their shares for a period of at least one year may request that we repurchase their shares of common stock so long as the repurchase otherwise complies with the provisions of Maryland law. Repurchase requests made following the death or qualifying disability of a stockholder will not be subject to any minimum holding period. On August 10, 2017, our board of directors amended the SRP to provide that the repurchase price per share for requests will be equal to the lesser of (i) our most recent estimated per-share NAV, as approved by our board of directors from time to time, and (ii) our book value per share, computed in accordance with GAAP, multiplied by a percentage equal to (i) 92.5% , if the person seeking repurchase has held his or her shares for a period greater than one year and less than two years; (ii) 95% , if the person seeking repurchase has held his or her shares for a period greater than two years and less than three years; (iii) 97.5% , if the person seeking repurchase has held his or her shares for a period greater than three years and less than four years; or (iv) 100% , if the person seeking repurchase has held his or her shares for a period greater than four years or in the case of requests for death or disability. Repurchases pursuant to the SRP, when requested, generally will be made semiannually (each six -month period ending June 30 or December 31, a “fiscal semester”). Repurchases for any fiscal semester will be limited to a maximum of 2.5% of the weighted average number of shares of common stock outstanding during the previous fiscal year, with a maximum for any fiscal year of 5.0% of the weighted average number of shares of common stock outstanding during the previous fiscal year. Funding for repurchases pursuant to the SRP for any given fiscal semester will be limited to proceeds received during that same fiscal semester through the issuance of common stock pursuant to any Dividend Reinvestment Plan ("DRIP") in effect from time to time, provided that the board of directors has the power, in its sole discretion, to determine the amount of shares repurchased during any fiscal semester as well as the amount of funds to be used for that purpose. Due to these limitations, we cannot guarantee that we will be able to accommodate all repurchase requests made during any fiscal semester or fiscal year. However, a stockholder may withdraw its request at any time or ask that we honor the request when funds are available. Pending repurchase requests will be honored on a pro rata basis. We will generally pay repurchase proceeds, less any applicable tax or other withholding required by law, by the 31st day following the end of the fiscal semester during which the repurchase request was made. When a stockholder requests a redemption and the redemption is approved by the board of directors, the Company will reclassify such obligation from equity to a liability based on the settlement value of the obligation. Shares repurchased under the SRP will have the status of authorized but unissued shares. Offering and Related Costs The Company is currently offering shares of the Company’s common stock, Series A convertible preferred stock (“Series A Preferred Stock”) and Series C convertible preferred stock (the “Series C Preferred Stock,” and, together with the Series A Preferred stock, the “Preferred Stock”) in private placements exempt from the registration requirements of the Securities Act of 1933, as amended (the “Offering”). In connection with the Offering, the Company incurred various offering costs and will continue to incur these costs until the Offering is complete. These offering costs include but are not limited to legal, accounting, printing, mailing and filing fees, and diligence expenses of broker-dealers. Offering costs for the common stock are recorded in the Company’s stockholders’ equity, while the offering costs for the Preferred Stock are included within Redeemable convertible preferred stock Series A and Redeemable convertible preferred stock series C, respectively, on the Company’s consolidated balance sheets. Distribution Reinvestment Plan Pursuant to the DRIP, stockholders may elect to reinvest distributions by purchasing shares of common stock in lieu of receiving cash. No dealer manager fees or selling commissions are paid with respect to shares purchased pursuant to the DRIP. Participants purchasing shares pursuant to the DRIP have the same rights and are treated in the same manner as if such shares were issued pursuant to the Offering. The board of directors may designate that certain cash or other distributions be excluded from the DRIP. The Company has the right to amend any aspect of the DRIP or terminate the DRIP with ten days ’ notice to participants. Shares issued under the DRIP are recorded to equity in the consolidated balance sheets in the period distributions are declared. Share-Based Compensation The Company has a share-based incentive plan for certain of the Company's directors, officers and employees of the Advisor and its affiliates. Share-based awards are measured at the grant date fair value and is recognized as compensation expense on a on a straight line basis over the related vesting period of the award. See Note 12 - Share-Based Compensation . Income Taxes The Company has conducted its operations to qualify as a REIT for U.S. federal income tax purposes beginning with its taxable year ended December 31, 2013 . As a REIT, if the Company meets certain organizational and operational requirements and distributes at least 90% of its "REIT taxable income" (determined before the deduction of dividends paid and excluding net capital gains) to its stockholders in a year, it will not be subject to U.S. federal income tax to the extent of the income that it distributes. However, even if the Company qualifies for taxation as a REIT, it may be subject to certain state and local taxes on income in addition to U.S. federal income and excise taxes on its undistributed income. The Company, through its TRS, is indirectly subject to U.S. federal, state and local income taxes. The Company’s TRS is not consolidated for U.S. federal income tax purposes, but is instead taxed as a C corporation. For financial reporting purposes, the TRS is consolidated and a provision for current and deferred taxes is established for the portion of earnings recognized by the Company with respect to its interest in its TRS. Total income tax expense for the years ended December 31, 2019 , December 31, 2018 and December 31, 2017 were $4.5 million , $0.1 million and $0.2 million respectively. The Company uses a more-likely-than-not threshold for recognition and derecognition of tax positions taken or to be taken in a tax return. The Company has assessed its tax positions for all open tax years beginning with December 31, 2016 and concluded that there were no uncertainties to be recognized. The Company’s accounting policy with respect to interest and penalties related to tax uncertainties is to classify these amounts as provision for income taxes. The Company utilizes the TRS to reduce the impact of the prohibited transaction tax and to avoid penalty for the holding of assets not qualifying as real estate assets for purposes of the REIT asset tests. Any income associated with a TRS is fully taxable because the TRS is subject to federal and state income taxes as a domestic C corporation based upon its net income. Derivatives and Hedging Activities In the normal course of business, the Company is exposed to the effect of interest rate changes and may undertake a strategy to limit these risks through the use of derivatives. The Company uses derivatives primarily to economically hedge against interest rates, CMBS spreads and macro market risk in order to minimize volatility. The Company may use a variety of derivative instruments that are considered conventional, including but not limited to: Treasury note futures and credit derivatives on various indices including CMBX and CDX. The Company recognizes all derivatives on the consolidated balance sheets at fair value. The Company does not designate derivatives as hedges to qualify for hedge accounting for financial reporting purposes and therefore any net payments under, or fluctuations in the fair value of these derivatives have been recognized currently in unrealized (gain)/loss on derivative instruments in the accompanying consolidated statements of operations. The Company records derivative asset and liability positions on a gross basis with any collateral posted with or received from counterparties recorded separately within Restricted cash on the Company’s consolidated balance sheets. Certain derivatives that the Company has entered into are subject to master netting agreements with its counterparties, allowing for netting of the same transaction, in the same currency, on the same date. Per Share Data The Company’s Preferred Stock is considered a participating security. As such, the Company is required to include the Preferred Stock in the calculation of basic earnings per share and calculate basic earnings per share using the two-class method. The Company’s dilutive earnings per share calculation is computed using the more dilutive result of the treasury stock method, assuming the participating security is a potential common share, or the two-class method, assuming the participating security is not converted. The Company calculates basic earnings per share by dividing net income applicable to common stock for the period by the weighted-average number of shares of common stock outstanding for that period. Diluted earnings per share reflects the potential dilution that could occur from shares outstanding if potential shares of common stock with a dilutive effect have been issued in connection with the restricted stock plan or upon conversion of the outstanding shares of the Company’s Preferred Stock, except when doing so would be anti-dilutive. Reportable Segments The Company has determined that it has four reportable segments based on how the chief operating decision maker reviews and manages the business. The four reporting segments are as follows: • The real estate debt business which is focused on originating, acquiring and asset managing commercial real estate debt investments, including first mortgage loans, subordinate mortgages, mezzanine loans and participations in such loans. • The real estate securities business which is focused on investing in and asset managing commercial real estate securities primarily consisting of CMBS and may include unsecured REIT debt, CDO notes and other securities. • The commercial Conduit business in the Company's TRS, which is focused on originating and subsequently selling fixed-rate commercial real estate loans into the CMBS securitization market. • The real estate owned business represents real estate acquired by the Company through foreclosure, deed in lieu of foreclosure, or purchase. See Note 16 - Segment Reporting for further information regarding the Company's segments. Redeemable Convertible Preferred Stock The Company’s Preferred Stock is classified outside of permanent equity in the consolidated balance sheets. Subject to certain conditions, the Preferred Stock is redeemable at the option of the holder of Preferred Stock, outside of the control of the Company. As set forth in the Articles Supplementary relating to each of the Series A Preferred Stock and the Series C Preferred Stock (the “Articles Supplementary”) to the Company’s Articles of Amendment and Restatement, the Preferred Stock is redeemable for shares of the Company's common stock, $0.01 par value per share (the "Common Stock") at the option of the shareholder upon a change of control (as defined in the Articles Supplementary) or after the sixth anniversary of the date of issuance. A change in control of the Company occurs if any person acquires more than 50% of the total economic interests or voting power of all securities of the Company, other than in a liquidity event. Shares of Preferred Stock rank senior to shares of Common Stock with respect to rights to receive dividends and to participate in distributions or payments upon any voluntary or involuntary liquidation, dissolution or winding up of the Company. Dividends payable on each share of Preferred Stock will be equal to the greater of (i) an amount equal to $16.67 per share and (ii) the monthly dividend that would have been paid had such share of Preferred Stock been converted to a share of Common Stock, subject to proration in the event that such share of Preferred Stock was not outstanding for the full month. Immediately prior to a “Liquidity Event,” each outstanding share of Series A Preferred Stock shall convert into 299.2 shares of Common Stock, subject to anti-dilution adjustments (the “Conversion Rate”). Series C Preferred Stock will convert into shares of Common Stock at the same Conversion Rate on the one-year anniversary of a Liquidity Event, subject to the Company’s right to accelerate the conver |
Commercial Mortgage Loans
Commercial Mortgage Loans | 12 Months Ended |
Dec. 31, 2019 | |
Receivables [Abstract] | |
Commercial Mortgage Loans | Commercial Mortgage Loans The following table is a summary of the Company's commercial mortgage loans, held-for-investment, carrying values by class (dollars in thousands): December 31, 2019 December 31, 2018 Senior loans $ 2,721,325 $ 2,198,555 Mezzanine loans 41,638 13,111 Total gross carrying value of loans 2,762,963 2,211,666 Less: Allowance for loan losses (1) 921 4,836 Total commercial mortgage loans, held-for-investment, net $ 2,762,042 $ 2,206,830 ________________________ (1) Includes $0.0 million and $4.1 million of loan loss provision specifically reserved on 1 loan in non-performing status as of December 31, 2019 and December 31, 2018, respectively. The following table presents the activity in the Company's allowance for loan losses (dollars in thousands): Year Ended December 31, 2019 2018 Beginning of period $ 4,836 $ 1,466 Loan loss provision/(recovery) 3,007 3,370 Charge-offs (6,922 ) — Ending allowance for loan losses $ 921 $ 4,836 As of December 31, 2019 and December 31, 2018 , the Company's total commercial mortgage loan portfolio, excluding commercial mortgage loans accounted for under the fair value option, was comprised of 122 and 100 loans, respectively. The following table represents the composition by loan type of the Company's commercial mortgage loans portfolio, excluding commercial mortgage loans, held for investment (dollars in thousands). December 31, 2019 December 31, 2018 Loan Type Par Value Percentage Par Value Percentage Multifamily $ 1,491,971 53.9 % $ 1,001,540 45.2 % Office 414,772 15.0 % 357,819 16.1 % Hospitality 446,562 16.1 % 347,080 15.6 % Industrial 118,743 4.3 % 65,871 3.0 % Retail 111,620 4.0 % 262,622 11.8 % Mixed Use 58,808 2.1 % 120,647 5.4 % Self Storage 67,767 2.4 % 49,957 2.2 % Land 16,400 0.6 % 16,400 0.7 % Manufactured Housing 44,656 1.6 % — — % Total $ 2,771,299 100 % $ 2,221,936 100 % As of December 31, 2019 and December 31, 2018 , the Company's total commercial mortgage loans, held-for-sale, measured at fair value was comprised of 7 and 7 loans, respectively. As of December 31, 2019 and December 31, 2018 , the contractual principal outstanding of commercial mortgage loans, held-for-sale, measured at fair value was $112.5 million and $77.1 million , respectively. As of December 31, 2019 and December 31, 2018 , none of the Company's commercial mortgage loans, held-for-sale, measured at fair value were in default or greater than 90 days past due. The following table represents the composition by loan type of the Company's commercial mortgage loans, held-for-sale, measured at fair value (dollars in thousands): December 31, 2019 December 31, 2018 Loan Type Par Value Percentage Par Value Percentage Multifamily $ 78,250 69.6 % $ 34,000 44.1 % Industrial 23,625 21.0 % — — % Hospitality 8,000 7.1 % 27,800 36.1 % Retail 2,613 2.3 % — — % Office — — % 15,300 19.8 % Total $ 112,488 100.0 % $ 77,100 100.0 % Credit Characteristics As part of the Company's process for monitoring the credit quality of its commercial mortgage loans, excluding those held-for-sale, measured at fair value, it performs a quarterly loan portfolio assessment and assigns risk ratings to each of its loans. The loans are scored on a scale of 1 to 5 as follows: Investment Rating Summary Description 1 Investment exceeding fundamental performance expectations and/or capital gain expected. Trends and risk factors since time of investment are favorable. 2 Performing consistent with expectations and a full return of principal and interest expected. Trends and risk factors are neutral to favorable. 3 Performing investments requiring closer monitoring. Trends and risk factors show some deterioration. 4 Underperforming investment with the potential of some interest loss but still expecting a positive return on investment. Trends and risk factors are negative. 5 Underperforming investment with expected loss of interest and some principal. All commercial mortgage loans, excluding loans classified as commercial mortgage loans, held-for-sale, measured at fair value within the consolidated balance sheets, are assigned an initial risk rating of 2.0 . As of December 31, 2019 and December 31, 2018 , the weighted average risk ratings of loans were 2.1 and 2.1 , respectively. The following table represents the allocation by risk rating for the Company's commercial mortgage loans, excluding loans classified as commercial mortgage loans, held-for-sale, measured at fair value: December 31, 2019 December 31, 2018 Risk Rating Number of Loans Par Value Risk Rating Number of Loans Par Value 1 — $ — 1 2 23,250 2 113 2,452,330 2 87 1,965,186 3 8 298,994 3 9 202,400 4 1 19,975 4 1 14,300 5 — — 5 1 16,800 122 $ 2,771,299 100 $ 2,221,936 As of December 31, 2019 , the Company had 1 loan on non-accrual status with an unpaid principal balance of $57.1 million that had interest past due for greater than 90 days. As of December 31, 2018 , the Company had 1 loan on non-accrual status with an unpaid principal balance of $ 14.3 million that had interest past due for greater than 90 days. For the year ended December 31, 2019 and December 31, 2018 , the activity in the Company's commercial mortgage loans, held-for-investment portfolio was as follows (dollars in thousands): Year Ended December 31, 2019 2018 Balance at Beginning of Year $ 2,206,830 $ 1,402,046 Acquisitions and originations 1,326,983 1,608,512 Principal repayments (771,774 ) (778,520 ) Discount accretion/premium amortization 6,264 4,648 Loans transferred from/(to) commercial real estate loans, held-for-sale 10,100 (16,750 ) Net fees capitalized into carrying value of loans (5,339 ) (9,736 ) Loan Loss recovery/(provision) (3,007 ) (3,370 ) Charge-off from allowance 6,922 — Transfer on deed in lieu of foreclosure to real estate owned (14,937 ) — Balance at End of Period $ 2,762,042 $ 2,206,830 As of December 31, 2019 , the Company wrote off a commercial mortgage loan, held for investment, with a carrying value $14.9 million in exchange for the possession of a REO investment at a fair value of $8.1 million at the time of the transfer. The $8.1 million REO investment is comprised of $8.1 million of real property (building and improvements) and $0.0 million of personal property (furniture, fixture, and equipment). The transfer occurred when the Company took possession of the property by completing a deed-in-lieu of foreclosure transaction which resulted in a charge-off of $6.4 million that was taken through the loan loss provision in prior periods as well as $0.5 million of additional loan loss provision at the time of transfer. The Company accounted for the REO acquired during the period ended December 31, 2019 as an asset acquisition. The results of operations of the REO have been included in the Company’s consolidated statements of operations since the acquisition date. |
Real Estate Securities
Real Estate Securities | 12 Months Ended |
Dec. 31, 2019 | |
Investments, Debt and Equity Securities [Abstract] | |
Real Estate Securities | Real Estate Securities The following is a summary of the Company's real estate securities, CMBS (dollars in thousands): December 31, 2019 Type Interest Rate Maturity Par Value Fair Value CMBS 1 4.7% 5/15/2028 $13,250 $13,274 CMBS 2 3.8% 6/15/2032 12,131 12,151 CMBS 3 4.1% 2/15/2036 40,000 40,186 CMBS 4 3.7% 5/15/2036 18,500 18,535 CMBS 5 3.1% 4/15/2034 15,000 15,019 CMBS 6 3.2% 5/15/2037 13,500 13,525 CMBS 7 3.4% 5/15/2037 15,000 15,028 CMBS 8 3.2% 6/15/2037 7,000 7,013 CMBS 9 3.6% 2/15/2036 9,600 9,641 CMBS 10 3.5% 8/15/2036 10,000 10,027 CMBS 11 3.6% 6/15/2037 8,000 8,015 CMBS 12 3.3% 7/15/2038 13,000 13,022 CMBS 13 3.3% 9/15/2037 32,000 32,074 CMBS 14 3.7% 9/15/2037 24,000 24,084 CMBS 15 3.3% 10/19/2038 50,000 50,094 CMBS 16 3.7% 10/19/2038 26,000 26,029 CMBS 17 3.2% 6/15/2034 15,000 15,022 CMBS 18 3.5% 6/15/2034 6,500 6,509 CMBS 19 3.9% 6/15/2034 12,000 12,022 CMBS 20 3.1% 12/15/2029 20,000 20,021 CMBS 21 3.4% 12/15/2029 25,000 25,025 December 31, 2018 Type Interest Rate Maturity Par Value Fair Value CMBS 1 5.4% 5/15/2022 $13,250 $13,164 CMBS 2 4.6% 6/26/2025 13,500 13,248 The Company classified its CMBS investments as available-for-sale as of December 31, 2019 and December 31, 2018 . These investments are reported at fair value in the consolidated balance sheets with changes in fair value recorded in accumulated other comprehensive income (loss). The following table shows the amortized cost, unrealized gain/(loss) and fair value of the Company's CMBS investments (dollars in thousands): Amortized Cost Unrealized Gain Unrealized Loss Fair Value December 31, 2019 $ 387,294 $ 1 $ (979 ) $ 386,316 December 31, 2018 $ 26,871 $ — (459 ) $ 26,412 As of December 31, 2019 the Company held 21 CMBS positions with an aggregate carrying value of $387.3 million and an unrealized loss of $1.0 million , of which 2 positions had an unrealized loss for a period greater than twelve months. As of December 31, 2018 , the Company held 2 CMBS positions with an aggregate carrying value of $26.9 million and an unrealized loss of $0.5 million of which no positions had an unrealized loss for a period greater than twelve months. The following table provides information on the amounts of gain/(loss) on the Company's real estate securities, CMBS, available-for-sale (dollars in thousands): Year Ended December 31, 2019 2018 2017 Unrealized gain/(loss) available-for-sale securities $ (978 ) $ (459 ) $ 19 Reclassification of net (gain)/loss on available-for-sale securities included in net income (loss) — — 481 Unrealized gain/(loss) available-for-sale securities, net of reclassification adjustment $ (978 ) $ (459 ) $ 500 The amounts reclassified for net (gain)/loss on available-for-sale securities are included in the realized (gain)/loss on sale of real estate securities in the Company's consolidated statements of operations. The Company's unrealized gain/(loss) on available-for-sale securities is net of tax. Due to the Company's designation as a REIT, there was no tax impact on unrealized gain/(loss) on available-for-sale securities. |
Real Estate Owned
Real Estate Owned | 12 Months Ended |
Dec. 31, 2019 | |
Banking and Thrift [Abstract] | |
Real Estate Owned | Real Estate Owned The following table summarizes the Company's real estate asset acquisitions for the twelve months ended December 31, 2019 (dollars in thousands): As of December 31, 2019 Acquisition Date Property Type Primary Location(s) Land Building and Improvements Furniture, Fixtures and Equipment Accumulated Depreciation Real Estate Owned, net August 2019 (1)(2) Hotel Chicago, IL $ — $ 8,110 $ — $ (86 ) $ 8,024 October 2019 (1) Office Jeffersonville, IN 1,887 25,554 — (133 ) 27,309 $ 1,887 $ 33,664 $ — $ (219 ) $ 35,333 ________________________ (1) Refer to Note 2 for the useful life of the above assets (2) Represents assets acquired by the Company by completing a deed-in-lieu of foreclosure transaction Depreciation expense for the twelve months ended December 31, 2019 totaled $0.2 million . |
Leases
Leases | 12 Months Ended |
Dec. 31, 2019 | |
Leases [Abstract] | |
Leases | Leases Operating Right of Use Asset The following table summarizes the Company's operating right of use asset recognized in the consolidated balance sheet for the twelve months ended December 31, 2019 (dollars in thousands): Acquisition Date Property Type Primary Location(s) Operating Right of Use Asset Gross Accumulated Amortization Operating Right of Use Asset, net of Amortization August 2019 Hotel Chicago, IL $ 6,109 $ (130 ) $ 5,979 $ 6,109 $ (130 ) $ 5,979 Operating Lease Liabilities On August 19, 2019, in conjunction with the deed-in-lieu of foreclosure transaction (see Note 3), the Company assumed a non-cancelable ground lease for the land on which the property is located and classified the lease as an operating lease. The ground lease requires monthly rental payments with annual increases of 3% . The initial term of the lease expires in 2067 and can be renewed for a sixty -year period. Rent expense for this operating lease for the twelve months ended December 31, 2019 totaled $0.3 million . The following table summarizes the Company's schedule of minimum future lease payments (dollars in thousands): Minimum Future Lease Payments December 31, 2019 2020 $ 398 2021 410 2022 422 2023 435 2024 448 2025 and beyond 39,438 Total undiscounted lease payments $ 41,551 Less: Amount representing interest (35,415 ) Present value of lease liability $ 6,136 The discount rate used to calculate the lease liability is 9% and the remaining lease term is 47.95 years. Intangible Lease Asset The following table summarizes the Company's intangible lease asset recognized in the consolidated balance sheet for the twelve months ended December 31, 2019 (dollars in thousands): Acquisition Date Property Type Primary Location(s) Intangible Lease Asset Gross Accumulated Amortization Intangible Lease Asset, net of Amortization October 2019 Office Jeffersonville, IN $ 14,509 $ (131 ) $ 14,377 $ 14,509 $ (131 ) $ 14,377 Rental Income On October 15, 2019, the Company purchased an existing triple net lease. The minimum rental amount due under the lease is subject to annual increases of 1.5% . The initial term of the lease expires in 2036 and contains renewal options for four consecutive five -year terms. The remaining lease term is 17.3 years . Rental income for this operating lease for the twelve months ended December 31, 2019 totaled $0.6 million . The following table summarizes the Company's schedule of future minimum rents to be received (dollars in thousands): Minimum Rent December 31, 2019 2020 $ 2,530 2021 2,568 2022 2,607 2023 2,646 2024 2,686 2025 and beyond 36,895 Total minimum rent $ 49,932 Amortization Expense Intangible lease assets are amortized using the straight-line method over the contractual life of the lease, of a period up to 20 years . The weighted average life of intangible assets as of December 31, 2019 is approximately 17.3 years . Amortization expense for the twelve months ended December 31, 2019 totaled $0.2 million . The following table summarizes the Company's expected amortization for intangible assets over the next five years, assuming no further acquisitions or dispositions (dollars in thousands): Amortization Expense December 31, 2019 2020 $ (825 ) 2021 (825 ) 2022 (825 ) 2023 (825 ) 2024 (825 ) |
Leases | Leases Operating Right of Use Asset The following table summarizes the Company's operating right of use asset recognized in the consolidated balance sheet for the twelve months ended December 31, 2019 (dollars in thousands): Acquisition Date Property Type Primary Location(s) Operating Right of Use Asset Gross Accumulated Amortization Operating Right of Use Asset, net of Amortization August 2019 Hotel Chicago, IL $ 6,109 $ (130 ) $ 5,979 $ 6,109 $ (130 ) $ 5,979 Operating Lease Liabilities On August 19, 2019, in conjunction with the deed-in-lieu of foreclosure transaction (see Note 3), the Company assumed a non-cancelable ground lease for the land on which the property is located and classified the lease as an operating lease. The ground lease requires monthly rental payments with annual increases of 3% . The initial term of the lease expires in 2067 and can be renewed for a sixty -year period. Rent expense for this operating lease for the twelve months ended December 31, 2019 totaled $0.3 million . The following table summarizes the Company's schedule of minimum future lease payments (dollars in thousands): Minimum Future Lease Payments December 31, 2019 2020 $ 398 2021 410 2022 422 2023 435 2024 448 2025 and beyond 39,438 Total undiscounted lease payments $ 41,551 Less: Amount representing interest (35,415 ) Present value of lease liability $ 6,136 The discount rate used to calculate the lease liability is 9% and the remaining lease term is 47.95 years. Intangible Lease Asset The following table summarizes the Company's intangible lease asset recognized in the consolidated balance sheet for the twelve months ended December 31, 2019 (dollars in thousands): Acquisition Date Property Type Primary Location(s) Intangible Lease Asset Gross Accumulated Amortization Intangible Lease Asset, net of Amortization October 2019 Office Jeffersonville, IN $ 14,509 $ (131 ) $ 14,377 $ 14,509 $ (131 ) $ 14,377 Rental Income On October 15, 2019, the Company purchased an existing triple net lease. The minimum rental amount due under the lease is subject to annual increases of 1.5% . The initial term of the lease expires in 2036 and contains renewal options for four consecutive five -year terms. The remaining lease term is 17.3 years . Rental income for this operating lease for the twelve months ended December 31, 2019 totaled $0.6 million . The following table summarizes the Company's schedule of future minimum rents to be received (dollars in thousands): Minimum Rent December 31, 2019 2020 $ 2,530 2021 2,568 2022 2,607 2023 2,646 2024 2,686 2025 and beyond 36,895 Total minimum rent $ 49,932 Amortization Expense Intangible lease assets are amortized using the straight-line method over the contractual life of the lease, of a period up to 20 years . The weighted average life of intangible assets as of December 31, 2019 is approximately 17.3 years . Amortization expense for the twelve months ended December 31, 2019 totaled $0.2 million . The following table summarizes the Company's expected amortization for intangible assets over the next five years, assuming no further acquisitions or dispositions (dollars in thousands): Amortization Expense December 31, 2019 2020 $ (825 ) 2021 (825 ) 2022 (825 ) 2023 (825 ) 2024 (825 ) |
Debt
Debt | 12 Months Ended |
Dec. 31, 2019 | |
Debt Disclosure [Abstract] | |
Debt | Debt Repurchase Agreements - Commercial Mortgage Loans The Company entered into repurchase facilities with JPMorgan Chase Bank, National Association (the "JPM Repo Facility"), U.S Bank National Association (the "USB Repo Facility"), Barclays Bank PLC (the "Barclays Revolver Facility" and the "Barclays Repo Facility"), Wells Fargo Bank, National Association (the "WF Repo Facility"), and Credit Suisse AG (the "CS Repo Facility" and together with JPM Repo Facility, USB Repo Facility, WF Repo Facility, Barclays Revolver Facility, and Barclays Repo Facility, the "Repo Facilities"). The Repo Facilities are financing sources through which the Company may pledge one or more mortgage loans to the financing entity in exchange for funds typically at an advance rate of between 65% to 80% of the principal amount of the mortgage loan being pledged. The details of the Company's Repo Facilities at December 31, 2019 and December 31, 2018 are as follows (dollars in thousands): As of December 31, 2019 Repurchase Facility Committed Financing Amount Outstanding Interest Expense (1) Ending Weighted Average Interest Rate Initial Term Maturity JPM Repo Facility (2) $ 300,000 $ 107,526 $ 6,862 4.51 % 1/30/2021 USB Repo Facility (3) 100,000 — 622 N/A 6/15/2020 CS Repo Facility (4) 300,000 87,375 5,563 4.84 % 3/27/2020 WF Repo Facility (5) 175,000 24,942 1,333 3.65 % 11/21/2020 Barclays Revolver Facility (6) 100,000 — 976 N/A 9/20/2021 Barclays Repo Facility (7) 300,000 32,700 1,260 3.80 % 3/15/2022 Total $ 1,275,000 $ 252,543 $ 16,616 ________________________ (1) For the year ended December 31, 2019 . Includes amortization of deferred financing costs. (2) On September 3, 2019, the committed financing amount was downsized from $520 million to $300 million and the maturity date was amended to January 30, 2021. (3) Includes two one -year extensions at the option of an indirect wholly-owned subsidiary of the Company, which may be exercised upon the satisfaction of certain conditions. (4) On March 26, 2019, the Company exercised the extension option upon the satisfaction of certain conditions, and extended the term maturity to March 27, 2020. (5) Includes three one -year extensions at the Company’s option, which may be exercised upon the satisfaction of certain conditions. (6) On September 13, 2019, the Company exercised the extension option, and extended the term maturity to September 20, 2021. There is one more one -year extension option available at the Company's discretion. (7) Includes two one -year extensions at the Company's option. As of December 31, 2018 Repurchase Facility Committed Financing Amount Outstanding Interest Expense (1) Ending Weighted Average Interest Rate Initial Term Maturity JPM Repo Facility (2) $ 520,000 $ 72,906 $ 7,838 4.55 % 1/30/2020 GS Repo Facility (3) — — 470 N/A 12/27/2018 USB Repo Facility (4) 100,000 — 594 4.71 % 6/15/2020 CS Repo Facility (5) 300,000 76,534 6,594 4.69 % 6/19/2019 WF Repo Facility (6) 175,000 — 86 4.71 % 11/21/2020 Barclays Facility (7) 100,000 — 1,445 6.24 % 9/19/2019 Total $ 1,195,000 $ 149,440 $ 17,027 ________________________ (1) For the year ended December 31, 2018. Includes amortization of deferred financing costs. (2) On January 30, 2018 the committed financing amount was upsized from $ 300 million to $ 520 million and the maturity date was amended to January 30, 2020 . Includes a one -year extension at the Company's option. (3) Matured on December 27, 2018. Committed balance was $250 million prior to maturity. (4) Includes two one -year extensions at the option of an indirect wholly-owned subsidiary of the Company, which may be exercised upon the satisfaction of certain conditions. (5) On July 19, 2018, the committed financing amount was upsized from $ 250 million to $ 300 million . On June 20, 2018, the Company exercised the extension option upon the satisfaction of certain conditions, and extended the term maturity to June 19, 2019. (6) Includes three one -year extensions at the Company’s option, which may be exercised upon the satisfaction of certain conditions. (7) On July 30, 2018, the committed financing amount was upsized from $ 75 million to $ 100 million . Includes a one -year extension at the Company's option. The Company expects to use the advances from the Repo Facilities to finance the acquisition or origination of eligible loans, including first mortgage loans, subordinated mortgage loans, mezzanine loans and participation interests therein. The Repo Facilities generally provide that in the event of a decrease in the value of the Company's collateral, the lenders can demand additional collateral. As of December 31, 2019 and December 31, 2018 , the Company is in compliance with all debt covenants. Other financing and loan participation - Commercial Mortgage Loans On December 11, 2018, the Company transferred $10.0 million of its interest in a term loan to City National Bank ("City National Financing") via a participation agreement. As of December 31, 2019 , the City National Financing accrued interest at an annual rate of 4.6% The Company incurred $0.2 million of interest expense on the City National Financing for the year ended December 31, 2019 . On April 10, 2019, the Company terminated the participation agreement with City National Bank and paid off the $ 10.0 million under the participation agreement. Mortgage Note Payable On October 15, 2019, the Company obtained a commercial mortgage loan for $29.2 million related to the real estate owned portfolio. As of December 31, 2019 the loan accrued interest at an annual rate of 3.85% . The Company incurred $0.2 million of interest expense for the year ended December 31, 2019 . Repurchase Agreements - Real Estate Securities The Company has entered into various Master Repurchase Agreements (the "MRAs") that allow the Company to sell real estate securities while providing a fixed repurchase price for the same real estate securities in the future. The repurchase contracts on each security under an MRA generally mature in 30 - 90 days and terms are adjusted for current market rates as necessary. Below is a summary of the Company's MRAs as of December 31, 2019 and 2018 (dollars in thousands): As of December 31, 2019 Weighted Average Counterparty Amount Outstanding Accrued Interest Collateral Pledged (1) Interest Rate Days to Maturity JP Morgan Securities LLC 83,353 124 93,500 2.53 % 20 Wells Fargo Securities, LLC 178,304 1,199 209,873 2.94 % 11 Barclays Capital Inc. 40,720 221 47,475 2.81 % 23 Citigroup Global Markets, Inc. 91,982 413 103,453 2.69 % 19 Total/Weighted Average 394,359 1,957 454,301 2.79 % 16 As of December 31,2018 Weighted Average Counterparty Amount Outstanding Accrued Interest Collateral Pledged (1) Interest Rate Days to Maturity JP Morgan Securities LLC 21,961 27 26,750 3.67 % 18 Wells Fargo Securities, LLC 22,578 47 28,223 3.93 % 11 Total/Weighted Average 44,539 74 54,973 3.80 % 15 ________________________ (1) Includes $68.5 million and $28.2 million of CLO notes, held by the Company, which is eliminated within the Real estate securities, at fair value line of the consolidated balance sheets as of as of December 31, 2019 and December 31, 2018 , respectively. Collateralized Loan Obligation On April 15, 2019 , the Company called all of the outstanding notes issued by BSPRT 2017-FL1 Issuer, Ltd., a wholly owned indirect subsidiary of the Company. The outstanding principal of the notes on the date of the call was $45.6 million . The Company recognized all the remaining unamortized deferred financing costs of $4.5 million recorded within the Interest expense line of the consolidated statements of operations, which was a non-cash charge. As of December 31, 2019 and December 31, 2018 the notes issued by BSPRT 2017-FL2 Issuer, a wholly owned indirect subsidiary of the Company, are collateralized by interests in a pool of 5 and 12 mortgage assets having a total principal balance of $100.8 million and $244.6 million , respectively (the “2017-FL2 Mortgage Assets”). The sale of the 2017-FL2 Mortgage Assets to BSPRT 2017-FL2 Issuer is governed by a Mortgage Asset Purchase Agreement dated as of November 29, 2017, between the Company and BSPRT 2017-FL2 Issuer. As of December 31, 2019 and December 31, 2018 the notes issued by BSPRT 2018-FL3 Issuer, Ltd. and BSPRT 2018-FL3 Co-Issuer, LLC, wholly owned indirect subsidiaries of the Company, are collateralized by interests in a pool of 41 and 41 mortgage assets having a principal balance of $523.2 million and $609.3 million , respectively (the "2018-FL3 Mortgage Assets"). The sale of the 2018-FL3 Mortgage Assets to BSPRT 2018-FL3 Issuer, Ltd. is governed by a Mortgage Asset Purchase Agreement dated as of April 5, 2018, between the Company and BSPRT 2018-FL3 Issuer, Ltd. As of December 31, 2019 and December 31, 2018 the notes issued by BSPRT 2018-FL4 Issuer, Ltd. and BSPRT 2018-FL4 Co-Issuer, LLC, each wholly owned indirect subsidiaries of the Company, are collateralized by interests in a pool of 49 and 41 mortgage assets having a principal balance of $867.9 million and $859.3 million , respectively (the "2018-FL4 Mortgage Assets"). The sale of the 2018-FL4 Mortgage Assets to BSPRT 2018-FL4 Issuer is governed by a Mortgage Asset Purchase Agreement dated as of October 12, 2018, between the Company and BSPRT 2018-FL4 Issuer. On May 30, 2019, BSPRT 2019-FL5 Issuer, Ltd. (the “Issuer”) and BSPRT 2019-FL5 Co-Issuer, LLC (the “Co-Issuer”), both wholly owned indirect subsidiaries of the Company, collateralized by interests in a pool of 49 mortgage assets having a principal balance of $810.0 million (the "2019-FL5 Mortgage Assets") entered into an indenture with the OP, as advancing agent, U.S. Bank National Association as note administrator and U.S. Bank National Association as trustee, which governs the issuance of approximately $ 714.8 million principal balance secured floating rate notes (the “Notes”), of which $ 639.9 million were purchased by third party investors and $ 74.9 million purchased by a wholly owned subsidiary of the OP. In addition, concurrently with the issuance of the Notes, the Issuer also issued 95,177 Preferred Shares, par value of $0.001 per share and with an aggregate liquidation preference and notional amount equal to $1,000 per share (the “Preferred Shares”), which were not offered as part of closing the indenture. For U.S. federal income tax purposes, the Issuer and Co-Issuer are disregarded entities. As of December 31, 2019 , the notes issued by BSPRT 2019-FL5 Issuer, Ltd. and BSPRT 2019-FL5 Co-Issuer, LLC, each wholly owned indirect subsidiaries of the Company, are collateralized by interests in a pool of 48 mortgage assets having a principal balance of $ 809.4 million, respectively (the "2019-FL5 Mortgage Assets"). The sale of the 2019-FL5 Mortgage Assets to BSPRT 2019-FL5 Issuer is governed by a Mortgage Asset Purchase Agreement dated as of May 30, 2019, between the Company and BSPRT 2019-FL5 Issuer. The Company, through its wholly-owned subsidiaries, holds the preferred equity tranches of all four of the above CLOs of approximately $305.4 million and $288.8 million as of December 31, 2019 and December 31, 2018 , respectively. The following table represents the terms of the notes issued by the 2017-FL1 Issuer, 2017-FL2 Issuer, 2018-FL3 Issuer, 2018-FL4 Issuer, and 2019-FL5 Issuer (the "CLOs), respectively, as of December 31, 2019 (dollars in thousands): CLO Facility Tranche Par Value Issued Par Value Outstanding (1) Interest Rate Maturity Date 2017-FL2 Issuer Tranche A $ 237,970 $ — 1M LIBOR + 82 10/15/2034 2017-FL2 Issuer Tranche A-S 36,357 — 1M LIBOR + 110 10/15/2034 2017-FL2 Issuer Tranche B 26,441 — 1M LIBOR + 140 10/15/2034 2017-FL2 Issuer Tranche C 25,339 — 1M LIBOR + 215 10/15/2034 2017-FL2 Issuer Tranche D 35,255 21,444 1M LIBOR + 345 10/15/2034 2018-FL3 Issuer Tranche A 286,700 286,700 1M LIBOR + 105 10/15/2034 2018-FL3 Issuer Tranche A-S 77,775 77,775 1M LIBOR + 135 10/15/2034 2018-FL3 Issuer Tranche B 41,175 41,175 1M LIBOR + 165 10/15/2034 2018-FL3 Issuer Tranche C 39,650 39,650 1M LIBOR + 255 10/15/2034 2018-FL3 Issuer Tranche D 42,700 42,700 1M LIBOR + 345 10/15/2034 2018-FL4 Issuer Tranche A 416,827 416,827 1M LIBOR + 105 9/15/2035 2018-FL4 Issuer Tranche A-S 73,813 73,813 1M LIBOR + 130 9/15/2035 2018-FL4 Issuer Tranche B 56,446 56,446 1M LIBOR + 160 9/15/2035 2018-FL4 Issuer Tranche C 68,385 68,385 1M LIBOR + 210 9/15/2035 2018-FL4 Issuer Tranche D 57,531 57,531 1M LIBOR + 275 9/15/2035 2019-FL5 Issuer Tranche A 407,025 407,025 1M LIBOR + 115 5/15/2029 2019-FL5 Issuer Tranche A-S 76,950 76,950 1M LIBOR + 148 5/15/2029 2019-FL5 Issuer Tranche B 50,000 50,000 1M LIBOR + 140 5/15/2029 2019-FL5 Issuer Tranche C 61,374 61,374 1M LIBOR + 200 5/15/2029 2019-FL5 Issuer Tranche D 48,600 24,300 1M LIBOR + 240 5/15/2029 2019-FL5 Issuer Tranche E 20,250 20,250 1M LIBOR + 285 5/15/2029 $ 2,186,563 $ 1,822,345 ________________________ (1) Excludes $261.4 million of CLO notes, held by the Company, which are eliminated within the collateralized loan obligation line of the consolidated balance sheets as of December 31, 2019 . The following table represents the terms of the notes issued by the 2017-FL1 Issuer, 2017-FL2 Issuer, 2018-FL3 Issuer, and 2018-FL4 Issuer, (the "CLOs), respectively, as of December 31, 2018 (dollars in thousands): CLO Facility Tranche Par Value Issued Par Value Outstanding (1) Interest Rate Maturity Date 2017-FL1 Issuer Tranche A $ 223,600 $ 48,557 1M LIBOR + 135 6/15/2027 2017-FL1 Issuer Tranche B 48,000 48,000 1M LIBOR + 240 6/15/2027 2017-FL1 Issuer Tranche C 67,900 67,900 1M LIBOR + 425 6/15/2027 2017-FL2 Issuer Tranche A 237,970 76,785 1M LIBOR + 82 10/15/2034 2017-FL2 Issuer Tranche A-S 36,357 36,357 1M LIBOR + 110 10/15/2034 2017-FL2 Issuer Tranche B 26,441 26,441 1M LIBOR + 140 10/15/2034 2017-FL2 Issuer Tranche C 25,339 25,339 1M LIBOR + 215 10/15/2034 2017-FL2 Issuer Tranche D 35,255 35,255 1M LIBOR + 345 10/15/2034 2018-FL3 Issuer Tranche A 286,700 286,700 1M LIBOR + 105 3/15/2028 2018-FL3 Issuer Tranche A-S 77,775 77,775 1M LIBOR + 135 3/15/2028 2018-FL3 Issuer Tranche B 41,175 41,175 1M LIBOR + 165 3/15/2028 2018-FL3 Issuer Tranche C 39,650 39,650 1M LIBOR + 255 3/15/2028 2018-FL3 Issuer Tranche D 42,700 42,700 1M LIBOR + 345 3/15/2028 2018-FL4 Issuer Tranche A 416,827 416,827 1M LIBOR + 105 9/15/2035 2018-FL4 Issuer Tranche A-S 73,813 73,813 1M LIBOR + 130 9/15/2035 2018-FL4 Issuer Tranche B 56,446 56,446 1M LIBOR + 160 9/15/2035 2018-FL4 Issuer Tranche C 68,385 68,385 1M LIBOR + 210 9/15/2035 2018-FL4 Issuer Tranche D 57,531 57,531 1M LIBOR + 275 9/15/2035 $ 1,861,864 $ 1,525,636 ________________________ (1) Excludes $186.5 million of CLO notes, held by the Company, which are eliminated within the collateralized loan obligation line of the consolidated balance sheets as of December 31, 2018 . The below table reflects the total assets and liabilities of the Company's four CLOs. The CLOs are considered VIEs and are consolidated into the Company's consolidated financial statements as of December 31, 2019 and December 31, 2018 as the Company is the primary beneficiary of the VIE. The Company is the primary beneficiary of the CLOs because (i) the Company has the power to direct the activities that most significantly affect the VIE’s economic performance and (ii) the right to receive benefits from the VIEs or the obligation to absorb losses of the VIEs that could be significant to the VIE. Assets (dollars in thousands) December 31, 2019 December 31, 2018 Cash and cash equivalents (1) $ 89,946 $ 74,157 Commercial mortgage loans, held for investment, net (2) 2,294,663 1,921,428 Accrued interest receivable 6,254 6,353 Total Assets $ 2,390,863 $ 2,001,938 Liabilities Notes payable (3)(4) $ 2,064,601 $ 1,712,129 Accrued interest payable 2,576 3,163 Total Liabilities $ 2,067,177 $ 1,715,292 ________________________ (1) Includes $89.3 million and $73.7 million of cash held by the servicer related to CLO loan payoffs as of December 31, 2019 and December 31, 2018 . (2) The balance is presented net of allowance for loan loss of $0.8 million and $0.6 million as of December 31, 2019 and December 31, 2018 , respectively. (3) Includes $261.4 million and $186.5 million of CLO notes, held by the Company, which are eliminated within the collateralized loan obligation line of the consolidated balance sheets as of December 31, 2019 and December 31, 2018 . (4) The balance is presented net of deferred financing cost and discount of $19.2 million and $20.4 million as of December 31, 2019 and December 31, 2018 , respectively. |
Earnings Per Share
Earnings Per Share | 12 Months Ended |
Dec. 31, 2019 | |
Earnings Per Share [Abstract] | |
Earnings Per Share | Earnings Per Share The Company uses the two-class method in calculating basic and diluted earnings per share. Net income is allocated between our common stock and other participating securities based on their participation rights. Diluted net income per share has been computed using the weighted average number of shares of common stock outstanding and other dilutive securities. The following table presents a reconciliation of the numerators and denominators of the basic and diluted earnings per share computations and the calculation of basic and diluted earnings per share for the years ended December 31, 2019 , 2018 and 2017 , respectively (dollars in thousands, except share amounts): Year Ended December 31, Numerator 2019 2018 2017 Net income $ 83,924 $ 52,825 $ 33,779 Less: Preferred stock dividends 15,337 3,644 — Less: Undistributed earnings allocated to preferred stock 1,673 — — Net income attributable to common shareholders (for basic and diluted earnings per share) 66,914 49,181 33,779 Denominator Weighted-average common shares outstanding for basic earnings per share 41,859,142 34,268,707 31,772,231 Effect of dilutive shares: Unvested restricted shares 12,504 14,229 12,658 Weighted-average common shares outstanding for diluted earnings per share 41,871,646 36,779,735 31,784,889 Basic earnings per share $ 1.60 $ 1.44 $ 1.06 Diluted earnings per share $ 1.60 $ 1.44 $ 1.06 |
Stock Transactions
Stock Transactions | 12 Months Ended |
Dec. 31, 2019 | |
Equity [Abstract] | |
Stock Transactions | Stock Transactions As of December 31, 2019 and December 31, 2018 , the Company had 43,916,815 and 39,303,710 shares of common stock outstanding, respectively, including shares issued pursuant to the Company's distribution reinvestment plan (the "DRIP"), share repurchases and unvested restricted shares. As of December 31, 2019 , the Company had $10.7 million outstanding of binding purchase commitments for common stock. As of December 31, 2018 , the Company did not have any outstanding binding purchase commitments for common stock. As of December 31, 2019 and December 31, 2018 , the Company had 40,500 and 29,249 shares of Series A Preferred Stock outstanding, respectively and 1,400 and 0 shares of Series C Preferred Stock outstanding, respectively. As of December 31, 2019 and 2018, the Company did not have any outstanding of binding purchase commitments for Series A or Series C Preferred Stock. The following tables present the activity in the Company's Series A Preferred Stock for the periods ended December 31, 2019 and December 31, 2018 , respectively (dollars in thousands, except share amounts): Series A Preferred Stock Shares Amount Beginning Balance, December 31, 2018 29,249 $ 145,786 Issuance of Preferred Stock 11,247 56,233 Dividends paid in Preferred Stock 4 24 Offering costs — — Amortization of offering costs — 101 Ending Balance, December 31, 2019 40,500 $ 202,144 Shares Amount Beginning Balance, December 31, 2017 — $ — Issuance of Preferred Stock 29,249 146,245 Offering costs — (510 ) Amortization of offering costs — 51 Ending Balance, December 31, 2018 29,249 $ 145,786 The following tables present the activity in the Company's Series C Preferred Stock for the period ended December 31, 2019 , (dollars in thousands, except share amounts): Series C Preferred Stock Shares Amount Beginning Balance, December 31, 2018 — $ — Issuance of Preferred Stock 1,400 6,998 Dividends paid in Preferred Stock — — Offering costs — (33 ) Amortization of offering costs — 1 Ending Balance, December 31, 2019 1,400 $ 6,966 Distributions In order to maintain its election to qualify as a REIT, the Company must currently distribute, at a minimum, an amount equal to 90% of its taxable income, without regard to the deduction for distributions paid and excluding net capital gains. The Company must distribute 100% of its taxable income (including net capital gains) to avoid paying corporate U.S. federal income taxes. The Company's distributions are payable by the fifth day following each month end to stockholders of record at the close of business each day during the prior month. Distribution payments are dependent on the availability of funds. The Company's board of directors may reduce the amount of distributions paid or suspend distribution payments at any time, and therefore, distributions payments are not assured. For the years ended December 31, 2019 and December 31, 2018 , the Company declared daily common stock distributions equivalent to 1.44 per annum per share, respectively. For the years ended December 31, 2019 and December 31, 2018 , the Company declared monthly Preferred Stock dividends per share equivalent to the amount of common stock distributions that would be paid on a conversion of Preferred Stock into common stock. As of December 31, 2019 and December 31, 2018 , the Company had declared but unpaid common stock distributions of $5.4 million and $4.7 million , respectively. Additionally, as of December 31, 2019 and December 31, 2018 , the Company had declared but unpaid distributions of $1.5 million and $1.1 million for Series A Preferred Stock, respectively and $0.1 million and $0.0 million for Series C Preferred Stock, respectively. These amounts are included in Distributions payable on the Company’s consolidated balance sheets. The Company distributed $59.7 million during the year ended December 31, 2019 , comprised of $45.8 million in cash and $13.9 million in shares of common stock issued under the DRIP. The Company distributed $48.5 million during the year ended December 31, 2018 , comprised of $34.5 million in cash and $14.0 million in shares of common stock issued under the DRIP. Share Repurchase Program The Company's board of directors unanimously approved an amended and restated share repurchase program (the “SRP”), which became effective on February 28, 2016. The SRP enables stockholders to sell their shares to the Company. Subject to certain conditions, stockholders that purchased shares of the Company's common stock or received their shares from us (directly or indirectly) through one or more non-cash transactions and have held their shares for a period of at least one year may request that the Company repurchase their shares of common stock so long as the repurchase otherwise complies with the provisions of Maryland law. Repurchase requests made following the death or qualifying disability of a stockholder will not be subject to any minimum holding period. On August 10, 2017, the Company's board of directors amended the SRP to provide that the repurchase price per share for requests will be equal to the lesser of (i) the Company’s most recent estimated per-share net asset value ("NAV"), as approved by the Company’s board of directors from time to time, and (ii) the Company’s book value per share, computed in accordance with GAAP, multiplied by a percentage equal to (i) 92.5% , if the person seeking repurchase has held his or her shares for a period greater than one year and less than two years; (ii) 95% , if the person seeking repurchase has held his or her shares for a period greater than two years and less than three years; (iii) 97.5% , if the person seeking repurchase has held his or her shares for a period greater than three years and less than four years; or (iv) 100% , if the person seeking repurchase has held his or her shares for a period greater than four years or in the case of requests for death or disability. The Company’s most recent estimated per-share NAV is $18.57 , as determined by the board of directors, as of September 30, 2019. The Company’s GAAP book value per share as of December 31, 2019 is $18.60 . Repurchase requests related to death or a qualifying disability must satisfy certain conditions, each of which are assessed by and at the sole discretion of the Company, including the following conditions. In the case of death, the shareholder must be a natural person (or a revocable grantor trust) and the Company must receive a written notice from the estate of the shareholder, the recipient of the shares through bequest or inheritance, or the trustee in the case of a revocable grantor trust. In the case of a “qualifying disability”, the shareholder must be a natural person (or a revocable grantor trust) and the Company must receive a written notice from the shareholder, or the trustee in the case of a revocable grantor trust, that the condition was not pre-existing on the date the shares were acquired. In order for a disability to be considered a “qualifying disability”, the shareholder must receive and provide evidence (the shareholder application and the notice of final determination) of disability based upon a physical or mental condition or impairment made by a government agency responsible for reviewing and determining disability retirement benefits (e.g. the Social Security Administration). Repurchases pursuant to the SRP, when requested, generally will be made semiannually (each six-month period ending June 30 or December 31, a “fiscal semester”). Repurchases for any fiscal semester will be limited to a maximum of 2.5% of the weighted average number of shares of common stock outstanding during the previous fiscal year, with a maximum for any fiscal year of 5.0% of the weighted average number of shares of common stock outstanding during the previous fiscal year. Funding for repurchases pursuant to the SRP for any given fiscal semester will be limited to proceeds received during that same fiscal semester through the issuance of common stock pursuant to any DRIP in effect from time to time, provided that the Company's board of directors has the power, in its sole discretion, to determine the amount of shares repurchased during any fiscal semester as well as the amount of funds to be used for that purpose. Any repurchase requests received during such fiscal semester will be paid at the price, computed as described above on the last day of such fiscal semester. Due to these limitations, the Company cannot guarantee that the Company will be able to accommodate all repurchase requests made during any fiscal semester or fiscal year. However, a stockholder may withdraw its request at any time or ask that the Company honors the request when funds are available. Pending repurchase requests will be honored on a pro rata basis. The Company will generally pay repurchase proceeds, less any applicable tax or other withholding required by law, by the 31st day following the end of the fiscal semester during which the repurchase request was made. When a stockholder requests redemption and the redemption is approved, the Company will reclassify such obligation from equity to a liability based on the settlement value of the obligation. Shares repurchased under the SRP will have the status of authorized but unissued shares. The following table reflects the number of shares repurchased under the SRP cumulatively through December 31, 2019 : Number of Requests Number of Shares Repurchased Average Price per Share Cumulative as of December 31, 2018 3,845 2,800,414 $ 20.65 January 1 - January 31, 2019 (1) 845 387,530 18.60 February 1 - February 28, 2019 — — N/A March 1 - March 31, 2019 — — N/A April 1 - April 30, 2019 — — N/A May 1 - May 31, 2019 — — N/A June 1 - June 30, 2019 — — N/A July 1 - July 31, 2019 (2) 1,188 354,323 18.65 August 1 - August 31, 2019 — — N/A September 1 - September 30, 2019 — — N/A October 1 - October 31, 2019 — — N/A November 1 - November 30, 2019 — — N/A December 1 - December 31, 2019 — — N/A Cumulative as of December 31, 2019 5,878 3,542,267 $ 20.23 ________________________ (1) Reflects shares repurchased in January 2019 pursuant to repurchase requests submitted for the fiscal semester ended December 31, 2018. (2) Reflects shares repurchased in July 2019 pursuant to repurchase requests submitted for the fiscal semester ended June 30, 2019. Pursuant to the terms of the SRP, the Board only authorized repurchases up to the amount of proceeds reinvested through our DRIP. As a result, redemption requests for this semester in the amount of 1,934,369 shares were not fulfilled. |
Commitments and Contingencies
Commitments and Contingencies | 12 Months Ended |
Dec. 31, 2019 | |
Commitments and Contingencies Disclosure [Abstract] | |
Commitments and Contingencies | Commitments and Contingencies Unfunded Commitments Under Commercial Mortgage Loans As of December 31, 2019 and 2018 , the Company had the below unfunded commitments to the Company's borrowers (dollars in thousands): Funding Expiration December 31, 2019 December 31, 2018 2019 — 34,667 2020 90,519 176,760 2021 100,861 106,940 2022 56,863 — 2023 8,637 — 2024 5,450 — 2025 and beyond — — 262,330 318,367 The borrowers are required to meet or maintain certain metrics in order to qualify for the unfunded commitment amounts. Litigation and Regulatory Matters In the ordinary course of business, the Company may become subject to litigation, claims and regulatory matters. The Company has no knowledge of material legal or regulatory proceedings pending or known to be contemplated against the Company at this time. |
Related Party Transactions and
Related Party Transactions and Arrangements | 12 Months Ended |
Dec. 31, 2019 | |
Related Party Transactions [Abstract] | |
Related Party Transactions and Arrangements | Related Party Transactions and Arrangements Advisory Agreement Fees and Reimbursements Pursuant to the Advisory Agreement, the Company makes or was required to make the following payments and reimbursements to the Advisor: • The Company reimburses the Advisor’s costs of providing services pursuant to the Advisory Agreement, except the salaries and benefits paid by the Advisor to the Company’s executive officers. • The Company pays the Advisor, or its affiliates, a monthly asset management fee equal to one-twelfth of 1.5% of stockholders' equity as calculated pursuant to the Advisory Agreement. • The Company will pay the Advisor an annual subordinated performance fee calculated on the basis of total return to stockholders, payable monthly in arrears, such that for any year in which total return on stockholders’ capital exceeds 6.0% per annum, our Advisor will be entitled to 15.0% of the excess total return; provided that in no event will the annual subordinated performance fee payable to our Advisor exceed 10.0% of the aggregate total return for such year. • The Company reimburses the Advisor for insourced expenses incurred by the Advisor on the Company's behalf related to selecting, evaluating, originating and acquiring investments in an amount up to 0.5% of the principal amount funded by the Company to originate or acquire commercial mortgage loans and up to 0.5% of the anticipated net equity funded by the Company to acquire real estate securities investments. The table below shows the costs incurred due to arrangements with our Advisor and its affiliates during the years ended December 31, 2019 , 2018 and 2017 and the associated payable as of December 31, 2019 and 2018 (dollars in thousands): Year Ended December 31, Payable as of December 31, 2019 2018 2017 2019 2018 Acquisition fees and acquisition expenses (1) $ 900 $ 452 $ 4,197 $ 225 $ 1 Administrative services expenses 16,363 13,446 6,765 1,238 1,224 Asset management and subordinated performance fee 16,226 10,299 9,273 3,326 1,072 Other related party expenses (2) 1,610 1,259 394 — 932 Total related party fees and reimbursements $ 35,099 $ 25,456 $ 20,629 $ 4,789 $ 3,229 ________________________ (1) Total acquisition fees and expenses paid during the years ended December 31, 2019 , 2018 and 2017 were $8.4 million , $ 8.1 million and $ 10.2 million respectively, of which $7.5 million , $ 7.6 million and $ 6.0 million were capitalized within the commercial mortgage loans, held for investment line of the consolidated balance sheets for years ended December 31, 2019 , 2018 and 2017 . (2) These are primarily related to reimbursable costs incurred related to the increase in loan origination activities. These amounts are included in Other expenses in the Company's consolidated statements of operations. The payables as of December 31, 2019 and 2018 in the table above are included in Due to affiliates on the Company's consolidated balance sheets. Purchases of Common Stock and Preferred Stock Refer to Note 9 - Stock Transactions for a description of the Company’s private placements. Officers of the Company and other employees of the Advisor and its affiliates (“Manager Investors”), as well as members of the Company's board of directors, have acquired common stock and Series A preferred stock in these private placements on substantially the same terms applying to purchases by third party accredited investors unaffiliated with the Company or the Advisor. The Manager Investors acquired an aggregate of $2.4 million of common stock in these private placements during the year ended December 31, 2019. During the year ended December 31, 2019, each independent member of the Company's board of directors acquired 5,984 shares of common stock in these private placements for an aggregate purchase price of $0.4 million . Other Transactions On February 22, 2018, the Company purchased commercial mortgage loans, held-for-sale from an entity that is an affiliate of our Advisor, for an aggregate purchase price of $ 27.8 million . The purchase of the commercial mortgage loans and the $ 27.8 million purchase price were approved by the Company’s board of directors. On April 18, 2018, the Company sold $ 23.3 million of these commercial mortgage loans into a CMBS securitization. The remaining $4.5 million of principal, with carrying value of $3.9 million , of these commercial mortgage loans are recorded in commercial mortgage loans, held-for-investment, on the consolidated balance sheet as of December 31, 2019 . |
Share-Based Compensation
Share-Based Compensation | 12 Months Ended |
Dec. 31, 2019 | |
Share-based Payment Arrangement [Abstract] | |
Share-Based Compensation | Share-Based Compensation Restricted Share Plan The Company has an employee and director incentive restricted share plan (the "RSP"), which provides the Company with the ability to grant awards of restricted shares to the Company’s directors, officers and employees (if the Company ever has employees), employees of the Advisor and its affiliates, employees of entities that provide services to the Company, directors of the Advisor or of entities that provide services to the Company, the Advisor and its affiliates. The total number of common shares granted under the RSP shall not exceed 5.0% of the Company’s authorized common shares pursuant to the Offering, and in any event, will not exceed 4.0 million shares (as such number may be adjusted for stock splits, stock distributions, combinations and similar events). Restricted share awards entitle the recipient to receive common shares from the Company under terms that provide for vesting over a specified period of time or upon attainment of pre-established performance objectives. Such awards would typically be forfeited with respect to the unvested shares upon the termination of the recipient’s employment or other relationship with the Company. Restricted shares may not, in general, be sold or otherwise transferred until restrictions are removed and the shares have vested. Holders of restricted shares may receive cash distributions prior to the time that the restrictions on the restricted shares have lapsed. Any distributions payable in common shares shall be subject to the same restrictions as the underlying restricted shares. The fair value of the restricted share awards are expensed over the vesting period. As of December 31, 2019 , the Company had granted 34,106 restricted shares to its independent directors, of which 5,333 were forfeited and 20,207 have vested, leaving a balance of 8,566 unvested restricted shares. As of December 31, 2018 , the Company had granted 31,970 restricted shares to its independent directors, of which 5,333 were forfeited and 12,935 have vested, leaving a balance of 13,702 unvested restricted shares. The compensation expense associated with the restricted share grants was $0.2 million , $0.2 million and $0.1 million , for the years ended December 31, 2019 , 2018 and 2017 , respectively and are included within Other expenses line on the consolidated statements of operations. |
Fair Value of Financial Instrum
Fair Value of Financial Instruments | 12 Months Ended |
Dec. 31, 2019 | |
Fair Value Disclosures [Abstract] | |
Fair Value of Financial Instruments | Fair Value of Financial Instruments GAAP establishes a hierarchy of valuation techniques based on the observability of inputs used in measuring financial instruments at fair values. GAAP establishes market-based or observable inputs as the preferred source of values, followed by valuation models using management assumptions in the absence of market inputs. The three levels of the hierarchy are described below: • Level I - Inputs are unadjusted, quoted prices in active markets for identical assets or liabilities at the measurement date. • Level II - Inputs (other than quoted prices included in Level I) are either directly or indirectly observable for the asset or liability through correlation with market data at the measurement date and for the duration of the instrument’s anticipated life. • Level III - Unobservable inputs that reflect the entity's own assumptions about the assumptions that market participants would use in the pricing of the asset or liability and are consequently not based on market activity, but rather through particular valuation techniques. The determination of where an asset or liability falls in the above hierarchy requires significant judgment and factors specific to the asset or liability. In instances where the determination of the fair value measurement is based on inputs from different levels of the fair value hierarchy, the level in the fair value hierarchy within which the entire fair value measurement falls is based on the lowest level input that is significant to the fair value measurement in its entirety. The Company evaluates its hierarchy disclosures each quarter and depending on various factors, it is possible that an asset or liability may be classified differently from quarter to quarter. The Company has implemented valuation control processes to validate the fair value of the Company's financial instruments measured at fair value including those derived from pricing models. These control processes are designed to assure that the values used for financial reporting are based on observable inputs wherever possible. In the event that observable inputs are not available, the control processes are designed to assure that the valuation approach utilized is appropriate and consistently applied and the assumptions are reasonable. Financial Instruments Measured at Fair Value on a Recurring Basis CMBS is recorded in real estate securities, available for sale, measured at fair value on the consolidated balance sheets, are valued utilizing both observable and unobservable market inputs. These factors include projected future cash flows, ratings, subordination levels, vintage, remaining lives, credit issues, and recent trades of similar real estate securities. Depending upon the significance of the fair value inputs used in determining these fair values, these real estate securities are classified in either Level II or Level III of the fair value hierarchy. As of December 31, 2019 , the Company obtained third party pricing for determining the fair value of each CMBS investment, which resulted in a Level II classification. As of December 31, 2018 , the Company classified the real estate securities, available for sale, measured at fair value as Level III. Commercial mortgage loans held-for-sale, measured at fair value in the Company's TRS are initially recorded at transaction proceeds, which are considered to be the best initial estimate of fair value. The Company engaged the services of a third party independent valuation firm to determine fair value of certain investments held by the Company. Fair value is determined using a discounted cash flow model that primarily considers changes in interest rates and credit spreads, weighted average life and current performance of the underlying collateral. The Company classified the commercial mortgage loans held-for-sale, measured at fair value as Level III. The fair value for Treasury note futures is derived using market prices. Treasury note futures trade on the Chicago Mercantile Exchange (“CME”). The instruments are a variety of recently issued 10-year U.S. Treasury notes. The future contracts are liquid and are centrally cleared through the CME. Treasury note futures are generally categorized in Level I of the fair value hierarchy. The fair value for credit default swaps and interest rate swaps contracts are derived using pricing models that are widely accepted by marketplace participants. Credit default swaps and interest rate swaps are traded in the OTC market. The pricing models take into account multiple inputs including specific contract terms, interest rate yield curves, interest rates, credit curves, recovery rates, and/or current credit spreads obtained from swap counterparties and other market participants. Most inputs into the models are not subjective as they are observable in the marketplace or set per the contract. Valuation is primarily determined by the difference between the contract spread and the current market spread. The contract spread (or rate) is generally fixed and the market spread is determined by the credit risk of the underlying debt or reference entity. If the underlying indices are liquid and the OTC market for the current spread is active, credit default swaps and interest rate swaps are categorized in Level II of the fair value hierarchy. If the underlying indices are illiquid and the OTC market for the current spread is not active, credit default swaps are categorized in Level III of the fair value hierarchy. The credit default swaps and interest rate swaps are generally categorized in Level II of the fair value hierarchy. A review of the fair value hierarchy classification is conducted on a quarterly basis. Changes in the type of inputs may result in a reclassification for certain assets. The Company's policy with respect to transfers between levels of the fair value hierarchy is to recognize transfers into and out of each level as of the beginning of the reporting period. There were six transfers out of Level III of the fair value hierarchy during the year ended December 31, 2019 . The following table presents the Company's financial instruments carried at fair value on a recurring basis in the consolidated balance sheets by its level in the fair value hierarchy as of December 31, 2019 and December 31, 2018 (dollars in thousands): Total Level I Level II Level III December 31, 2019 Assets, at fair value Real estate securities, available for sale, measured at fair value $ 386,316 $ — $ 386,316 $ — Commercial mortgage loans, held-for-sale, measured at fair value 112,562 — — 112,562 Other real estate investments, measured at fair value 2,557 — — 2,557 Credit default swaps 59 — 59 — Interest rate swaps 325 — 325 — Treasury note futures 735 735 — — Total assets, at fair value $ 502,554 $ 735 $ 386,700 $ 115,119 Liabilities at FV Credit default swaps $ 1,581 $ — $ 1,581 $ — Total liabilities, at fair value 1,581 — 1,581 — December 31, 2018 Assets, at fair value Real estate securities, available for sale, measured at fair value $ 26,412 $ — $ — $ 26,412 Commercial mortgage loans, held-for-sale, measured at fair value 76,863 — 76,863 Credit default swaps 640 — 640 — Interest rate swaps 206 — 206 — Total assets, at fair value $ 104,121 $ — $ 846 $ 103,275 Liabilities, at fair value Interest rate swaps $ 256 $ — $ 256 $ — Treasury note futures 1,063 1,063 — — Total liabilities, at fair value $ 1,319 $ 1,063 $ 256 $ — Both observable and unobservable inputs may be used to determine the fair value of positions that the Company has classified within the Level III category. As a result, the unrealized gains and losses for assets and liabilities within the Level III category may include changes in fair value that were attributable to both observable and unobservable inputs. The following table summarizes the valuation method and significant unobservable inputs used for the Company’s financial instruments that are categorized within Level III of the fair value hierarchy as of December 31, 2019 and December 31, 2018 (dollars in thousands). Asset Category Fair Value Valuation Methodologies Unobservable Inputs (1) Weighted Average (2) Range December 31, 2019 Commercial mortgage loans, held-for-sale, measured at fair value $ 112,562 Discounted Cash Flow Yield 4.9% 4.7% - 5.2% Other real estate investments, measured at fair value 2,557 Discounted Cash Flow Yield 12.4% 11.4% - 13.4% December 31, 2018 Commercial mortgage loans, held-for-sale, measured at fair value $ 76,863 Discounted Cash Flow Yield 6.3% 4.7% - 11.3% Real estate securities, available for sale, measured at fair value 26,412 Broker Quotes Yield 5.5% 4.0% - 6.0% ________________________ (1) In determining certain inputs, the Company evaluates a variety of factors including economic conditions, industry and market developments, market valuations of comparable companies and company specific developments including exit strategies and realization opportunities. The Company has determined that market participants would take these inputs into account when valuing the investments. (2) Inputs were weighted based on the fair value of the investments included in the range. Increases or decreases in any of the above unobservable inputs in isolation would result in a lower or higher fair value measurement for such assets. The following table presents additional information about the Company’s financial instruments which are measured at fair value on a recurring basis as of December 31, 2019 and December 31, 2018 for which the Company has used Level III inputs to determine fair value (dollars in thousands): December 31, 2019 Commercial mortgage loans, held-for-sale, measured at fair value Real estate securities, available for sale, measured at fair value Other real estate investments, measured at fair value Beginning balance, January 1, 2019 $ 76,863 $ 26,412 $ — Transfers into Level III — — — Total realized and unrealized gain (loss) included in earnings: Realized gain (loss) on sale of real estate securities — — — Realized gain (loss) on sale of commercial mortgage loan held-for-sale 37,832 — — Unrealized gain (loss) on commercial mortgage loans held-for-sale and other real estate investments 312 — 47 Net accretion — — — Unrealized gain (loss) included in OCI (1) — — — Purchases 1,015,677 — 2,510 Sales / paydowns (1,008,050 ) — — Cash repayments / receipts — — — Transfers out of Level III (10,072 ) (26,412 ) — December 31, 2019 balance $ 112,562 $ — $ 2,557 December 31, 2018 Commercial mortgage loans, held-for-sale, measured at fair value Real estate securities, available for sale, measured at fair value Other real estate investments, measured at fair value Beginning balance, January 1, 2018 $ 28,531 $ — $ — Transfers into Level III — — — Total realized and unrealized gain (loss) included in earnings: Realized gain (loss) on sale of real estate securities — (107 ) — Realized gain (loss) on sale of commercial mortgage loan held-for-sale 11,288 — — Unrealized gain (loss) on commercial mortgage loans held-for-sale and other real estate investments (237 ) — — Net Accretion — (76 ) — Unrealized gains (losses) included in OCI (1) — (459 ) — Purchases 617,916 39,510 — Sales / paydowns (580,635 ) (12,456 ) — Cash repayments / receipts — — — Transfers out of Level III — — — December 31, 2018 balance $ 76,863 $ 26,412 $ — ________________________ (1) Unrealized losses included in Other comprehensive income ("OCI") are attributable to assets held at December 31, 2019 and December 31, 2018 . The fair value of cash and cash equivalents and restricted cash are measured using observable quoted market prices, or Level I inputs and their carrying value approximates their fair value. The fair value of borrowings under repurchase agreements approximate their carrying value on the consolidated balance sheets due to their short-term nature, and are measured using Level II inputs. Financial Instruments Not Measured at Fair Value The fair values of the Company's commercial mortgage loans, held-for-investment and collateralized loan obligations, which are not reported at fair value on the consolidated balance sheets are reported below as of December 31, 2019 and 2018 (dollars in thousands) Level Carrying Amount Fair Value December 31, 2019 Commercial mortgage loans, held-for-investment (1) Asset III $ 2,762,963 $ 2,784,650 Collateralized loan obligation Liability III 1,803,185 1,822,386 Mortgage note payable Liability III 29,167 29,167 December 31, 2018 Commercial mortgage loans, held-for-investment (1) Asset III $ 2,211,666 $ 2,213,650 Collateralized loan obligation Liability III 1,505,279 1,518,127 Other financing and loan participation - commercial mortgage loans Liability III 9,902 9,902 ________________________ (1) The carrying value is gross of $0.9 million and $4.8 million of allowance for loan losses as of December 31, 2019 and December 31, 2018 , respectively. The fair value of the commercial mortgage loans, held-for-investment is estimated using a discounted cash flow analysis, based on the Advisor's experience with similar types of investments. The Company estimates the fair value of the collateralized loan obligations using external broker quotes. The fair value of the other financing and loan participation-commercial mortgage loans is generally estimated using a discounted cash flow analysis. At December 31, 2019 , the Mortgage note payable was initially recorded at transaction proceeds, which are considered to be the best initial estimate of fair value. |
Derivative Instruments
Derivative Instruments | 12 Months Ended |
Dec. 31, 2019 | |
Derivative Instruments and Hedging Activities Disclosure [Abstract] | |
Derivative Instruments | Derivative Instruments The Company uses derivative instruments primarily to manage the fair value variability of fixed rate assets caused by interest rate fluctuations and overall portfolio market risk. As of December 31, 2019 , the net premiums received on derivative instrument assets were $5.7 million . The following derivative instruments were outstanding as of December 31, 2019 and December 31, 2018 (dollars in thousands) Fair Value Contract type Notional Assets Liabilities As of December 31, 2019 Credit default swaps $ 94,300 $ 59 $ 1,581 Interest rate swaps 42,546 325 — Treasury note futures 74,000 735 — Total $ 210,846 $ 1,119 $ 1,581 As of December 31, 2018 Credit default swaps $ 45,000 $ 640 $ — Interest rate swaps 37,965 206 256 Treasury note futures 49,000 — 1,063 Total $ 131,965 $ 846 $ 1,319 The following table indicates the net realized and unrealized gains and losses on derivatives, by primary underlying risk exposure, as included in loss on derivative instruments in the consolidated statements of operations for year ended December 31, 2019 and December 31, 2018 : Year Ended December 31, 2019 Year Ended December 31, 2018 Contract type Unrealized (Gain)/Loss Realized (Gain)/Loss Unrealized (Gain)/Loss Realized (Gain)/Loss Credit default swaps $ 456 $ 2,230 $ (139 ) $ (229 ) Interest rate swaps (380 ) (269 ) 351 136 Treasury note futures (1,798 ) 1,962 1,162 (1,734 ) Options — 401 — — Total $ (1,722 ) $ 4,324 $ 1,374 $ (1,827 ) |
Offsetting Assets and Liabiliti
Offsetting Assets and Liabilities | 12 Months Ended |
Dec. 31, 2019 | |
Offsetting [Abstract] | |
Offsetting Assets and Liabilities | Offsetting Assets and Liabilities The Company's consolidated balance sheets used a gross presentation of repurchase agreements and collateral pledged. The table below provides a gross presentation, the effects of offsetting and a net presentation of the Company's derivative instruments and repurchase agreements within the scope of ASC 210-20, Balance Sheet—Offsetting , as of December 31, 2019 and December 31, 2018 (dollars in thousands): Gross Amounts Not Offset on the Balance Sheet Assets Gross Amounts of Recognized Assets Gross Amounts Offset on the Balance Sheet Net Amount of Assets Presented on the Balance Sheet Financial Instruments Cash Collateral Pledged (1) Net Amount December 31, 2019 Derivative instruments, at fair value $ 1,119 $ — $ 1,119 $ — $ 10,895 $ — December 31, 2018 Derivative instruments, at fair value $ 846 $ — $ 846 $ — $ — $ 846 Gross Amounts Not Offset on the Balance Sheet Liabilities Gross Amounts of Recognized Liabilities Gross Amounts Offset on the Balance Sheet Net Amount of Liabilities Presented on the Balance Sheet Financial Instruments Cash Collateral Pledged (1) Net Amount December 31, 2019 Repurchase agreements, commercial mortgage loans $ 252,543 $ — $ 252,543 $ 394,229 $ 5,011 $ — Repurchase agreements, real estate securities 394,359 — 394,359 455,301 1,657 — Derivative instruments, at fair value 1,581 — 1,581 — 3,679 — December 31, 2018 Repurchase agreements, commercial mortgage loans $ 149,440 $ — $ 149,440 $ 203,846 $ 5,010 $ — Repurchase agreements, real estate securities 44,539 — 44,539 54,973 305 — Derivative instruments, at fair value 1,319 — 1,319 — 7,232 — ________________________ (1) These cash collateral amounts are recorded within the Restricted cash balance on the consolidated balance sheets. |
Segment Reporting
Segment Reporting | 12 Months Ended |
Dec. 31, 2019 | |
Segment Reporting [Abstract] | |
Segment Reporting | Segment Reporting The Company conducts its business through the following reporting segments: • The real estate debt business focuses on originating, acquiring and asset managing commercial real estate debt investments, including first mortgage loans, subordinate mortgages, mezzanine loans and participations in such loans. • The real estate securities business focuses on investing in and asset managing commercial real estate securities primarily consisting of CMBS and may include unsecured REIT debt, CDO notes and other securities. • The commercial real estate Conduit business operated through the Company's TRS, which is focused on generating risk-adjusted returns by originating and subsequently selling fixed-rate commercial real estate loans into the CMBS securitization market at a profit. • The real estate owned business represents real estate acquired by the Company through foreclosure, deed in lieu of foreclosure, or purchase. The following table represents the Company's operations by segment for the years ended December 31, 2019 , December 31, 2018 and December 31, 2017 (dollars in thousands): December 31, 2019 Total Real Estate Debt and Other Real Estate Real Estate Securities TRS Real Estate Owned Interest income $ 195,299 $ 181,434 $ 6,149 $ 7,716 $ — Revenue from real estate owned 3,169 — — — 3,169 Interest expense 90,418 83,597 2,911 3,670 240 Net income 83,924 61,936 3,238 19,130 (380 ) Total assets as of December 31, 2019 3,540,620 2,964,233 388,170 131,193 57,024 December 31, 2018 Interest income $ 152,288 $ 144,967 $ 717 $ 6,604 $ — Interest expense 70,000 65,521 770 3,709 — Net income 52,825 50,041 (160 ) 2,944 — Total assets as of December 31, 2018 2,606,078 2,492,440 26,474 87,164 — December 31, 2017 Interest income $ 89,564 $ 87,014 $ 1,351 $ 1,199 $ — Interest expense 32,359 30,407 1,254 698 — Net income 33,779 33,184 269 326 — Total assets as of December 31, 2017 1,583,661 1,517,021 389 66,251 — For the purposes of the table above, any expenses not associated with a specific segment have been allocated to the business segments using a percentage derived by using the sum of commercial mortgage loans originated during the year as the denominator and commercial mortgage loans, net and commercial mortgage loans, held-for-sale, measured at fair value as numerator. |
Income Taxes
Income Taxes | 12 Months Ended |
Dec. 31, 2019 | |
Income Tax Disclosure [Abstract] | |
Income Taxes | Income Taxes The Company has conducted its operations to qualify as a REIT for U.S. federal income tax purposes beginning with its taxable year ended December 31, 2013. As a REIT, if the Company meets certain organizational and operational requirements and distributes at least 90% of its "REIT taxable income" (determined before the deduction of dividends paid and excluding net capital gains) to its stockholders in a year, it will not be subject to U.S. federal income tax to the extent of the income that it distributes. However, even if the Company qualifies for taxation as a REIT, it may be subject to certain state and local taxes on income in addition to U.S. federal income and excise taxes on its undistributed income. The Company, through its TRS, is indirectly subject to U.S. federal, state and local income taxes. The Company’s TRS is not consolidated for U.S. federal income tax purposes, but is instead taxed as a C corporation. For financial reporting purposes, the TRS is consolidated and a provision for current and deferred taxes is established for the portion of earnings recognized by the Company with respect to its interest in its TRS. Total income tax expense for the year ended December 31, 2019 , December 31, 2018 and December 31, 2017 were $4.5 million , $0.1 million and $0.2 million , respectively. The Company uses a more-likely-than-not threshold for recognition and derecognition of tax positions taken or to be taken in a tax return. The Company has assessed its tax positions for all open tax years beginning with December 31, 2015 and concluded that there were no uncertainties to be recognized. The Company’s accounting policy with respect to interest and penalties related to tax uncertainties is to classify these amounts as provision for income taxes. Components of the provision for income taxes consist of the following (dollars in thousands): Years Ended December 31, 2019 2018 2017 Current expense (benefit) U.S. Federal $ 4,076 $ 68 $ 140 State and local 397 12 61 Total current expense (benefit) 4,473 80 201 Deferred expense (benefit) U.S. Federal $ 10 $ (1 ) $ 18 State and local — — 6 Total deferred expense (benefit) 10 (1 ) 24 Provision for income tax expense (benefit) $ 4,483 $ 79 $ 225 The tax characteristic of $1.44 distributions per common share declared during 2019 was $1.20 ordinary income and $0.24 return of capital. Of the $1.20 of ordinary income, $1.20 represents the amount of the ordinary dividend that may be eligible for the 20% deduction applicable to qualified REIT dividends under Internal Revenue Code Section 199A. The tax characteristics of $430.88 per share of Series A Preferred stock declared during 2019 was all ordinary income. Of the $430.88 of ordinary income, $430.88 represents the amount of the ordinary dividend that may be eligible for the 20% deduction applicable to qualified REIT dividends under Section 199A. The tax characteristics of $35.41 per share of Series C Preferred stock declared during 2019 was all ordinary income. Of the $35.41 of ordinary income, $35.41 represents the amount of the ordinary dividend that may be eligible for the 20% deduction applicable to qualified REIT dividends under Section 199A. The tax characteristics of the $1.44 distributions per common share declared during 2018 was $1.43 ordinary income and $0.01 return of capital. The tax characteristics of the $216.03 distributions per share of Series A Preferred stock declared during 2018 was all ordinary income. The Company utilizes the TRS to reduce the impact of the prohibited transaction tax and to avoid penalty for the holding of assets not qualifying as real estate assets for purposes of the REIT asset tests. Any income associated with a TRS is fully taxable because the TRS is subject to federal and state income taxes as a domestic C corporation based upon its net income. Enacted on December 22, 2017, the recently passed Tax Cuts and Jobs Act ("TCJA") made many significant changes to the U.S. federal income tax laws applicable to businesses and their owners, including REITs and their stockholders, and may lessen the relative competitive advantage of operating as a REIT rather than as a C corporation. Pursuant to this legislation, as of January 1, 2018, (1) the federal income tax rate applicable to corporations is reduced to 21% , (2) the highest marginal individual income tax rate is reduced to 37% (through taxable years ending in 2025), (3) the corporate alternative minimum tax is repealed, and (4) the backup withholding rate for U.S. stockholders is reduced to 24% . Generally, under the new interest expense limitation rules, the Company’s business interest expense deduction cannot exceed the sum of business interest income, 30% of adjusted taxable income (cannot be less than zero), and any floor plan financing interest expense for the taxable year. The Company completed its assessment of the income tax provisions of the sections of the TCJA that were effective for the year ended December 31, 2019 , and there were no material amounts recorded. |
Summary of Quarterly Results of
Summary of Quarterly Results of Operations (Unaudited) | 12 Months Ended |
Dec. 31, 2019 | |
Quarterly Financial Information Disclosure [Abstract] | |
Summary of Quarterly Results of Operations (Unaudited) | Summary of Quarterly Results of Operations (Unaudited) The following is a summary of the unaudited quarterly results of operations for the years ended December 31, 2019 , 2018 and 2017 (dollars in thousands, except per share data): March 31 June 30 September 30 December 31 2019 Net interest income $ 26,145 $ 22,356 $ 29,349 $ 27,031 Net income applicable to common stock 16,108 11,036 20,460 19,310 Net income 19,890 14,526 25,913 23,595 Basic net income per share $ 0.40 $ 0.27 $ 0.48 $ 0.44 Diluted net income per share $ 0.40 $ 0.27 $ 0.48 $ 0.44 Basic weighted average shares outstanding 39,798,215 41,226,805 42,795,038 43,549,406 Diluted weighted average shares outstanding 39,811,304 41,239,548 42,807,773 43,560,937 2018 Net interest income $ 10,734 $ 19,738 $ 25,823 $ 25,993 Net income applicable to common stock 5,296 12,086 17,745 14,054 Net income 5,296 12,102 19,000 16,427 Basic net income per share $ 0.17 $ 0.38 $ 0.49 $ 0.37 Diluted net income per share $ 0.17 $ 0.38 $ 0.49 $ 0.37 Basic weighted average shares outstanding 31,670,518 31,762,199 35,468,648 38,088,364 Diluted weighted average shares outstanding 31,684,832 31,820,527 38,942,428 44,504,418 2017 Net interest income $ 13,451 $ 13,126 $ 13,350 $ 17,278 Net income applicable to common stock 6,049 6,281 6,975 14,474 Net income 6,049 6,281 6,975 14,474 Basic net income per share $ 0.19 $ 0.20 $ 0.22 $ 0.46 Diluted net income per share $ 0.19 $ 0.20 $ 0.22 $ 0.46 Basic weighted average shares outstanding 31,740,256 31,850,897 31,741,679 34,754,734 Diluted weighted average shares outstanding 31,750,045 31,860,444 31,756,503 31,769,048 Basic and diluted earnings per share are computed independently based on the weighted-average shares of common stock and restricted shares outstanding for each period. Accordingly, the sum of the quarterly earnings per share amounts may not agree to the total for the year. |
Subsequent Events
Subsequent Events | 12 Months Ended |
Dec. 31, 2019 | |
Subsequent Events [Abstract] | |
Subsequent Events | Subsequent Events The Company has evaluated subsequent events through the filing of this Annual Report on Form 10-K . Private Placements Subsequent to December 31, 2019 , the Company sold an additional $10.9 million of common stock at $16.71 per share and $0.1 million of Series A Preferred Stock at $5,000 per share plus accrued dividends to accredited investors. |
Schedule IV - Mortgage Loans o
Schedule IV - Mortgage Loans on Real Estate | 12 Months Ended |
Dec. 31, 2019 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Abstract] | |
Schedule IV - Mortgage Loans on Real Estate | SCHEDULE IV - MORTGAGE LOANS ON REAL ESTATE December 31, 2019 (Dollars in thousands) Description Property Type Face Amount Carrying Amount Interest Rate Payment Terms Maturity Date Senior Debt 1 Retail $ 9,450 $ 9,450 1 month LIBOR + 4.50% Interest Only 9/9/2020 Senior Debt 2 Office 10,699 10,699 1 month LIBOR + 4.65% Interest Only 6/9/2020 Senior Debt 3 Industrial 33,655 33,655 1 month LIBOR + 4.00% Interest Only 11/9/2020 Senior Debt 4 Mixed Use 12,952 12,952 1 month LIBOR + 5.00% Interest Only 4/9/2020 Senior Debt 5 Office 14,080 14,066 1 month LIBOR + 4.45% Interest Only 9/9/2020 Senior Debt 6 Office 10,533 10,533 1 month LIBOR + 6.00% Amortizing Balloon 10/9/2020 Senior Debt 7 Multifamily 38,248 38,249 1 month LIBOR + 3.35% Amortizing Balloon 1/9/2022 Senior Debt 8 Office 27,662 27,662 1 month LIBOR + 4.15% Amortizing Balloon 10/9/2020 Senior Debt 9 Multifamily 34,875 34,875 1 month LIBOR + 3.75% Interest Only 11/9/2020 Senior Debt 10 Hospitality 10,599 10,569 1 month LIBOR + 5.00% Interest Only 11/9/2020 Senior Debt 11 Hospitality 5,930 5,930 1 month LIBOR + 3.50% Amortizing Balloon 12/9/2021 Senior Debt 12 Multifamily 18,985 18,983 1 month LIBOR + 3.62% Interest Only 4/9/2020 Senior Debt 13 Hospitality 57,075 57,075 1 month LIBOR + 5.19% Interest Only 6/9/2019 Senior Debt 14 Multifamily 58,590 58,117 1 month LIBOR + 4.50% Interest Only 12/31/2021 Senior Debt 15 Hospitality 10,250 10,221 1 month LIBOR + 5.25% Interest Only 2/9/2021 Senior Debt 16 Hospitality 23,000 22,890 1 month LIBOR + 4.41% Interest Only 1/9/2021 Senior Debt 17 Multifamily 19,280 19,273 1 month LIBOR + 3.60% Interest Only 2/9/2020 Senior Debt 18 Multifamily 12,155 12,151 1 month LIBOR + 3.30% Interest Only 2/9/2020 Senior Debt 19 Office 24,426 24,429 1 month LIBOR + 4.65% Interest Only 2/9/2020 Senior Debt 20 Hospitality 21,000 20,951 1 month LIBOR + 4.00% Interest Only 2/9/2021 Senior Debt 21 Office 20,340 20,326 1 month LIBOR + 3.70% Interest Only 3/9/2020 Senior Debt 22 Multifamily 20,741 20,671 1 month LIBOR + 4.25% Interest Only 3/9/2021 Senior Debt 23 Multifamily 42,000 41,907 1 month LIBOR + 3.70% Interest Only 3/9/2021 Senior Debt 24 Hospitality 19,975 19,958 1 month LIBOR + 4.95% Interest Only 4/9/2020 Senior Debt 25 Hospitality 27,541 27,460 1 month LIBOR + 4.00% Interest Only 4/9/2021 Senior Debt 26 Hospitality 21,495 21,438 1 month LIBOR + 4.40% Interest Only 4/9/2021 Senior Debt 27 Multifamily 33,663 33,624 1 month LIBOR + 3.00% Interest Only 5/9/2021 Senior Debt 28 Self Storage 4,120 4,110 1 month LIBOR + 4.05% Interest Only 5/9/2021 Senior Debt 29 Self Storage 6,496 6,480 1 month LIBOR + 4.05% Interest Only 5/9/2021 Senior Debt 30 Self Storage 7,606 7,585 1 month LIBOR + 5.05% Interest Only 5/9/2021 Senior Debt 31 Multifamily 90,499 90,322 1 month LIBOR + 3.50% Interest Only 6/9/2020 Senior Debt 32 Self Storage 2,400 2,392 1 month LIBOR + 4.05% Interest Only 6/9/2021 Senior Debt 33 Self Storage 6,310 6,293 1 month LIBOR + 5.05% Interest Only 6/9/2021 Senior Debt 34 Multifamily 22,775 22,698 1 month LIBOR + 3.15% Interest Only 6/9/2021 Senior Debt 35 Multifamily 11,590 11,572 1 month LIBOR + 3.75% Interest Only 7/9/2020 Senior Debt 36 Multifamily 66,000 65,768 1 month LIBOR + 3.75% Interest Only 8/9/2020 Senior Debt 37 Multifamily 17,250 17,222 1 month LIBOR + 3.95% Interest Only 7/9/2020 Senior Debt 38 Hospitality 22,355 22,291 1 month LIBOR + 4.00% Interest Only 7/9/2021 Senior Debt 39 Hospitality 34,000 33,939 1 month LIBOR + 4.50% Interest Only 8/9/2020 Senior Debt 40 Mixed Use 45,856 45,874 1 month LIBOR + 4.87% Interest Only 7/9/2020 Description Property Type Face Amount Carrying Amount Interest Rate Payment Terms Maturity Date Senior Debt 41 Multifamily 12,007 11,994 1 month LIBOR + 3.50% Interest Only 8/9/2020 Senior Debt 42 Multifamily 18,000 17,965 1 month LIBOR + 3.30% Interest Only 9/9/2020 Senior Debt 43 Office 20,900 20,855 1 month LIBOR + 3.75% Interest Only 9/9/2020 Senior Debt 44 Office 50,000 49,984 1 month LIBOR + 4.23% Interest Only 3/9/2020 Senior Debt 45 Self Storage 6,600 6,592 1 month LIBOR + 6.00% Interest Only 9/9/2020 Senior Debt 46 Multifamily 7,250 7,237 1 month LIBOR + 4.00% Interest Only 9/9/2020 Senior Debt 47 Multifamily 115,069 114,809 1 month LIBOR + 3.10% Interest Only 9/9/2020 Senior Debt 48 Office 13,298 13,267 1 month LIBOR + 3.40% Amortizing Balloon 9/9/2020 Senior Debt 49 Retail 29,500 29,401 6.25% Interest Only 9/9/2023 Senior Debt 50 Multifamily 25,500 25,505 1 month LIBOR + 3.50% Interest Only 4/9/2020 Senior Debt 51 Self Storage 12,125 12,088 1 month LIBOR + 5.50% Interest Only 10/9/2020 Senior Debt 52 Office 37,550 37,464 1 month LIBOR + 3.74% Interest Only 10/9/2020 Senior Debt 53 Multifamily 15,045 15,016 1 month LIBOR + 3.15% Interest Only 11/9/2020 Senior Debt 54 Multifamily 21,276 21,227 1 month LIBOR + 3.40% Interest Only 11/9/2020 Senior Debt 55 Multifamily 29,900 29,834 1 month LIBOR + 3.35% Interest Only 11/9/2020 Senior Debt 56 Multifamily 38,928 38,821 1 month LIBOR + 3.10% Interest Only 12/9/2020 Senior Debt 57 Self Storage 17,400 17,358 1 month LIBOR + 4.00% Interest Only 11/9/2020 Senior Debt 58 Multifamily 10,020 9,986 1 month LIBOR + 3.45% Interest Only 12/9/2021 Senior Debt 59 Multifamily 73,620 73,322 1 month LIBOR + 3.45% Interest Only 12/9/2021 Senior Debt 60 Land 16,400 16,359 1 month LIBOR + 6.00% Interest Only 12/11/2020 Senior Debt 61 Hospitality 8,628 8,597 1 month LIBOR + 4.80% Amortizing Balloon 1/9/2022 Senior Debt 62 Retail 14,500 14,434 1 month LIBOR + 4.75% Interest Only 1/9/2021 Senior Debt 63 Industrial 11,358 11,312 1 month LIBOR + 3.95% Interest Only 1/9/2021 Senior Debt 64 Multifamily 87,700 88,002 1 month LIBOR + 2.99% Interest Only 1/9/2022 Senior Debt 65 Multifamily 48,500 48,388 1 month LIBOR + 3.75% Interest Only 1/9/2021 Senior Debt 66 Multifamily 31,906 31,844 1 month LIBOR + 3.25% Interest Only 2/9/2021 Senior Debt 67 Multifamily 52,031 51,773 1 month LIBOR + 5.20% Interest Only 8/9/2021 Senior Debt 68 Office 7,200 7,179 1 month LIBOR + 3.90% Interest Only 2/9/2021 Senior Debt 69 Hospitality 10,000 9,976 1 month LIBOR + 4.95% Interest Only 9/9/2020 Senior Debt 70 Manufactured Housing 8,356 8,307 1 month LIBOR + 3.90% Interest Only 3/9/2022 Senior Debt 71 Self Storage 4,710 4,703 1 month LIBOR + 5.00% Interest Only 4/9/2020 Senior Debt 72 Hospitality 7,620 7,552 1 month LIBOR + 3.44% Interest Only 4/9/2021 Senior Debt 73 Retail 14,250 14,294 1 month LIBOR + 3.95% Interest Only 4/9/2021 Senior Debt 74 Hospitality 21,000 20,928 1 month LIBOR + 4.14% Interest Only 5/9/2021 Senior Debt 75 Office 21,850 21,848 1 month LIBOR + 4.25% Interest Only 7/9/2020 Senior Debt 76 Multifamily 23,750 23,678 1 month LIBOR + 3.10% Interest Only 5/9/2022 Senior Debt 77 Multifamily 36,250 36,145 1 month LIBOR + 3.10% Interest Only 5/9/2022 Senior Debt 78 Retail 13,400 13,360 1 month LIBOR + 4.00% Interest Only 11/9/2020 Senior Debt 79 Office 41,293 41,104 1 month LIBOR + 3.50% Interest Only 5/9/2022 Senior Debt 80 Retail 8,500 8,473 1 month LIBOR + 5.00% Interest Only 12/9/2020 Senior Debt 81 Hospitality 8,180 8,126 1 month LIBOR + 4.50% Interest Only 6/9/2022 Senior Debt 82 Multifamily 18,100 18,091 1 month LIBOR + 3.40% Interest Only 6/9/2021 Senior Debt 83 Multifamily 28,250 28,236 1 month LIBOR + 3.40% Interest Only 6/9/2021 Senior Debt 84 Hospitality 19,900 19,817 1 month LIBOR + 3.48% Interest Only 6/9/2022 Senior Debt 85 Multifamily 18,553 18,469 1 month LIBOR + 3.10% Interest Only 6/9/2022 Description Property Type Face Amount Carrying Amount Interest Rate Payment Terms Maturity Date Senior Debt 86 Office 25,900 25,623 1 month LIBOR + 3.77% Interest Only 6/9/2022 Senior Debt 87 Hospitality 16,527 16,404 1 month LIBOR + 3.75% Interest Only 8/9/2022 Senior Debt 88 Hospitality 15,500 15,428 1 month LIBOR + 4.00% Interest Only 10/9/2022 Senior Debt 89 Hospitality 5,250 5,229 1 month LIBOR + 4.25% Interest Only 7/9/2021 Senior Debt 90 Hospitality 11,977 11,911 1 month LIBOR + 4.45% Interest Only 8/9/2022 Senior Debt 91 Multifamily 20,900 20,899 1 month LIBOR + 3.50% Interest Only 8/9/2020 Senior Debt 92 Hospitality 9,000 8,948 1 month LIBOR + 4.50% Interest Only 8/9/2021 Senior Debt 93 Multifamily 42,900 42,830 1 month LIBOR + 2.80% Interest Only 8/9/2021 Senior Debt 94 Retail 9,400 9,356 1 month LIBOR + 4.20% Interest Only 9/9/2022 Senior Debt 95 Manufactured Housing 12,200 12,142 1 month LIBOR + 3.65% Interest Only 10/9/2022 Senior Debt 96 Manufactured Housing 24,100 23,989 1 month LIBOR + 3.65% Interest Only 9/9/2022 Senior Debt 97 Multifamily 4,452 3,906 5.53% Amortizing Balloon 2/6/2027 Senior Debt 98 Multifamily 23,115 23,005 1 month LIBOR + 2.65% Interest Only 9/9/2021 Senior Debt 99 Office 29,750 29,643 1 month LIBOR + 3.35% Interest Only 9/9/2022 Senior Debt 100 Hospitality 34,914 34,752 1 month LIBOR + 3.99% Amortizing Balloon 11/9/2021 Senior Debt 101 Multifamily 11,490 11,413 1 month LIBOR + 2.65% Interest Only 11/9/2022 Senior Debt 102 Multifamily 34,733 34,604 1 month LIBOR + 2.75% Interest Only 11/9/2023 Senior Debt 103 Industrial 51,500 51,093 1 month LIBOR + 3.75% Interest Only 12/9/2021 Senior Debt 104 Office 21,825 21,682 1 month LIBOR + 3.50% Interest Only 12/9/2022 Senior Debt 105 Hospitality 7,100 7,064 1 month LIBOR + 4.00% Interest Only 12/9/2022 Senior Debt 106 Industrial 22,230 22,104 1 month LIBOR + 3.55% Interest Only 12/9/2023 Senior Debt 107 Multifamily 19,575 19,477 1 month LIBOR + 2.75% Interest Only 12/9/2022 Senior Debt 108 Multifamily 16,100 16,103 1 month LIBOR + 3.75% Interest Only 12/9/2020 Senior Debt 109 Multifamily 26,000 25,854 1 month LIBOR + 3.15% Interest Only 12/9/2022 Senior Debt 110 Retail 9,120 9,122 1 month LIBOR + 5.25% Interest Only 8/9/2020 Senior Debt 111 Multifamily 25,320 25,230 1 month LIBOR + 2.70% Interest Only 12/9/2022 Senior Debt 112 Multifamily 7,150 7,088 1 month LIBOR + 4.75% Interest Only 12/9/2022 Senior Debt 113 Multifamily 25,000 24,874 1 month LIBOR + 3.00% Interest Only 1/7/2022 Senior Debt 114 Multifamily 8,550 8,497 1 month LIBOR + 2.80% Interest Only 1/9/2023 Senior Debt 115 Office 27,500 27,308 1 month LIBOR + 5.50% Interest Only 1/9/2024 Senior Debt 116 Hospitality 17,746 17,367 5.75% Amortizing Balloon 10/6/2021 Mezzanine Loan 1 Multifamily 3,480 3,490 9.50% Interest Only 7/1/2024 Mezzanine Loan 2 Office 9,966 9,639 10.00% Amortizing Balloon 9/6/2024 Mezzanine Loan 3 Multifamily 22,800 22,880 1 month LIBOR + 8.01% Interest Only 1/9/2022 Mezzanine Loan 4 Retail 3,500 3,501 10.00% Interest Only 2/6/2029 Mezzanine Loan 5 Multifamily 1,100 1,122 11.01% Interest Only 12/6/2028 Mezzanine Loan 6 Multifamily 1,000 1,006 11.00% Interest Only 11/6/2028 $ 2,771,299 $ 2,762,963 |
Summary of Significant Accoun_2
Summary of Significant Accounting Policies (Policies) | 12 Months Ended |
Dec. 31, 2019 | |
Accounting Policies [Abstract] | |
Basis of Accounting | Basis of Accounting The accompanying consolidated financial statements and related footnotes have been prepared on the accrual basis of accounting in conformity with accounting principles generally accepted in the United States of America ("GAAP") and pursuant to the requirements for reporting on Form 10-K and Regulation S-X, as appropriate. GAAP requires management to make estimates and assumptions that affect the reported amount of assets and liabilities as of the date of the financial statements and the reported amounts of income and expenses during the reported periods. Changes in the economic environment, financial markets and any other parameters used in determining these estimates could cause actual results to differ materially. In the opinion of management, the annual data includes all adjustments, of a normal and recurring nature, necessary for a fair statement of the results for the periods presented. Certain prior period amounts have been reclassified to conform with current presentation. In the opinion of management, all normal recurring adjustments considered necessary for a fair statement of the results of the periods presented have been included. The current period’s results of operations will not necessarily be indicative of results in any subsequent reporting period. |
Principles of Consolidation | Principles of Consolidation The accompanying consolidated financial statements include the accounts of the Company, the OP and its subsidiaries. All intercompany accounts and transactions have been eliminated in consolidation. In determining whether the Company has a controlling financial interest in a joint venture and the requirement to consolidate the accounts of that entity, management considers factors such as ownership interest, authority to make decisions and contractual and substantive participating rights of the other partners or members, as well as whether the entity is a variable interest entity ("VIE") for which the Company is the primary beneficiary. The Company has determined the OP is a VIE of which the Company is the primary beneficiary. Substantially all of the Company's assets and liabilities are held by the OP. The Company consolidates all entities that it controls through either majority ownership or voting rights. In addition, the Company consolidates all VIEs of which the Company is considered the primary beneficiary. VIEs are entities in which equity investors (i) do not have the characteristics of a controlling financial interest and/or (ii) do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support from other parties. The entity that consolidates a VIE is its primary beneficiary and is generally the entity with (i) the power to direct the activities that most significantly affect the VIE’s economic performance and (ii) the right to receive benefits from the VIE or the obligation to absorb losses of the VIE that could be significant to the VIE. The accompanying consolidated financial statements include the accounts of collateralized loan obligations ("CLOs") issued and securitized by wholly owned subsidiaries of the Company. The Company has determined the CLOs are VIEs of which the Company's subsidiary is the primary beneficiary. The assets and liabilities of the CLOs are consolidated in the accompanying consolidated balance sheet in accordance with ASC 810, Consolidation . |
Acquisition Fees and Acquisition Expenses | Acquisition Fees and Acquisition Expenses The Company has historically incurred acquisition fees and acquisition expenses payable to the Advisor. The Company’s obligation to pay the Advisor acquisition fees terminated in September 2017. Prior to then, the Company paid the Advisor an acquisition fee based on the principal amount funded by the Company to originate or acquire commercial mortgage loan investments or on the anticipated net equity funded by the Company to acquire real estate securities. Acquisition fees and acquisition expenses paid to the Company's Advisor in connection with the origination and acquisition of commercial mortgage loan investments and acquisition of real estate securities were evaluated based on the nature of the expense to determine if they should be expensed in the period incurred or capitalized and amortized over the life of the investment. The Company capitalizes certain direct costs relating to the loan origination activities and the cost is amortized over the life of the loan. |
Cash and Cash Equivalents | Cash and Cash Equivalents Cash consists of amounts deposited with high quality financial institutions. These deposits are guaranteed by the Federal Deposit Insurance Company up to an insurance limit. Cash equivalents include short-term, liquid investments in money market funds with original maturities of 90 days or less when purchased. |
Restricted Cash | Restricted Cash Restricted cash primarily consists of cash pledged as margin on repurchase agreements and derivative transactions. The duration of this restricted cash generally matches the duration of the related repurchase agreements or derivative transaction. |
Commercial Mortgage Loans | Commercial Mortgage Loans Held-for-Investment - Commercial mortgage loans that are held for investment purposes and are anticipated to be held until maturity, are carried at cost, net of unamortized acquisition expenses, discounts or premiums and unfunded commitments. Commercial mortgage loans, held for investment purposes, that are deemed to be impaired are carried at amortized cost less a specific allowance for loan losses. Interest income is recorded on the accrual basis and related discounts, premiums and acquisition expenses on investments are amortized over the life of the investment using the effective interest method. Amortization is reflected as an adjustment to interest income in the Company’s consolidated statements of operations. Guaranteed loan exit fees payable by the borrower upon maturity are accreted over the life of the investment using the effective interest method. The accretion of guaranteed loan exit fees is recognized in interest income in the Company's consolidated statements of operations. Held-for-Sale - Commercial mortgage loans that are intended to be sold in the foreseeable future are reported as held-for sale and are transferred at fair value and recorded at the lower of cost or fair value with changes recorded through the statements of operations. Unamortized loan origination costs for commercial mortgage loans held-for-sale that are carried at the lower of cost or fair value are capitalized as part of the carrying value of the loans and recognized upon the sale of such loans. Amortization of origination costs ceases upon transfer of commercial mortgage loans to held-for-sale. For the year ended December 31, 2019 , the Company originated $5.0 million of commercial mortgage loans held-for-sale and sold these loans during the period for net proceeds of approximately $5.0 million . Held-for-Sale, Accounted for Under the Fair Value Option - The fair value option provides an option to elect fair value as an alternative measurement for selected financial assets, financial liabilities, and written loan commitments. The Company has elected to measure commercial mortgage loans held-for-sale in the Company's TRS under the fair value option. These commercial mortgage loans are included in the Commercial mortgage loans, held-for-sale, measured at fair value in the consolidated balance sheet. Interest income received on commercial mortgage loans held-for-sale is recorded on the accrual basis of accounting and is included in interest income in the consolidated statements of operations. Real estate owned Real estate owned (“REO”) represents real estate acquired by the Company through foreclosure, deed in lieu of foreclosure, or purchase. For real estate acquired by the Company through foreclosure, REO assets are recorded at fair value at acquisition and are presented net of accumulated depreciation. For REO assets acquired through purchase, REO assets are recorded at cost at acquisition and are presented net of accumulated depreciation. Real estate assets are depreciated using the straight-line method over estimated useful lives of up to 40 years for buildings and improvements and up to 15 years for furniture, fixtures and equipment. Renovations and/or replacements that improve or extend the life of the real estate asset are capitalized and depreciated over their estimated useful lives. Leases Operating right of use assets "ROU" represent the Company’s right to use an underlying asset during the lease term and lease liabilities represent the Company’s obligation to make lease payments arising from the lease. ROU assets and lease liabilities are recognized at commencement date based on the present value of fixed lease payments over the lease term. Leases will be classified as either a finance or operating lease, with such classification affecting the pattern and classification of expense recognition in the consolidated statements of operations. For leases greater than 12 months, the Company determines, at the inception of the contract, if the arrangement meets the classification criteria for an operating or finance lease. For leases that have extension options, which can be exercised at the Company's discretion, management uses judgment to determine if it is reasonably certain that such extension options will be elected. If the extension options are reasonably certain to occur, the Company includes the extended term's lease payments in the calculation of the respective lease liability. Lease expense for lease payments is recognized on a straight-line basis over the lease term. The incremental borrowing rate used to discount the lease liability is determined at commencement of the lease, or upon modification of the lease, as the interest rate a lessee would have to pay to borrow on a fully collateralized basis over a similar term an amount equal to the lease payments in a similar economic environment. The Company's incremental borrowing rate considers information at both the corporate and property level and analysis of current market conditions for obtaining new financings. All leases as of December 31, 2019 were operating leases. Separately, on October 15, 2019, the Company acquired certain real estate assets which had an existing in-place lease asset. This in-place lease asset is recorded as an Intangible lease asset on the consolidated balance sheet and amortized using the straight-line method over the contractual life of the lease. Allowance for Loan Losses The allowance for loan losses reflects management's estimate of loan losses inherent in the loan portfolio as of the balance sheet date. The reserve is increased or decreased through the loan loss provision or (recovery) on the Company's consolidated statements of operations and is decreased by charge-offs when losses are confirmed through the receipt of assets, such as cash in a pre-foreclosure sale or upon ownership control of the underlying collateral in full satisfaction of the loan upon foreclosure or when significant collection efforts have ceased. The Company uses a uniform process for determining its allowance for loan losses. The allowance for loan losses includes a general, formula-based component and an asset-specific component. General reserves are recorded when (i) available information as of each balance sheet date indicates that it is probable a loss has occurred in the portfolio and (ii) the amount of the loss can be reasonably estimated. The Company estimates loss rates based on historical realized losses experienced in the industry, given the fact the Company has not experienced significant losses, and takes into account current collateral and economic conditions affecting the probability and severity of losses when establishing the allowance for loan losses. The Company performs a comprehensive analysis of its loan portfolio and assigns risk ratings to loans that incorporate management's current judgments about their credit quality based on all known and relevant internal and external factors that may affect collectability. The Company considers, among other things, payment status, lien position, borrower financial resources and investment in collateral, collateral type, project economics and geographic location as well as national and regional economic factors. This methodology results in loans being segmented by risk classification into risk rating categories that are associated with estimated probabilities of default and principal loss. Ratings range from "1" to "5" with "1" representing the lowest risk of loss and "5" representing the highest risk of loss. The asset-specific reserve component relates to reserves for losses on individual impaired loans. The Company considers a loan to be impaired when, based upon current information and events, it believes that it is probable that the Company will be unable to collect all amounts due under the contractual terms of the loan agreement. This assessment is made on an individual loan basis each quarter based on such factors as payment status, lien position, borrower financial resources and investment in collateral, collateral type, project economics and geographical location as well as national and regional economic factors. A reserve is established for an impaired loan when the present value of payments expected to be received, observable market prices or the estimated fair value of the collateral (for loans that are dependent on the collateral for repayment) is lower than the carrying value of that loan. For collateral dependent impaired loans, impairment is measured using the estimated fair value of collateral less the estimated cost to sell. Valuations are performed or obtained at the time a loan is determined to be impaired and designated non-performing, and they are updated if circumstances indicate that a significant change in value has occurred. The Advisor generally will use either the income approach through internally developed valuation models to estimate the fair value of the collateral for such loans or obtain external "as is" appraisals for loan collateral. A loan is also considered impaired if its terms are modified in a troubled debt restructuring ("TDR"). A TDR occurs when a concession is granted and the debtor is experiencing financial difficulties. Impairments on TDR loans are generally measured based on the present value of expected future cash flows discounted at the effective interest rate of the original loans. The Company generally designates non-performing loans at such time as (i) loan payments become 90-days past due; (ii) the loan has a maturity default; or (iii) in the opinion of the Company, it is probable the Company will be unable to collect all amounts due according to the contractual terms of the loan. Income recognition will generally be suspended when a loan is designated non-performing unless the loan is well secured, and resumed only when the suspended loan becomes contractually current and performance is demonstrated to have resumed. A loan will be written off when it is no longer realizable and legally discharged. |
Real Estate Securities | Real Estate Securities On the acquisition date, all of the Company’s commercial real estate securities were classified as available for sale and carried at fair value, and subsequently any unrealized gains or losses are recognized as a component of accumulated other comprehensive income or loss. The Company may elect the fair value option for its real estate securities, and as a result, any unrealized gains or losses on such real estate securities will be recorded in the Company’s consolidated statement of operations. No such election has been made to date. Related discounts, premiums and acquisition expenses on investments are amortized over the life of the investment using the effective interest method. Amortization is reflected as an adjustment to interest income in the Company’s consolidated statements of operations. Impairment Analysis of Real Estate Securities Commercial real estate securities for which the fair value option has not been elected are periodically evaluated for other-than-temporary impairment. If the fair value of a security is less than its amortized cost, the security is considered impaired. Impairment of a security is considered other-than-temporary when (i) the Company has the intent to sell the impaired security; (ii) it is more likely than not the Company will be required to sell the security; or (iii) the Company does not expect to recover the entire amortized cost of the security. If the Company determines that an other-than-temporary impairment exists and a sale is likely, the impairment charge is recognized as an impairment of assets on the Company's consolidated statement of operations. If a sale is not expected, the portion of the impairment charge related to credit factors is recorded as an impairment of assets on the Company's consolidated statement of operations with the remainder recorded as an unrealized gain or loss on investments reported as a component of accumulated other comprehensive income or loss. |
Repurchase Agreements | Repurchase Agreements Commercial mortgage loans and real estate securities sold under repurchase agreements have been treated as collateralized financing transactions because the Company maintains effective control over the transferred securities. Commercial mortgage loans and real estate securities financed through a repurchase agreement remain on the Company’s consolidated balance sheets as an asset and cash received from the purchaser is recorded as a liability. Interest paid in accordance with repurchase agreements is recorded in interest expense on the Company's consolidated statements of operations. Share Repurchase Program The Company has a Share Repurchase Program (the "SRP"), which became effective as of February 28, 2016, that enables stockholders to sell their shares to the Company. Subject to certain conditions, stockholders that purchased shares of our common stock or received their shares from us (directly or indirectly) through one or more non-cash transactions and have held their shares for a period of at least one year may request that we repurchase their shares of common stock so long as the repurchase otherwise complies with the provisions of Maryland law. Repurchase requests made following the death or qualifying disability of a stockholder will not be subject to any minimum holding period. On August 10, 2017, our board of directors amended the SRP to provide that the repurchase price per share for requests will be equal to the lesser of (i) our most recent estimated per-share NAV, as approved by our board of directors from time to time, and (ii) our book value per share, computed in accordance with GAAP, multiplied by a percentage equal to (i) 92.5% , if the person seeking repurchase has held his or her shares for a period greater than one year and less than two years; (ii) 95% , if the person seeking repurchase has held his or her shares for a period greater than two years and less than three years; (iii) 97.5% , if the person seeking repurchase has held his or her shares for a period greater than three years and less than four years; or (iv) 100% , if the person seeking repurchase has held his or her shares for a period greater than four years or in the case of requests for death or disability. Repurchases pursuant to the SRP, when requested, generally will be made semiannually (each six -month period ending June 30 or December 31, a “fiscal semester”). Repurchases for any fiscal semester will be limited to a maximum of 2.5% of the weighted average number of shares of common stock outstanding during the previous fiscal year, with a maximum for any fiscal year of 5.0% of the weighted average number of shares of common stock outstanding during the previous fiscal year. Funding for repurchases pursuant to the SRP for any given fiscal semester will be limited to proceeds received during that same fiscal semester through the issuance of common stock pursuant to any Dividend Reinvestment Plan ("DRIP") in effect from time to time, provided that the board of directors has the power, in its sole discretion, to determine the amount of shares repurchased during any fiscal semester as well as the amount of funds to be used for that purpose. Due to these limitations, we cannot guarantee that we will be able to accommodate all repurchase requests made during any fiscal semester or fiscal year. However, a stockholder may withdraw its request at any time or ask that we honor the request when funds are available. Pending repurchase requests will be honored on a pro rata basis. We will generally pay repurchase proceeds, less any applicable tax or other withholding required by law, by the 31st day following the end of the fiscal semester during which the repurchase request was made. When a stockholder requests a redemption and the redemption is approved by the board of directors, the Company will reclassify such obligation from equity to a liability based on the settlement value of the obligation. Shares repurchased under the SRP will have the status of authorized but unissued shares. |
Deferred Financing Costs | Deferred Financing Costs The deferred financing costs related to the Company's various Master Repurchase Agreements as well as certain prepaid subscription costs are included in Prepaid expenses and other assets on the consolidated balance sheets. Deferred financing cost on the Company's collateralized debt obligations ("CLO") are netted against the Company's CLO payable in the Collateralized debt obligations on the consolidated balance sheets. Deferred financing costs are amortized over the terms of the respective financing agreement using the effective interest method and included in interest expense on the Company's consolidated statements of operations. Unamortized deferred financing costs are generally expensed when the associated debt is refinanced or repaid before maturity. |
Share Repurchase Program | Repurchase Agreements Commercial mortgage loans and real estate securities sold under repurchase agreements have been treated as collateralized financing transactions because the Company maintains effective control over the transferred securities. Commercial mortgage loans and real estate securities financed through a repurchase agreement remain on the Company’s consolidated balance sheets as an asset and cash received from the purchaser is recorded as a liability. Interest paid in accordance with repurchase agreements is recorded in interest expense on the Company's consolidated statements of operations. Share Repurchase Program The Company has a Share Repurchase Program (the "SRP"), which became effective as of February 28, 2016, that enables stockholders to sell their shares to the Company. Subject to certain conditions, stockholders that purchased shares of our common stock or received their shares from us (directly or indirectly) through one or more non-cash transactions and have held their shares for a period of at least one year may request that we repurchase their shares of common stock so long as the repurchase otherwise complies with the provisions of Maryland law. Repurchase requests made following the death or qualifying disability of a stockholder will not be subject to any minimum holding period. On August 10, 2017, our board of directors amended the SRP to provide that the repurchase price per share for requests will be equal to the lesser of (i) our most recent estimated per-share NAV, as approved by our board of directors from time to time, and (ii) our book value per share, computed in accordance with GAAP, multiplied by a percentage equal to (i) 92.5% , if the person seeking repurchase has held his or her shares for a period greater than one year and less than two years; (ii) 95% , if the person seeking repurchase has held his or her shares for a period greater than two years and less than three years; (iii) 97.5% , if the person seeking repurchase has held his or her shares for a period greater than three years and less than four years; or (iv) 100% , if the person seeking repurchase has held his or her shares for a period greater than four years or in the case of requests for death or disability. Repurchases pursuant to the SRP, when requested, generally will be made semiannually (each six -month period ending June 30 or December 31, a “fiscal semester”). Repurchases for any fiscal semester will be limited to a maximum of 2.5% of the weighted average number of shares of common stock outstanding during the previous fiscal year, with a maximum for any fiscal year of 5.0% of the weighted average number of shares of common stock outstanding during the previous fiscal year. Funding for repurchases pursuant to the SRP for any given fiscal semester will be limited to proceeds received during that same fiscal semester through the issuance of common stock pursuant to any Dividend Reinvestment Plan ("DRIP") in effect from time to time, provided that the board of directors has the power, in its sole discretion, to determine the amount of shares repurchased during any fiscal semester as well as the amount of funds to be used for that purpose. Due to these limitations, we cannot guarantee that we will be able to accommodate all repurchase requests made during any fiscal semester or fiscal year. However, a stockholder may withdraw its request at any time or ask that we honor the request when funds are available. Pending repurchase requests will be honored on a pro rata basis. We will generally pay repurchase proceeds, less any applicable tax or other withholding required by law, by the 31st day following the end of the fiscal semester during which the repurchase request was made. When a stockholder requests a redemption and the redemption is approved by the board of directors, the Company will reclassify such obligation from equity to a liability based on the settlement value of the obligation. Shares repurchased under the SRP will have the status of authorized but unissued shares. |
Offering and Related Costs | Offering and Related Costs The Company is currently offering shares of the Company’s common stock, Series A convertible preferred stock (“Series A Preferred Stock”) and Series C convertible preferred stock (the “Series C Preferred Stock,” and, together with the Series A Preferred stock, the “Preferred Stock”) in private placements exempt from the registration requirements of the Securities Act of 1933, as amended (the “Offering”). In connection with the Offering, the Company incurred various offering costs and will continue to incur these costs until the Offering is complete. These offering costs include but are not limited to legal, accounting, printing, mailing and filing fees, and diligence expenses of broker-dealers. Offering costs for the common stock are recorded in the Company’s stockholders’ equity, while the offering costs for the Preferred Stock are included within Redeemable convertible preferred stock Series A and Redeemable convertible preferred stock series C, respectively, on the Company’s consolidated balance sheets. |
Distribution Reinvestment Plan | Distribution Reinvestment Plan Pursuant to the DRIP, stockholders may elect to reinvest distributions by purchasing shares of common stock in lieu of receiving cash. No dealer manager fees or selling commissions are paid with respect to shares purchased pursuant to the DRIP. Participants purchasing shares pursuant to the DRIP have the same rights and are treated in the same manner as if such shares were issued pursuant to the Offering. The board of directors may designate that certain cash or other distributions be excluded from the DRIP. The Company has the right to amend any aspect of the DRIP or terminate the DRIP with ten days ’ notice to participants. Shares issued under the DRIP are recorded to equity in the consolidated balance sheets in the period distributions are declared. |
Share-Based Compensation | Share-Based Compensation The Company has a share-based incentive plan for certain of the Company's directors, officers and employees of the Advisor and its affiliates. Share-based awards are measured at the grant date fair value and is recognized as compensation expense on a on a straight line basis over the related vesting period of the award. |
Income Taxes | Income Taxes The Company has conducted its operations to qualify as a REIT for U.S. federal income tax purposes beginning with its taxable year ended December 31, 2013 . As a REIT, if the Company meets certain organizational and operational requirements and distributes at least 90% of its "REIT taxable income" (determined before the deduction of dividends paid and excluding net capital gains) to its stockholders in a year, it will not be subject to U.S. federal income tax to the extent of the income that it distributes. However, even if the Company qualifies for taxation as a REIT, it may be subject to certain state and local taxes on income in addition to U.S. federal income and excise taxes on its undistributed income. The Company, through its TRS, is indirectly subject to U.S. federal, state and local income taxes. The Company’s TRS is not consolidated for U.S. federal income tax purposes, but is instead taxed as a C corporation. For financial reporting purposes, the TRS is consolidated and a provision for current and deferred taxes is established for the portion of earnings recognized by the Company with respect to its interest in its TRS. Total income tax expense for the years ended December 31, 2019 , December 31, 2018 and December 31, 2017 were $4.5 million , $0.1 million and $0.2 million respectively. The Company uses a more-likely-than-not threshold for recognition and derecognition of tax positions taken or to be taken in a tax return. The Company has assessed its tax positions for all open tax years beginning with December 31, 2016 and concluded that there were no uncertainties to be recognized. The Company’s accounting policy with respect to interest and penalties related to tax uncertainties is to classify these amounts as provision for income taxes. The Company utilizes the TRS to reduce the impact of the prohibited transaction tax and to avoid penalty for the holding of assets not qualifying as real estate assets for purposes of the REIT asset tests. Any income associated with a TRS is fully taxable because the TRS is subject to federal and state income taxes as a domestic C corporation based upon its net income. |
Derivatives and Hedging Activities | Derivatives and Hedging Activities In the normal course of business, the Company is exposed to the effect of interest rate changes and may undertake a strategy to limit these risks through the use of derivatives. The Company uses derivatives primarily to economically hedge against interest rates, CMBS spreads and macro market risk in order to minimize volatility. The Company may use a variety of derivative instruments that are considered conventional, including but not limited to: Treasury note futures and credit derivatives on various indices including CMBX and CDX. The Company recognizes all derivatives on the consolidated balance sheets at fair value. The Company does not designate derivatives as hedges to qualify for hedge accounting for financial reporting purposes and therefore any net payments under, or fluctuations in the fair value of these derivatives have been recognized currently in unrealized (gain)/loss on derivative instruments in the accompanying consolidated statements of operations. The Company records derivative asset and liability positions on a gross basis with any collateral posted with or received from counterparties recorded separately within Restricted cash on the Company’s consolidated balance sheets. Certain derivatives that the Company has entered into are subject to master netting agreements with its counterparties, allowing for netting of the same transaction, in the same currency, on the same date. |
Per Share Data | Per Share Data The Company’s Preferred Stock is considered a participating security. As such, the Company is required to include the Preferred Stock in the calculation of basic earnings per share and calculate basic earnings per share using the two-class method. The Company’s dilutive earnings per share calculation is computed using the more dilutive result of the treasury stock method, assuming the participating security is a potential common share, or the two-class method, assuming the participating security is not converted. The Company calculates basic earnings per share by dividing net income applicable to common stock for the period by the weighted-average number of shares of common stock outstanding for that period. Diluted earnings per share reflects the potential dilution that could occur from shares outstanding if potential shares of common stock with a dilutive effect have been issued in connection with the restricted stock plan or upon conversion of the outstanding shares of the Company’s Preferred Stock, except when doing so would be anti-dilutive. |
Reportable Segments | Reportable Segments The Company has determined that it has four reportable segments based on how the chief operating decision maker reviews and manages the business. The four reporting segments are as follows: • The real estate debt business which is focused on originating, acquiring and asset managing commercial real estate debt investments, including first mortgage loans, subordinate mortgages, mezzanine loans and participations in such loans. • The real estate securities business which is focused on investing in and asset managing commercial real estate securities primarily consisting of CMBS and may include unsecured REIT debt, CDO notes and other securities. • The commercial Conduit business in the Company's TRS, which is focused on originating and subsequently selling fixed-rate commercial real estate loans into the CMBS securitization market. • The real estate owned business represents real estate acquired by the Company through foreclosure, deed in lieu of foreclosure, or purchase. |
Redeemable Convertible Preferred Stock | Redeemable Convertible Preferred Stock The Company’s Preferred Stock is classified outside of permanent equity in the consolidated balance sheets. Subject to certain conditions, the Preferred Stock is redeemable at the option of the holder of Preferred Stock, outside of the control of the Company. As set forth in the Articles Supplementary relating to each of the Series A Preferred Stock and the Series C Preferred Stock (the “Articles Supplementary”) to the Company’s Articles of Amendment and Restatement, the Preferred Stock is redeemable for shares of the Company's common stock, $0.01 par value per share (the "Common Stock") at the option of the shareholder upon a change of control (as defined in the Articles Supplementary) or after the sixth anniversary of the date of issuance. A change in control of the Company occurs if any person acquires more than 50% of the total economic interests or voting power of all securities of the Company, other than in a liquidity event. Shares of Preferred Stock rank senior to shares of Common Stock with respect to rights to receive dividends and to participate in distributions or payments upon any voluntary or involuntary liquidation, dissolution or winding up of the Company. Dividends payable on each share of Preferred Stock will be equal to the greater of (i) an amount equal to $16.67 per share and (ii) the monthly dividend that would have been paid had such share of Preferred Stock been converted to a share of Common Stock, subject to proration in the event that such share of Preferred Stock was not outstanding for the full month. Immediately prior to a “Liquidity Event,” each outstanding share of Series A Preferred Stock shall convert into 299.2 shares of Common Stock, subject to anti-dilution adjustments (the “Conversion Rate”). Series C Preferred Stock will convert into shares of Common Stock at the same Conversion Rate on the one-year anniversary of a Liquidity Event, subject to the Company’s right to accelerate the conversion to a date no earlier than six months after the Liquidity Event, upon at least ten days prior notice to the holders of the Series C Preferred Stock. A “Liquidity Event” is defined as (i) the listing of the Common Stock on a national securities exchange or quotation on an electronic inter-dealer quotation system; (ii) a merger or business combination involving the Company pursuant to which outstanding shares Common Stock are exchanged for securities of another company which are listed on a national securities exchange or quoted on an electronic inter-dealer quotation system; or (iii) any other transaction or series of transaction that results in all shares of Common Stock being transferred or exchange for cash or securities which are listed on a national securities exchange or quoted on an electronic inter-dealer quotation system. If there has not been a Liquidity Event within six years from the initial issuance of the Preferred Stock, each holder of Preferred Stock shall have the right to convert all, but not less than all, of the Preferred Stock held by such holder into Common Stock at the Conversion Rate. Each holder also has the option to convert its shares of Preferred Stock into Common Stock upon a change in control (as defined in the respective Articles Supplementary for the Series A Preferred Stock and Series C Preferred Stock) of the Company. In addition, neither the Company nor a holder of shares of Preferred Stock may redeem shares of the Preferred Stock until six years from the initial issuance of the Preferred Stock, except in cases of a change in control (as defined in the respective Articles Supplementary). Holders of the Preferred Stock are entitled to vote on each matter submitted to a vote of the stockholders of the Company upon which the holders of Common Stock are entitled to vote, upon which the holders of the Preferred Stock and holders of the Common Stock shall vote together as a single class. The number of votes applicable to a share of Preferred Stock will be equal to the number of shares of Common Stock a share of Preferred Stock could have been converted into as of the record date set for purposes of such stockholder vote (rounded down to the nearest whole number of shares of Common Stock). In addition, the affirmative vote of the holders of two-thirds of the outstanding shares of Preferred Stock is required to approve the issuance of any equity securities senior to the Preferred Stock and to take certain actions materially adverse to the holders of the Preferred Stock. |
Recently Adopted Accounting Pronouncements and Accounting Pronouncements Not Yet Adopted | Recently Adopted Accounting Pronouncements In February 2016, the Financial Accounting Standards Board ("FASB") issued Accounting Standard Update ("ASU") 2016-02 ("ASC 842"), Leases, which replaced Topic 840, Leases, and requires lessees to recognize leases on the balance sheet and disclose key information about leasing arrangements ("ASU 2016-02"). ASC 842 was subsequently amended by ASU 2018-01, “Land Easement Practical Expedient for Transition to ASC 842” ("ASU 2018-01"); ASU 2018-10, Codification Improvements to ASC 842, Leases” ("ASU 2018-10"); and ASU 2018-11, “Targeted Improvements” ("ASU 2018-11"). The new standard establishes a right-of-use ("ROU") model that requires a lessee to recognize a ROU asset and lease liability on the balance sheet for all leases with a term longer than 12 months. The Company adopted ASC 842 on January 1, 2019. Accounting Pronouncements Not Yet Adopted In June 2016, the FASB issued Accounting Standards Update (“ASU”) 2016-13, Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments. The standard and subsequent amendments, known as the Current Expected Credit Loss (“CECL”) model, significantly changes how entities will measure credit losses for most financial assets and certain other instruments that are not measured at fair value through net income. CECL amends the existing credit loss model to reflect a reporting entity's current estimate of all expected credit losses, not only based on historical experience and current conditions, but also by including reasonable and supportable forecasts incorporating forward-looking information. For available-for-sale (“AFS”) debt securities, unrealized credit losses will be recognized as allowances rather than reductions in amortized cost basis and elimination of the OTTI concept will result in more frequent estimation of credit losses. ASU No. 2016-13 is effective for fiscal years and interim periods beginning after December 15, 2019, and will be adopted through a cumulative-effect adjustment to accumulated deficit as of January 1, 2020. The CECL reserve required under ASU 2016-13 is a valuation account that is deducted from the amortized cost basis of the related loans and AFS debt securities on our consolidated balance sheets, which will reduce our stockholders’ equity. The initial CECL reserve recorded on January 1, 2020 will be reflected as a direct charge against retained earnings; however, future net changes to the CECL reserve will be recognized in net income on our consolidated statement of operations. ASU 2016-13 does not require use of a particular method for determining the CECL reserve, but it does specify the allowance should be based on relevant information about past events, including historical loss experience, composition of the current loan and AFS debt securities portfolio, current conditions, and reasonable and supportable forecasts for the expected term of each loan. We expect that recognition of credit losses will generally be accelerated under the CECL model. Additionally, but for a few narrow exceptions, ASU 2016-13 does not have a minimum threshold for recognition of impairment losses and requires that all financial instruments, including those for which there is a low risk of loss, incur some amount of valuation reserve to reflect the inherent risk of loss regardless of credit quality, amount of subordinate capital, or other risk mitigants. As part of the implementation process, we have utilized loan loss forecasting models and have implemented policies, systems and controls necessary for the implementation and ongoing measurement of the CECL reserve. We elected to utilize a widely-used analytical model incorporating a loss-given-default methodology and loan performance data for commercial real estate loans dating back to 1998. Our loans may include commitments to fund incremental proceeds to our borrowers over the life of the loan, which are also subject to the CECL model. The CECL reserve related to future loan funding will be recorded as a component of Other Liabilities on our balance sheet and be estimated using the same process as for our outstanding loan balances. Changes in this component of the CECL reserve will similarly impact our consolidated net income. Upon adoption of ASU 2016-13 on January 1, 2020, we expect to record a cumulative-effect adjustment to our accumulated deficit of $7.8 million , or $0.18 book value per share, which is 0.27% of the aggregate commitment amount of the Company’s loan portfolio at December 31, 2019. We do not expect the impact of CECL on our portfolio of AFS debt securities to be material. In August 2018, the FASB issued ASU 2018-13, "Fair Value Measurement (Topic 820), Disclosure Framework - Changes to the Disclosure Requirements for Fair Value Measurement" ("ASU 2018-13"). The guidance provides amendments to the fair value measurement disclosure requirements of ASC 820. ASU 2018-13 is effective for all entities for fiscal years beginning after December 15, 2019, including interim periods therein. Early adoption is permitted for any eliminated or modified disclosures upon issuance of this ASU. The Company is currently evaluating the impact of this new guidance. The Company does not expect the adoption of ASU 2018-13 to have a material impact on its financial statements and related discourses. |
Fair Value of Financial Instruments | Fair Value of Financial Instruments GAAP establishes a hierarchy of valuation techniques based on the observability of inputs used in measuring financial instruments at fair values. GAAP establishes market-based or observable inputs as the preferred source of values, followed by valuation models using management assumptions in the absence of market inputs. The three levels of the hierarchy are described below: • Level I - Inputs are unadjusted, quoted prices in active markets for identical assets or liabilities at the measurement date. • Level II - Inputs (other than quoted prices included in Level I) are either directly or indirectly observable for the asset or liability through correlation with market data at the measurement date and for the duration of the instrument’s anticipated life. • Level III - Unobservable inputs that reflect the entity's own assumptions about the assumptions that market participants would use in the pricing of the asset or liability and are consequently not based on market activity, but rather through particular valuation techniques. The determination of where an asset or liability falls in the above hierarchy requires significant judgment and factors specific to the asset or liability. In instances where the determination of the fair value measurement is based on inputs from different levels of the fair value hierarchy, the level in the fair value hierarchy within which the entire fair value measurement falls is based on the lowest level input that is significant to the fair value measurement in its entirety. The Company evaluates its hierarchy disclosures each quarter and depending on various factors, it is possible that an asset or liability may be classified differently from quarter to quarter. The Company has implemented valuation control processes to validate the fair value of the Company's financial instruments measured at fair value including those derived from pricing models. These control processes are designed to assure that the values used for financial reporting are based on observable inputs wherever possible. In the event that observable inputs are not available, the control processes are designed to assure that the valuation approach utilized is appropriate and consistently applied and the assumptions are reasonable. Financial Instruments Measured at Fair Value on a Recurring Basis CMBS is recorded in real estate securities, available for sale, measured at fair value on the consolidated balance sheets, are valued utilizing both observable and unobservable market inputs. These factors include projected future cash flows, ratings, subordination levels, vintage, remaining lives, credit issues, and recent trades of similar real estate securities. Depending upon the significance of the fair value inputs used in determining these fair values, these real estate securities are classified in either Level II or Level III of the fair value hierarchy. As of December 31, 2019 , the Company obtained third party pricing for determining the fair value of each CMBS investment, which resulted in a Level II classification. As of December 31, 2018 , the Company classified the real estate securities, available for sale, measured at fair value as Level III. Commercial mortgage loans held-for-sale, measured at fair value in the Company's TRS are initially recorded at transaction proceeds, which are considered to be the best initial estimate of fair value. The Company engaged the services of a third party independent valuation firm to determine fair value of certain investments held by the Company. Fair value is determined using a discounted cash flow model that primarily considers changes in interest rates and credit spreads, weighted average life and current performance of the underlying collateral. The Company classified the commercial mortgage loans held-for-sale, measured at fair value as Level III. The fair value for Treasury note futures is derived using market prices. Treasury note futures trade on the Chicago Mercantile Exchange (“CME”). The instruments are a variety of recently issued 10-year U.S. Treasury notes. The future contracts are liquid and are centrally cleared through the CME. Treasury note futures are generally categorized in Level I of the fair value hierarchy. The fair value for credit default swaps and interest rate swaps contracts are derived using pricing models that are widely accepted by marketplace participants. Credit default swaps and interest rate swaps are traded in the OTC market. The pricing models take into account multiple inputs including specific contract terms, interest rate yield curves, interest rates, credit curves, recovery rates, and/or current credit spreads obtained from swap counterparties and other market participants. Most inputs into the models are not subjective as they are observable in the marketplace or set per the contract. Valuation is primarily determined by the difference between the contract spread and the current market spread. The contract spread (or rate) is generally fixed and the market spread is determined by the credit risk of the underlying debt or reference entity. If the underlying indices are liquid and the OTC market for the current spread is active, credit default swaps and interest rate swaps are categorized in Level II of the fair value hierarchy. If the underlying indices are illiquid and the OTC market for the current spread is not active, credit default swaps are categorized in Level III of the fair value hierarchy. The credit default swaps and interest rate swaps are generally categorized in Level II of the fair value hierarchy. |
Commercial Mortgage Loans (Tabl
Commercial Mortgage Loans (Tables) | 12 Months Ended |
Dec. 31, 2019 | |
Receivables [Abstract] | |
Summary of Loans Receivable by Class | The following table represents the composition by loan type of the Company's commercial mortgage loans, held-for-sale, measured at fair value (dollars in thousands): December 31, 2019 December 31, 2018 Loan Type Par Value Percentage Par Value Percentage Multifamily $ 78,250 69.6 % $ 34,000 44.1 % Industrial 23,625 21.0 % — — % Hospitality 8,000 7.1 % 27,800 36.1 % Retail 2,613 2.3 % — — % Office — — % 15,300 19.8 % Total $ 112,488 100.0 % $ 77,100 100.0 % The following table represents the composition by loan type of the Company's commercial mortgage loans portfolio, excluding commercial mortgage loans, held for investment (dollars in thousands). December 31, 2019 December 31, 2018 Loan Type Par Value Percentage Par Value Percentage Multifamily $ 1,491,971 53.9 % $ 1,001,540 45.2 % Office 414,772 15.0 % 357,819 16.1 % Hospitality 446,562 16.1 % 347,080 15.6 % Industrial 118,743 4.3 % 65,871 3.0 % Retail 111,620 4.0 % 262,622 11.8 % Mixed Use 58,808 2.1 % 120,647 5.4 % Self Storage 67,767 2.4 % 49,957 2.2 % Land 16,400 0.6 % 16,400 0.7 % Manufactured Housing 44,656 1.6 % — — % Total $ 2,771,299 100 % $ 2,221,936 100 % The following table presents the activity in the Company's allowance for loan losses (dollars in thousands): Year Ended December 31, 2019 2018 Beginning of period $ 4,836 $ 1,466 Loan loss provision/(recovery) 3,007 3,370 Charge-offs (6,922 ) — Ending allowance for loan losses $ 921 $ 4,836 The following table is a summary of the Company's commercial mortgage loans, held-for-investment, carrying values by class (dollars in thousands): December 31, 2019 December 31, 2018 Senior loans $ 2,721,325 $ 2,198,555 Mezzanine loans 41,638 13,111 Total gross carrying value of loans 2,762,963 2,211,666 Less: Allowance for loan losses (1) 921 4,836 Total commercial mortgage loans, held-for-investment, net $ 2,762,042 $ 2,206,830 ________________________ (1) Includes $0.0 million and $4.1 million of loan loss provision specifically reserved on 1 loan in non-performing status as of December 31, 2019 and December 31, 2018, respectively. |
Loan Portfolio Assessment and Risk Ratings | As part of the Company's process for monitoring the credit quality of its commercial mortgage loans, excluding those held-for-sale, measured at fair value, it performs a quarterly loan portfolio assessment and assigns risk ratings to each of its loans. The loans are scored on a scale of 1 to 5 as follows: Investment Rating Summary Description 1 Investment exceeding fundamental performance expectations and/or capital gain expected. Trends and risk factors since time of investment are favorable. 2 Performing consistent with expectations and a full return of principal and interest expected. Trends and risk factors are neutral to favorable. 3 Performing investments requiring closer monitoring. Trends and risk factors show some deterioration. 4 Underperforming investment with the potential of some interest loss but still expecting a positive return on investment. Trends and risk factors are negative. 5 Underperforming investment with expected loss of interest and some principal. |
Allocation by Risk Rating | The following table represents the allocation by risk rating for the Company's commercial mortgage loans, excluding loans classified as commercial mortgage loans, held-for-sale, measured at fair value: December 31, 2019 December 31, 2018 Risk Rating Number of Loans Par Value Risk Rating Number of Loans Par Value 1 — $ — 1 2 23,250 2 113 2,452,330 2 87 1,965,186 3 8 298,994 3 9 202,400 4 1 19,975 4 1 14,300 5 — — 5 1 16,800 122 $ 2,771,299 100 $ 2,221,936 |
Real Estate Notes Receivable Rollforward | For the year ended December 31, 2019 and December 31, 2018 , the activity in the Company's commercial mortgage loans, held-for-investment portfolio was as follows (dollars in thousands): Year Ended December 31, 2019 2018 Balance at Beginning of Year $ 2,206,830 $ 1,402,046 Acquisitions and originations 1,326,983 1,608,512 Principal repayments (771,774 ) (778,520 ) Discount accretion/premium amortization 6,264 4,648 Loans transferred from/(to) commercial real estate loans, held-for-sale 10,100 (16,750 ) Net fees capitalized into carrying value of loans (5,339 ) (9,736 ) Loan Loss recovery/(provision) (3,007 ) (3,370 ) Charge-off from allowance 6,922 — Transfer on deed in lieu of foreclosure to real estate owned (14,937 ) — Balance at End of Period $ 2,762,042 $ 2,206,830 |
Real Estate Securities (Tables)
Real Estate Securities (Tables) | 12 Months Ended |
Dec. 31, 2019 | |
Investments, Debt and Equity Securities [Abstract] | |
Summary of Real Estate Securities | The following is a summary of the Company's real estate securities, CMBS (dollars in thousands): December 31, 2019 Type Interest Rate Maturity Par Value Fair Value CMBS 1 4.7% 5/15/2028 $13,250 $13,274 CMBS 2 3.8% 6/15/2032 12,131 12,151 CMBS 3 4.1% 2/15/2036 40,000 40,186 CMBS 4 3.7% 5/15/2036 18,500 18,535 CMBS 5 3.1% 4/15/2034 15,000 15,019 CMBS 6 3.2% 5/15/2037 13,500 13,525 CMBS 7 3.4% 5/15/2037 15,000 15,028 CMBS 8 3.2% 6/15/2037 7,000 7,013 CMBS 9 3.6% 2/15/2036 9,600 9,641 CMBS 10 3.5% 8/15/2036 10,000 10,027 CMBS 11 3.6% 6/15/2037 8,000 8,015 CMBS 12 3.3% 7/15/2038 13,000 13,022 CMBS 13 3.3% 9/15/2037 32,000 32,074 CMBS 14 3.7% 9/15/2037 24,000 24,084 CMBS 15 3.3% 10/19/2038 50,000 50,094 CMBS 16 3.7% 10/19/2038 26,000 26,029 CMBS 17 3.2% 6/15/2034 15,000 15,022 CMBS 18 3.5% 6/15/2034 6,500 6,509 CMBS 19 3.9% 6/15/2034 12,000 12,022 CMBS 20 3.1% 12/15/2029 20,000 20,021 CMBS 21 3.4% 12/15/2029 25,000 25,025 December 31, 2018 Type Interest Rate Maturity Par Value Fair Value CMBS 1 5.4% 5/15/2022 $13,250 $13,164 CMBS 2 4.6% 6/26/2025 13,500 13,248 |
Available-for-Sale Securities | The following table provides information on the amounts of gain/(loss) on the Company's real estate securities, CMBS, available-for-sale (dollars in thousands): Year Ended December 31, 2019 2018 2017 Unrealized gain/(loss) available-for-sale securities $ (978 ) $ (459 ) $ 19 Reclassification of net (gain)/loss on available-for-sale securities included in net income (loss) — — 481 Unrealized gain/(loss) available-for-sale securities, net of reclassification adjustment $ (978 ) $ (459 ) $ 500 The following table shows the amortized cost, unrealized gain/(loss) and fair value of the Company's CMBS investments (dollars in thousands): Amortized Cost Unrealized Gain Unrealized Loss Fair Value December 31, 2019 $ 387,294 $ 1 $ (979 ) $ 386,316 December 31, 2018 $ 26,871 $ — (459 ) $ 26,412 |
Real Estate Owned (Tables)
Real Estate Owned (Tables) | 12 Months Ended |
Dec. 31, 2019 | |
Banking and Thrift [Abstract] | |
Real Estate Owned | The following table summarizes the Company's real estate asset acquisitions for the twelve months ended December 31, 2019 (dollars in thousands): As of December 31, 2019 Acquisition Date Property Type Primary Location(s) Land Building and Improvements Furniture, Fixtures and Equipment Accumulated Depreciation Real Estate Owned, net August 2019 (1)(2) Hotel Chicago, IL $ — $ 8,110 $ — $ (86 ) $ 8,024 October 2019 (1) Office Jeffersonville, IN 1,887 25,554 — (133 ) 27,309 $ 1,887 $ 33,664 $ — $ (219 ) $ 35,333 ________________________ (1) Refer to Note 2 for the useful life of the above assets (2) Represents assets acquired by the Company by completing a deed-in-lieu of foreclosure transaction |
Leases (Tables)
Leases (Tables) | 12 Months Ended |
Dec. 31, 2019 | |
Leases [Abstract] | |
Operating Lease Right of Use Assets | operating right of use asset recognized in the consolidated balance sheet for the twelve months ended December 31, 2019 (dollars in thousands): Acquisition Date Property Type Primary Location(s) Operating Right of Use Asset Gross Accumulated Amortization Operating Right of Use Asset, net of Amortization August 2019 Hotel Chicago, IL $ 6,109 $ (130 ) $ 5,979 $ 6,109 $ (130 ) $ 5,979 |
Maturity of Operating Lease Liability | schedule of minimum future lease payments (dollars in thousands): Minimum Future Lease Payments December 31, 2019 2020 $ 398 2021 410 2022 422 2023 435 2024 448 2025 and beyond 39,438 Total undiscounted lease payments $ 41,551 Less: Amount representing interest (35,415 ) Present value of lease liability $ 6,136 |
Schedule of Intangible Leased Assets | The following table summarizes the Company's intangible lease asset recognized in the consolidated balance sheet for the twelve months ended December 31, 2019 (dollars in thousands): Acquisition Date Property Type Primary Location(s) Intangible Lease Asset Gross Accumulated Amortization Intangible Lease Asset, net of Amortization October 2019 Office Jeffersonville, IN $ 14,509 $ (131 ) $ 14,377 $ 14,509 $ (131 ) $ 14,377 |
Schedule of Future Minimum Payments to be Received | The following table summarizes the Company's schedule of future minimum rents to be received (dollars in thousands): Minimum Rent December 31, 2019 2020 $ 2,530 2021 2,568 2022 2,607 2023 2,646 2024 2,686 2025 and beyond 36,895 Total minimum rent $ 49,932 |
Schedule of Expected Future Amortization Expense | The following table summarizes the Company's expected amortization for intangible assets over the next five years, assuming no further acquisitions or dispositions (dollars in thousands): Amortization Expense December 31, 2019 2020 $ (825 ) 2021 (825 ) 2022 (825 ) 2023 (825 ) 2024 (825 ) |
Debt (Tables)
Debt (Tables) | 12 Months Ended |
Dec. 31, 2019 | |
Debt Disclosure [Abstract] | |
Schedule of Repurchase Facilities and Agreements | The details of the Company's Repo Facilities at December 31, 2019 and December 31, 2018 are as follows (dollars in thousands): As of December 31, 2019 Repurchase Facility Committed Financing Amount Outstanding Interest Expense (1) Ending Weighted Average Interest Rate Initial Term Maturity JPM Repo Facility (2) $ 300,000 $ 107,526 $ 6,862 4.51 % 1/30/2021 USB Repo Facility (3) 100,000 — 622 N/A 6/15/2020 CS Repo Facility (4) 300,000 87,375 5,563 4.84 % 3/27/2020 WF Repo Facility (5) 175,000 24,942 1,333 3.65 % 11/21/2020 Barclays Revolver Facility (6) 100,000 — 976 N/A 9/20/2021 Barclays Repo Facility (7) 300,000 32,700 1,260 3.80 % 3/15/2022 Total $ 1,275,000 $ 252,543 $ 16,616 ________________________ (1) For the year ended December 31, 2019 . Includes amortization of deferred financing costs. (2) On September 3, 2019, the committed financing amount was downsized from $520 million to $300 million and the maturity date was amended to January 30, 2021. (3) Includes two one -year extensions at the option of an indirect wholly-owned subsidiary of the Company, which may be exercised upon the satisfaction of certain conditions. (4) On March 26, 2019, the Company exercised the extension option upon the satisfaction of certain conditions, and extended the term maturity to March 27, 2020. (5) Includes three one -year extensions at the Company’s option, which may be exercised upon the satisfaction of certain conditions. (6) On September 13, 2019, the Company exercised the extension option, and extended the term maturity to September 20, 2021. There is one more one -year extension option available at the Company's discretion. (7) Includes two one -year extensions at the Company's option. As of December 31, 2018 Repurchase Facility Committed Financing Amount Outstanding Interest Expense (1) Ending Weighted Average Interest Rate Initial Term Maturity JPM Repo Facility (2) $ 520,000 $ 72,906 $ 7,838 4.55 % 1/30/2020 GS Repo Facility (3) — — 470 N/A 12/27/2018 USB Repo Facility (4) 100,000 — 594 4.71 % 6/15/2020 CS Repo Facility (5) 300,000 76,534 6,594 4.69 % 6/19/2019 WF Repo Facility (6) 175,000 — 86 4.71 % 11/21/2020 Barclays Facility (7) 100,000 — 1,445 6.24 % 9/19/2019 Total $ 1,195,000 $ 149,440 $ 17,027 ________________________ (1) For the year ended December 31, 2018. Includes amortization of deferred financing costs. (2) On January 30, 2018 the committed financing amount was upsized from $ 300 million to $ 520 million and the maturity date was amended to January 30, 2020 . Includes a one -year extension at the Company's option. (3) Matured on December 27, 2018. Committed balance was $250 million prior to maturity. (4) Includes two one -year extensions at the option of an indirect wholly-owned subsidiary of the Company, which may be exercised upon the satisfaction of certain conditions. (5) On July 19, 2018, the committed financing amount was upsized from $ 250 million to $ 300 million . On June 20, 2018, the Company exercised the extension option upon the satisfaction of certain conditions, and extended the term maturity to June 19, 2019. (6) Includes three one -year extensions at the Company’s option, which may be exercised upon the satisfaction of certain conditions. (7) On July 30, 2018, the committed financing amount was upsized from $ 75 million to $ 100 million . Includes a one -year extension at the Company's option. Below is a summary of the Company's MRAs as of December 31, 2019 and 2018 (dollars in thousands): As of December 31, 2019 Weighted Average Counterparty Amount Outstanding Accrued Interest Collateral Pledged (1) Interest Rate Days to Maturity JP Morgan Securities LLC 83,353 124 93,500 2.53 % 20 Wells Fargo Securities, LLC 178,304 1,199 209,873 2.94 % 11 Barclays Capital Inc. 40,720 221 47,475 2.81 % 23 Citigroup Global Markets, Inc. 91,982 413 103,453 2.69 % 19 Total/Weighted Average 394,359 1,957 454,301 2.79 % 16 As of December 31,2018 Weighted Average Counterparty Amount Outstanding Accrued Interest Collateral Pledged (1) Interest Rate Days to Maturity JP Morgan Securities LLC 21,961 27 26,750 3.67 % 18 Wells Fargo Securities, LLC 22,578 47 28,223 3.93 % 11 Total/Weighted Average 44,539 74 54,973 3.80 % 15 ________________________ (1) Includes $68.5 million and $28.2 million of CLO notes, held by the Company, which is eliminated within the Real estate securities, at fair value line of the consolidated balance sheets as of as of December 31, 2019 and December 31, 2018 , respectively. |
Schedule of Collateralized Loan Obligations by Tranche | The following table represents the terms of the notes issued by the 2017-FL1 Issuer, 2017-FL2 Issuer, 2018-FL3 Issuer, 2018-FL4 Issuer, and 2019-FL5 Issuer (the "CLOs), respectively, as of December 31, 2019 (dollars in thousands): CLO Facility Tranche Par Value Issued Par Value Outstanding (1) Interest Rate Maturity Date 2017-FL2 Issuer Tranche A $ 237,970 $ — 1M LIBOR + 82 10/15/2034 2017-FL2 Issuer Tranche A-S 36,357 — 1M LIBOR + 110 10/15/2034 2017-FL2 Issuer Tranche B 26,441 — 1M LIBOR + 140 10/15/2034 2017-FL2 Issuer Tranche C 25,339 — 1M LIBOR + 215 10/15/2034 2017-FL2 Issuer Tranche D 35,255 21,444 1M LIBOR + 345 10/15/2034 2018-FL3 Issuer Tranche A 286,700 286,700 1M LIBOR + 105 10/15/2034 2018-FL3 Issuer Tranche A-S 77,775 77,775 1M LIBOR + 135 10/15/2034 2018-FL3 Issuer Tranche B 41,175 41,175 1M LIBOR + 165 10/15/2034 2018-FL3 Issuer Tranche C 39,650 39,650 1M LIBOR + 255 10/15/2034 2018-FL3 Issuer Tranche D 42,700 42,700 1M LIBOR + 345 10/15/2034 2018-FL4 Issuer Tranche A 416,827 416,827 1M LIBOR + 105 9/15/2035 2018-FL4 Issuer Tranche A-S 73,813 73,813 1M LIBOR + 130 9/15/2035 2018-FL4 Issuer Tranche B 56,446 56,446 1M LIBOR + 160 9/15/2035 2018-FL4 Issuer Tranche C 68,385 68,385 1M LIBOR + 210 9/15/2035 2018-FL4 Issuer Tranche D 57,531 57,531 1M LIBOR + 275 9/15/2035 2019-FL5 Issuer Tranche A 407,025 407,025 1M LIBOR + 115 5/15/2029 2019-FL5 Issuer Tranche A-S 76,950 76,950 1M LIBOR + 148 5/15/2029 2019-FL5 Issuer Tranche B 50,000 50,000 1M LIBOR + 140 5/15/2029 2019-FL5 Issuer Tranche C 61,374 61,374 1M LIBOR + 200 5/15/2029 2019-FL5 Issuer Tranche D 48,600 24,300 1M LIBOR + 240 5/15/2029 2019-FL5 Issuer Tranche E 20,250 20,250 1M LIBOR + 285 5/15/2029 $ 2,186,563 $ 1,822,345 ________________________ (1) Excludes $261.4 million of CLO notes, held by the Company, which are eliminated within the collateralized loan obligation line of the consolidated balance sheets as of December 31, 2019 . The following table represents the terms of the notes issued by the 2017-FL1 Issuer, 2017-FL2 Issuer, 2018-FL3 Issuer, and 2018-FL4 Issuer, (the "CLOs), respectively, as of December 31, 2018 (dollars in thousands): CLO Facility Tranche Par Value Issued Par Value Outstanding (1) Interest Rate Maturity Date 2017-FL1 Issuer Tranche A $ 223,600 $ 48,557 1M LIBOR + 135 6/15/2027 2017-FL1 Issuer Tranche B 48,000 48,000 1M LIBOR + 240 6/15/2027 2017-FL1 Issuer Tranche C 67,900 67,900 1M LIBOR + 425 6/15/2027 2017-FL2 Issuer Tranche A 237,970 76,785 1M LIBOR + 82 10/15/2034 2017-FL2 Issuer Tranche A-S 36,357 36,357 1M LIBOR + 110 10/15/2034 2017-FL2 Issuer Tranche B 26,441 26,441 1M LIBOR + 140 10/15/2034 2017-FL2 Issuer Tranche C 25,339 25,339 1M LIBOR + 215 10/15/2034 2017-FL2 Issuer Tranche D 35,255 35,255 1M LIBOR + 345 10/15/2034 2018-FL3 Issuer Tranche A 286,700 286,700 1M LIBOR + 105 3/15/2028 2018-FL3 Issuer Tranche A-S 77,775 77,775 1M LIBOR + 135 3/15/2028 2018-FL3 Issuer Tranche B 41,175 41,175 1M LIBOR + 165 3/15/2028 2018-FL3 Issuer Tranche C 39,650 39,650 1M LIBOR + 255 3/15/2028 2018-FL3 Issuer Tranche D 42,700 42,700 1M LIBOR + 345 3/15/2028 2018-FL4 Issuer Tranche A 416,827 416,827 1M LIBOR + 105 9/15/2035 2018-FL4 Issuer Tranche A-S 73,813 73,813 1M LIBOR + 130 9/15/2035 2018-FL4 Issuer Tranche B 56,446 56,446 1M LIBOR + 160 9/15/2035 2018-FL4 Issuer Tranche C 68,385 68,385 1M LIBOR + 210 9/15/2035 2018-FL4 Issuer Tranche D 57,531 57,531 1M LIBOR + 275 9/15/2035 $ 1,861,864 $ 1,525,636 ________________________ (1) Excludes $186.5 million of CLO notes, held by the Company, which are eliminated within the collateralized loan obligation line of the consolidated balance sheets as of December 31, 2018 . |
Schedule of Collateralized Loan Obligations | The below table reflects the total assets and liabilities of the Company's four CLOs. The CLOs are considered VIEs and are consolidated into the Company's consolidated financial statements as of December 31, 2019 and December 31, 2018 as the Company is the primary beneficiary of the VIE. The Company is the primary beneficiary of the CLOs because (i) the Company has the power to direct the activities that most significantly affect the VIE’s economic performance and (ii) the right to receive benefits from the VIEs or the obligation to absorb losses of the VIEs that could be significant to the VIE. Assets (dollars in thousands) December 31, 2019 December 31, 2018 Cash and cash equivalents (1) $ 89,946 $ 74,157 Commercial mortgage loans, held for investment, net (2) 2,294,663 1,921,428 Accrued interest receivable 6,254 6,353 Total Assets $ 2,390,863 $ 2,001,938 Liabilities Notes payable (3)(4) $ 2,064,601 $ 1,712,129 Accrued interest payable 2,576 3,163 Total Liabilities $ 2,067,177 $ 1,715,292 ________________________ (1) Includes $89.3 million and $73.7 million of cash held by the servicer related to CLO loan payoffs as of December 31, 2019 and December 31, 2018 . (2) The balance is presented net of allowance for loan loss of $0.8 million and $0.6 million as of December 31, 2019 and December 31, 2018 , respectively. (3) Includes $261.4 million and $186.5 million of CLO notes, held by the Company, which are eliminated within the collateralized loan obligation line of the consolidated balance sheets as of December 31, 2019 and December 31, 2018 . (4) The balance is presented net of deferred financing cost and discount of $19.2 million and $20.4 million as of December 31, 2019 and December 31, 2018 , respectively. |
Earnings Per Share (Tables)
Earnings Per Share (Tables) | 12 Months Ended |
Dec. 31, 2019 | |
Earnings Per Share [Abstract] | |
Summary of the Basic and Diluted Earnings Per Share | The following table presents a reconciliation of the numerators and denominators of the basic and diluted earnings per share computations and the calculation of basic and diluted earnings per share for the years ended December 31, 2019 , 2018 and 2017 , respectively (dollars in thousands, except share amounts): Year Ended December 31, Numerator 2019 2018 2017 Net income $ 83,924 $ 52,825 $ 33,779 Less: Preferred stock dividends 15,337 3,644 — Less: Undistributed earnings allocated to preferred stock 1,673 — — Net income attributable to common shareholders (for basic and diluted earnings per share) 66,914 49,181 33,779 Denominator Weighted-average common shares outstanding for basic earnings per share 41,859,142 34,268,707 31,772,231 Effect of dilutive shares: Unvested restricted shares 12,504 14,229 12,658 Weighted-average common shares outstanding for diluted earnings per share 41,871,646 36,779,735 31,784,889 Basic earnings per share $ 1.60 $ 1.44 $ 1.06 Diluted earnings per share $ 1.60 $ 1.44 $ 1.06 |
Stock Transactions (Tables)
Stock Transactions (Tables) | 12 Months Ended |
Dec. 31, 2019 | |
Equity [Abstract] | |
Schedule of Share Repurchases | The following tables present the activity in the Company's Series A Preferred Stock for the periods ended December 31, 2019 and December 31, 2018 , respectively (dollars in thousands, except share amounts): Series A Preferred Stock Shares Amount Beginning Balance, December 31, 2018 29,249 $ 145,786 Issuance of Preferred Stock 11,247 56,233 Dividends paid in Preferred Stock 4 24 Offering costs — — Amortization of offering costs — 101 Ending Balance, December 31, 2019 40,500 $ 202,144 Shares Amount Beginning Balance, December 31, 2017 — $ — Issuance of Preferred Stock 29,249 146,245 Offering costs — (510 ) Amortization of offering costs — 51 Ending Balance, December 31, 2018 29,249 $ 145,786 The following tables present the activity in the Company's Series C Preferred Stock for the period ended December 31, 2019 , (dollars in thousands, except share amounts): Series C Preferred Stock Shares Amount Beginning Balance, December 31, 2018 — $ — Issuance of Preferred Stock 1,400 6,998 Dividends paid in Preferred Stock — — Offering costs — (33 ) Amortization of offering costs — 1 Ending Balance, December 31, 2019 1,400 $ 6,966 The following table reflects the number of shares repurchased under the SRP cumulatively through December 31, 2019 : Number of Requests Number of Shares Repurchased Average Price per Share Cumulative as of December 31, 2018 3,845 2,800,414 $ 20.65 January 1 - January 31, 2019 (1) 845 387,530 18.60 February 1 - February 28, 2019 — — N/A March 1 - March 31, 2019 — — N/A April 1 - April 30, 2019 — — N/A May 1 - May 31, 2019 — — N/A June 1 - June 30, 2019 — — N/A July 1 - July 31, 2019 (2) 1,188 354,323 18.65 August 1 - August 31, 2019 — — N/A September 1 - September 30, 2019 — — N/A October 1 - October 31, 2019 — — N/A November 1 - November 30, 2019 — — N/A December 1 - December 31, 2019 — — N/A Cumulative as of December 31, 2019 5,878 3,542,267 $ 20.23 ________________________ (1) Reflects shares repurchased in January 2019 pursuant to repurchase requests submitted for the fiscal semester ended December 31, 2018. (2) Reflects shares repurchased in July 2019 pursuant to repurchase requests submitted for the fiscal semester ended June 30, 2019. Pursuant to the terms of the SRP, the Board only authorized repurchases up to the amount of proceeds reinvested through our DRIP. As a result, redemption requests for this semester in the amount of 1,934,369 shares were not fulfilled. |
Commitments and Contingencies (
Commitments and Contingencies (Tables) | 12 Months Ended |
Dec. 31, 2019 | |
Commitments and Contingencies Disclosure [Abstract] | |
Unfunded Commitments Under Commercial Mortgage Loans | As of December 31, 2019 and 2018 , the Company had the below unfunded commitments to the Company's borrowers (dollars in thousands): Funding Expiration December 31, 2019 December 31, 2018 2019 — 34,667 2020 90,519 176,760 2021 100,861 106,940 2022 56,863 — 2023 8,637 — 2024 5,450 — 2025 and beyond — — 262,330 318,367 |
Related Party Transactions an_2
Related Party Transactions and Arrangements (Tables) | 12 Months Ended |
Dec. 31, 2019 | |
Related Party Transactions [Abstract] | |
Schedule of Amount Contractually Due and Forgiven in Connection With Operation Related Services | The table below shows the costs incurred due to arrangements with our Advisor and its affiliates during the years ended December 31, 2019 , 2018 and 2017 and the associated payable as of December 31, 2019 and 2018 (dollars in thousands): Year Ended December 31, Payable as of December 31, 2019 2018 2017 2019 2018 Acquisition fees and acquisition expenses (1) $ 900 $ 452 $ 4,197 $ 225 $ 1 Administrative services expenses 16,363 13,446 6,765 1,238 1,224 Asset management and subordinated performance fee 16,226 10,299 9,273 3,326 1,072 Other related party expenses (2) 1,610 1,259 394 — 932 Total related party fees and reimbursements $ 35,099 $ 25,456 $ 20,629 $ 4,789 $ 3,229 ________________________ (1) Total acquisition fees and expenses paid during the years ended December 31, 2019 , 2018 and 2017 were $8.4 million , $ 8.1 million and $ 10.2 million respectively, of which $7.5 million , $ 7.6 million and $ 6.0 million were capitalized within the commercial mortgage loans, held for investment line of the consolidated balance sheets for years ended December 31, 2019 , 2018 and 2017 . (2) These are primarily related to reimbursable costs incurred related to the increase in loan origination activities. These amounts are included in Other expenses in the Company's consolidated statements of operations. |
Fair Value of Financial Instr_2
Fair Value of Financial Instruments (Tables) | 12 Months Ended |
Dec. 31, 2019 | |
Fair Value Disclosures [Abstract] | |
Financial instruments carried at fair value on a recurring basis | The following table presents additional information about the Company’s financial instruments which are measured at fair value on a recurring basis as of December 31, 2019 and December 31, 2018 for which the Company has used Level III inputs to determine fair value (dollars in thousands): December 31, 2019 Commercial mortgage loans, held-for-sale, measured at fair value Real estate securities, available for sale, measured at fair value Other real estate investments, measured at fair value Beginning balance, January 1, 2019 $ 76,863 $ 26,412 $ — Transfers into Level III — — — Total realized and unrealized gain (loss) included in earnings: Realized gain (loss) on sale of real estate securities — — — Realized gain (loss) on sale of commercial mortgage loan held-for-sale 37,832 — — Unrealized gain (loss) on commercial mortgage loans held-for-sale and other real estate investments 312 — 47 Net accretion — — — Unrealized gain (loss) included in OCI (1) — — — Purchases 1,015,677 — 2,510 Sales / paydowns (1,008,050 ) — — Cash repayments / receipts — — — Transfers out of Level III (10,072 ) (26,412 ) — December 31, 2019 balance $ 112,562 $ — $ 2,557 December 31, 2018 Commercial mortgage loans, held-for-sale, measured at fair value Real estate securities, available for sale, measured at fair value Other real estate investments, measured at fair value Beginning balance, January 1, 2018 $ 28,531 $ — $ — Transfers into Level III — — — Total realized and unrealized gain (loss) included in earnings: Realized gain (loss) on sale of real estate securities — (107 ) — Realized gain (loss) on sale of commercial mortgage loan held-for-sale 11,288 — — Unrealized gain (loss) on commercial mortgage loans held-for-sale and other real estate investments (237 ) — — Net Accretion — (76 ) — Unrealized gains (losses) included in OCI (1) — (459 ) — Purchases 617,916 39,510 — Sales / paydowns (580,635 ) (12,456 ) — Cash repayments / receipts — — — Transfers out of Level III — — — December 31, 2018 balance $ 76,863 $ 26,412 $ — ________________________ (1) Unrealized losses included in Other comprehensive income ("OCI") are attributable to assets held at December 31, 2019 and December 31, 2018 . The following table presents the Company's financial instruments carried at fair value on a recurring basis in the consolidated balance sheets by its level in the fair value hierarchy as of December 31, 2019 and December 31, 2018 (dollars in thousands): Total Level I Level II Level III December 31, 2019 Assets, at fair value Real estate securities, available for sale, measured at fair value $ 386,316 $ — $ 386,316 $ — Commercial mortgage loans, held-for-sale, measured at fair value 112,562 — — 112,562 Other real estate investments, measured at fair value 2,557 — — 2,557 Credit default swaps 59 — 59 — Interest rate swaps 325 — 325 — Treasury note futures 735 735 — — Total assets, at fair value $ 502,554 $ 735 $ 386,700 $ 115,119 Liabilities at FV Credit default swaps $ 1,581 $ — $ 1,581 $ — Total liabilities, at fair value 1,581 — 1,581 — December 31, 2018 Assets, at fair value Real estate securities, available for sale, measured at fair value $ 26,412 $ — $ — $ 26,412 Commercial mortgage loans, held-for-sale, measured at fair value 76,863 — 76,863 Credit default swaps 640 — 640 — Interest rate swaps 206 — 206 — Total assets, at fair value $ 104,121 $ — $ 846 $ 103,275 Liabilities, at fair value Interest rate swaps $ 256 $ — $ 256 $ — Treasury note futures 1,063 1,063 — — Total liabilities, at fair value $ 1,319 $ 1,063 $ 256 $ — |
Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques | Both observable and unobservable inputs may be used to determine the fair value of positions that the Company has classified within the Level III category. As a result, the unrealized gains and losses for assets and liabilities within the Level III category may include changes in fair value that were attributable to both observable and unobservable inputs. The following table summarizes the valuation method and significant unobservable inputs used for the Company’s financial instruments that are categorized within Level III of the fair value hierarchy as of December 31, 2019 and December 31, 2018 (dollars in thousands). Asset Category Fair Value Valuation Methodologies Unobservable Inputs (1) Weighted Average (2) Range December 31, 2019 Commercial mortgage loans, held-for-sale, measured at fair value $ 112,562 Discounted Cash Flow Yield 4.9% 4.7% - 5.2% Other real estate investments, measured at fair value 2,557 Discounted Cash Flow Yield 12.4% 11.4% - 13.4% December 31, 2018 Commercial mortgage loans, held-for-sale, measured at fair value $ 76,863 Discounted Cash Flow Yield 6.3% 4.7% - 11.3% Real estate securities, available for sale, measured at fair value 26,412 Broker Quotes Yield 5.5% 4.0% - 6.0% ________________________ (1) In determining certain inputs, the Company evaluates a variety of factors including economic conditions, industry and market developments, market valuations of comparable companies and company specific developments including exit strategies and realization opportunities. The Company has determined that market participants would take these inputs into account when valuing the investments. (2) Inputs were weighted based on the fair value of the investments included in the range. |
Financial instruments not carried at fair value | The fair values of the Company's commercial mortgage loans, held-for-investment and collateralized loan obligations, which are not reported at fair value on the consolidated balance sheets are reported below as of December 31, 2019 and 2018 (dollars in thousands) Level Carrying Amount Fair Value December 31, 2019 Commercial mortgage loans, held-for-investment (1) Asset III $ 2,762,963 $ 2,784,650 Collateralized loan obligation Liability III 1,803,185 1,822,386 Mortgage note payable Liability III 29,167 29,167 December 31, 2018 Commercial mortgage loans, held-for-investment (1) Asset III $ 2,211,666 $ 2,213,650 Collateralized loan obligation Liability III 1,505,279 1,518,127 Other financing and loan participation - commercial mortgage loans Liability III 9,902 9,902 ________________________ (1) The carrying value is gross of $0.9 million and $4.8 million of allowance for loan losses as of December 31, 2019 and December 31, 2018 , respectively. |
Derivative Instruments (Tables)
Derivative Instruments (Tables) | 12 Months Ended |
Dec. 31, 2019 | |
Derivative Instruments and Hedging Activities Disclosure [Abstract] | |
Schedule of Derivative Assets at Fair Value | The following derivative instruments were outstanding as of December 31, 2019 and December 31, 2018 (dollars in thousands) Fair Value Contract type Notional Assets Liabilities As of December 31, 2019 Credit default swaps $ 94,300 $ 59 $ 1,581 Interest rate swaps 42,546 325 — Treasury note futures 74,000 735 — Total $ 210,846 $ 1,119 $ 1,581 As of December 31, 2018 Credit default swaps $ 45,000 $ 640 $ — Interest rate swaps 37,965 206 256 Treasury note futures 49,000 — 1,063 Total $ 131,965 $ 846 $ 1,319 |
Schedule of Derivative Liabilities at Fair Value | The following derivative instruments were outstanding as of December 31, 2019 and December 31, 2018 (dollars in thousands) Fair Value Contract type Notional Assets Liabilities As of December 31, 2019 Credit default swaps $ 94,300 $ 59 $ 1,581 Interest rate swaps 42,546 325 — Treasury note futures 74,000 735 — Total $ 210,846 $ 1,119 $ 1,581 As of December 31, 2018 Credit default swaps $ 45,000 $ 640 $ — Interest rate swaps 37,965 206 256 Treasury note futures 49,000 — 1,063 Total $ 131,965 $ 846 $ 1,319 |
Derivative Instruments, Gain (Loss) | The following table indicates the net realized and unrealized gains and losses on derivatives, by primary underlying risk exposure, as included in loss on derivative instruments in the consolidated statements of operations for year ended December 31, 2019 and December 31, 2018 : Year Ended December 31, 2019 Year Ended December 31, 2018 Contract type Unrealized (Gain)/Loss Realized (Gain)/Loss Unrealized (Gain)/Loss Realized (Gain)/Loss Credit default swaps $ 456 $ 2,230 $ (139 ) $ (229 ) Interest rate swaps (380 ) (269 ) 351 136 Treasury note futures (1,798 ) 1,962 1,162 (1,734 ) Options — 401 — — Total $ (1,722 ) $ 4,324 $ 1,374 $ (1,827 ) |
Offsetting Assets and Liabili_2
Offsetting Assets and Liabilities (Tables) | 12 Months Ended |
Dec. 31, 2019 | |
Offsetting [Abstract] | |
Offsetting Assets | The table below provides a gross presentation, the effects of offsetting and a net presentation of the Company's derivative instruments and repurchase agreements within the scope of ASC 210-20, Balance Sheet—Offsetting , as of December 31, 2019 and December 31, 2018 (dollars in thousands): Gross Amounts Not Offset on the Balance Sheet Assets Gross Amounts of Recognized Assets Gross Amounts Offset on the Balance Sheet Net Amount of Assets Presented on the Balance Sheet Financial Instruments Cash Collateral Pledged (1) Net Amount December 31, 2019 Derivative instruments, at fair value $ 1,119 $ — $ 1,119 $ — $ 10,895 $ — December 31, 2018 Derivative instruments, at fair value $ 846 $ — $ 846 $ — $ — $ 846 |
Offsetting Liabilities | Gross Amounts Not Offset on the Balance Sheet Liabilities Gross Amounts of Recognized Liabilities Gross Amounts Offset on the Balance Sheet Net Amount of Liabilities Presented on the Balance Sheet Financial Instruments Cash Collateral Pledged (1) Net Amount December 31, 2019 Repurchase agreements, commercial mortgage loans $ 252,543 $ — $ 252,543 $ 394,229 $ 5,011 $ — Repurchase agreements, real estate securities 394,359 — 394,359 455,301 1,657 — Derivative instruments, at fair value 1,581 — 1,581 — 3,679 — December 31, 2018 Repurchase agreements, commercial mortgage loans $ 149,440 $ — $ 149,440 $ 203,846 $ 5,010 $ — Repurchase agreements, real estate securities 44,539 — 44,539 54,973 305 — Derivative instruments, at fair value 1,319 — 1,319 — 7,232 — ________________________ (1) These cash collateral amounts are recorded within the Restricted cash balance on the consolidated balance sheets. |
Segment Reporting (Tables)
Segment Reporting (Tables) | 12 Months Ended |
Dec. 31, 2019 | |
Segment Reporting [Abstract] | |
Schedule of Segment Reporting Information, by Segment | The following table represents the Company's operations by segment for the years ended December 31, 2019 , December 31, 2018 and December 31, 2017 (dollars in thousands): December 31, 2019 Total Real Estate Debt and Other Real Estate Real Estate Securities TRS Real Estate Owned Interest income $ 195,299 $ 181,434 $ 6,149 $ 7,716 $ — Revenue from real estate owned 3,169 — — — 3,169 Interest expense 90,418 83,597 2,911 3,670 240 Net income 83,924 61,936 3,238 19,130 (380 ) Total assets as of December 31, 2019 3,540,620 2,964,233 388,170 131,193 57,024 December 31, 2018 Interest income $ 152,288 $ 144,967 $ 717 $ 6,604 $ — Interest expense 70,000 65,521 770 3,709 — Net income 52,825 50,041 (160 ) 2,944 — Total assets as of December 31, 2018 2,606,078 2,492,440 26,474 87,164 — December 31, 2017 Interest income $ 89,564 $ 87,014 $ 1,351 $ 1,199 $ — Interest expense 32,359 30,407 1,254 698 — Net income 33,779 33,184 269 326 — Total assets as of December 31, 2017 1,583,661 1,517,021 389 66,251 — |
Income Taxes (Tables)
Income Taxes (Tables) | 12 Months Ended |
Dec. 31, 2019 | |
Income Tax Disclosure [Abstract] | |
Schedule of Components of Income Tax Expense (Benefit) | Components of the provision for income taxes consist of the following (dollars in thousands): Years Ended December 31, 2019 2018 2017 Current expense (benefit) U.S. Federal $ 4,076 $ 68 $ 140 State and local 397 12 61 Total current expense (benefit) 4,473 80 201 Deferred expense (benefit) U.S. Federal $ 10 $ (1 ) $ 18 State and local — — 6 Total deferred expense (benefit) 10 (1 ) 24 Provision for income tax expense (benefit) $ 4,483 $ 79 $ 225 |
Summary of Quarterly Results _2
Summary of Quarterly Results of Operations (Unaudited) (Tables) | 12 Months Ended |
Dec. 31, 2019 | |
Quarterly Financial Information Disclosure [Abstract] | |
Summary of Quarterly Results of Operations (Unaudited) | The following is a summary of the unaudited quarterly results of operations for the years ended December 31, 2019 , 2018 and 2017 (dollars in thousands, except per share data): March 31 June 30 September 30 December 31 2019 Net interest income $ 26,145 $ 22,356 $ 29,349 $ 27,031 Net income applicable to common stock 16,108 11,036 20,460 19,310 Net income 19,890 14,526 25,913 23,595 Basic net income per share $ 0.40 $ 0.27 $ 0.48 $ 0.44 Diluted net income per share $ 0.40 $ 0.27 $ 0.48 $ 0.44 Basic weighted average shares outstanding 39,798,215 41,226,805 42,795,038 43,549,406 Diluted weighted average shares outstanding 39,811,304 41,239,548 42,807,773 43,560,937 2018 Net interest income $ 10,734 $ 19,738 $ 25,823 $ 25,993 Net income applicable to common stock 5,296 12,086 17,745 14,054 Net income 5,296 12,102 19,000 16,427 Basic net income per share $ 0.17 $ 0.38 $ 0.49 $ 0.37 Diluted net income per share $ 0.17 $ 0.38 $ 0.49 $ 0.37 Basic weighted average shares outstanding 31,670,518 31,762,199 35,468,648 38,088,364 Diluted weighted average shares outstanding 31,684,832 31,820,527 38,942,428 44,504,418 2017 Net interest income $ 13,451 $ 13,126 $ 13,350 $ 17,278 Net income applicable to common stock 6,049 6,281 6,975 14,474 Net income 6,049 6,281 6,975 14,474 Basic net income per share $ 0.19 $ 0.20 $ 0.22 $ 0.46 Diluted net income per share $ 0.19 $ 0.20 $ 0.22 $ 0.46 Basic weighted average shares outstanding 31,740,256 31,850,897 31,741,679 34,754,734 Diluted weighted average shares outstanding 31,750,045 31,860,444 31,756,503 31,769,048 |
Summary of Significant Accoun_3
Summary of Significant Accounting Policies - Narrative (Details) $ / shares in Units, $ in Thousands | Aug. 10, 2017 | Feb. 28, 2016 | Sep. 30, 2019 | Dec. 31, 2019USD ($)segment$ / shares | Dec. 31, 2018USD ($)$ / shares | Dec. 31, 2017USD ($) | Jan. 01, 2020USD ($)$ / shares | May 30, 2019$ / shares | Sep. 30, 2017USD ($) | Dec. 31, 2016USD ($) |
Equity, Class of Treasury Stock [Line Items] | ||||||||||
Real estate acquisition fee, percentage | 1.00% | 1.00% | ||||||||
Real estate acquisition expense, percent | 0.50% | |||||||||
Investment amount | $ 600,000 | $ 600,000 | ||||||||
Certificates of deposit | $ 10,300 | |||||||||
Origination of mortgage loans held-for-sale | 1,020,702 | $ 621,597 | $ 156,101 | |||||||
Proceeds from sale of commercial mortgage loans, held for sale | $ 0 | 16,910 | 121,658 | |||||||
Share repurchase program, period in force | 1 year | |||||||||
Repurchase price percent of NAV per share year one | 92.50% | |||||||||
Repurchase price percent of NAV per share year two | 95.00% | |||||||||
Repurchase price percent of NAV per share year three | 97.50% | |||||||||
Repurchase price percent of NAV per share year four | 100.00% | |||||||||
Repurchase period | 6 months | |||||||||
Repurchase limit percent per fiscal semester | 2.50% | 2.50% | ||||||||
Repurchase limit percent per fiscal year | 5.00% | 5.00% | ||||||||
DRIP amendment notice period | 10 days | |||||||||
Minimum distribution percentage to qualify for REIT taxation status | 90.00% | 90.00% | ||||||||
Income tax expense | $ 4,483 | $ 79 | $ 225 | |||||||
Number of reportable segments | segment | 4 | |||||||||
Preferred stock, par value per share (in dollars per share) | $ / shares | $ 0.01 | $ 0.01 | $ 0.001 | |||||||
Convertible Preferred Stock | ||||||||||
Equity, Class of Treasury Stock [Line Items] | ||||||||||
Percentage of voters required to issue Preferred Stock | 66.66% | |||||||||
Convertible Preferred Stock Purchase Agreements | Convertible Preferred Stock | ||||||||||
Equity, Class of Treasury Stock [Line Items] | ||||||||||
Preferred stock, par value per share (in dollars per share) | $ / shares | $ 0.01 | |||||||||
Dividend payment terms stock price per share (in usd per share) | $ / shares | $ 16.67 | |||||||||
Conversion basis of preferred stock (in shares) | 299.2 | |||||||||
Terms of liquidity event period | 6 years | |||||||||
Portion at Other than Fair Value Measurement | ||||||||||
Equity, Class of Treasury Stock [Line Items] | ||||||||||
Origination of mortgage loans held-for-sale | $ 5,000 | |||||||||
Proceeds from sale of commercial mortgage loans, held for sale | $ 5,000 | |||||||||
Building and Building Improvements | ||||||||||
Equity, Class of Treasury Stock [Line Items] | ||||||||||
Weighted average useful life | 40 years | |||||||||
Furniture and Fixtures | ||||||||||
Equity, Class of Treasury Stock [Line Items] | ||||||||||
Weighted average useful life | 15 years | |||||||||
Subsequent Event | Accounting Standards Update 2016-13 | ||||||||||
Equity, Class of Treasury Stock [Line Items] | ||||||||||
Effect of adoption on EPS (in dollars per share) | $ / shares | $ (0.18) | |||||||||
Effect on loan portfolio | 0.27% | |||||||||
Accumulated Deficit | Subsequent Event | Accounting Standards Update 2016-13 | ||||||||||
Equity, Class of Treasury Stock [Line Items] | ||||||||||
Cumulative effect of adoption of new accounting principle | $ 7,800 |
Commercial Mortgage Loans - Loa
Commercial Mortgage Loans - Loans Receivable by Class (Details) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2019USD ($)loan | Dec. 31, 2018USD ($) | Dec. 31, 2017USD ($) | |
Financing Receivable, Credit Quality Indicator [Line Items] | |||
Senior loans | $ 2,721,325 | $ 2,198,555 | |
Mezzanine loans | 41,638 | 13,111 | |
Total gross carrying value of loans | 2,762,963 | 2,211,666 | |
Allowance for loan losses | 921 | 4,836 | $ 1,466 |
Total commercial mortgage loans, held-for-investment, net | 2,762,042 | 2,206,830 | |
REO investment | $ 35,333 | 0 | |
Commercial Mortgage Receivable, Held-For-Investment, Specifically Reserved | Nonperforming Financial Instruments | |||
Financing Receivable, Credit Quality Indicator [Line Items] | |||
Allowance for loan losses | $ 4,100 | ||
Number of mezzanine loans funded | loan | 1 | ||
Furniture and Fixtures | |||
Financing Receivable, Credit Quality Indicator [Line Items] | |||
REO investment | $ 0 |
Commercial Mortgage Loans - Pro
Commercial Mortgage Loans - Provision for Loan Losses (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2019 | Dec. 31, 2018 | Dec. 31, 2017 | |
Allowance for Loan and Lease Losses [Roll Forward] | |||
Beginning of period | $ 4,836 | $ 1,466 | |
Loan loss provision/(recovery) | 3,007 | 3,370 | $ (715) |
Charge-offs | (6,922) | 0 | |
Ending allowance for loan losses | $ 921 | $ 4,836 | $ 1,466 |
Commercial Mortgage Loans - Nar
Commercial Mortgage Loans - Narrative (Details) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2019USD ($)ratingloan | Dec. 31, 2018USD ($)ratingloan | Dec. 31, 2017USD ($) | |
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||
Total gross carrying value of loans | $ 2,762,963 | $ 2,211,666 | |
Initial risk rating of loans | rating | 2 | ||
Weighted average risk rating of loans | rating | 2.1 | 2.1 | |
Mortgage loans written-off | $ 14,937 | $ 0 | |
REO investment | 35,333 | 0 | |
Loan loss provision/(recovery) | 3,007 | $ 3,370 | $ (715) |
Real Estate Acquired in Satisfaction of Debt | |||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||
Losses previously expensed | 6,400 | ||
Loan loss provision/(recovery) | 500 | ||
Land, Buildings and Improvements | |||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||
REO investment | 8,100 | ||
Furniture and Fixtures | |||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||
REO investment | $ 0 | ||
Commercial Mortgage Receivable, Held-For-Sale | |||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||
Number of mezzanine loans funded | loan | 7 | 7 | |
Total gross carrying value of loans | $ 112,488 | $ 77,100 | |
Commercial Mortgage Receivable, Held-For-Investment | |||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||
Number of mezzanine loans funded | loan | 122 | 100 | |
Total gross carrying value of loans | $ 2,771,299 | $ 2,221,936 | |
Nonperforming Financial Instruments | Commercial Mortgage Receivable, Held-For-Investment | |||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||
Number of mezzanine loans funded | loan | 1 | 1 | |
Nonperforming Financial Instruments | Commercial Mortgage Receivable, Held-For-Investment | Financial Asset, Equal to or Greater than 90 Days Past Due | |||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||
Total gross carrying value of loans | $ 57,100 | $ 14,300 |
Commercial Mortgage Loans - Com
Commercial Mortgage Loans - Commercial Mortgage Loan Portfolio, Excluding Fair Value (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2019 | Dec. 31, 2018 | |
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Par Value | $ 2,762,963 | $ 2,211,666 |
Commercial Mortgage Receivable, Held-For-Investment | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Par Value | $ 2,771,299 | $ 2,221,936 |
Percentage | 100.00% | 100.00% |
Commercial Mortgage Receivable, Held-For-Investment | Multifamily | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Par Value | $ 1,491,971 | $ 1,001,540 |
Percentage | 53.90% | 45.20% |
Commercial Mortgage Receivable, Held-For-Investment | Office | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Par Value | $ 414,772 | $ 357,819 |
Percentage | 15.00% | 16.10% |
Commercial Mortgage Receivable, Held-For-Investment | Hospitality | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Par Value | $ 446,562 | $ 347,080 |
Percentage | 16.10% | 15.60% |
Commercial Mortgage Receivable, Held-For-Investment | Industrial | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Par Value | $ 118,743 | $ 65,871 |
Percentage | 4.30% | 3.00% |
Commercial Mortgage Receivable, Held-For-Investment | Retail | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Par Value | $ 111,620 | $ 262,622 |
Percentage | 4.00% | 11.80% |
Commercial Mortgage Receivable, Held-For-Investment | Mixed Use | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Par Value | $ 58,808 | $ 120,647 |
Percentage | 2.10% | 5.40% |
Commercial Mortgage Receivable, Held-For-Investment | Self Storage | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Par Value | $ 67,767 | $ 49,957 |
Percentage | 2.40% | 2.20% |
Commercial Mortgage Receivable, Held-For-Investment | Land | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Par Value | $ 16,400 | $ 16,400 |
Percentage | 0.60% | 0.70% |
Commercial Mortgage Receivable, Held-For-Investment | Manufactured Housing | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Par Value | $ 44,656 | $ 0 |
Percentage | 1.60% | 0.00% |
Commercial Mortgage Loans - C_2
Commercial Mortgage Loans - Commercial Mortgage Loan Portfolio, Held-For-Sale, Measured at Fair Value (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2019 | Dec. 31, 2018 | |
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Par Value | $ 2,762,963 | $ 2,211,666 |
Commercial Mortgage Receivable, Held-For-Sale | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Par Value | $ 112,488 | $ 77,100 |
Percentage | 100.00% | 100.00% |
Commercial Mortgage Receivable, Held-For-Sale | Multifamily | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Par Value | $ 78,250 | $ 34,000 |
Percentage | 69.60% | 44.10% |
Commercial Mortgage Receivable, Held-For-Sale | Industrial | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Par Value | $ 23,625 | $ 0 |
Percentage | 21.00% | 0.00% |
Commercial Mortgage Receivable, Held-For-Sale | Hospitality | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Par Value | $ 8,000 | $ 27,800 |
Percentage | 7.10% | 36.10% |
Commercial Mortgage Receivable, Held-For-Sale | Retail | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Par Value | $ 2,613 | $ 0 |
Percentage | 2.30% | 0.00% |
Commercial Mortgage Receivable, Held-For-Sale | Office | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Par Value | $ 0 | $ 15,300 |
Percentage | 0.00% | 19.80% |
Commercial Mortgage Loans - All
Commercial Mortgage Loans - Allocation by Risk Rating (Details) $ in Thousands | 12 Months Ended | |
Dec. 31, 2019USD ($)loan | Dec. 31, 2018USD ($)loan | |
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Par Value | $ 2,762,963 | $ 2,211,666 |
Commercial Mortgage Receivable, Held-For-Investment | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Number of mezzanine loans funded | loan | 122 | 100 |
Par Value | $ 2,771,299 | $ 2,221,936 |
Commercial Mortgage Receivable, Held-For-Investment | 1 | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Number of mezzanine loans funded | loan | 0 | 2 |
Par Value | $ 0 | $ 23,250 |
Commercial Mortgage Receivable, Held-For-Investment | 2 | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Number of mezzanine loans funded | loan | 113 | 87 |
Par Value | $ 2,452,330 | $ 1,965,186 |
Commercial Mortgage Receivable, Held-For-Investment | 3 | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Number of mezzanine loans funded | loan | 8 | 9 |
Par Value | $ 298,994 | $ 202,400 |
Commercial Mortgage Receivable, Held-For-Investment | 4 | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Number of mezzanine loans funded | loan | 1 | 1 |
Par Value | $ 19,975 | $ 14,300 |
Commercial Mortgage Receivable, Held-For-Investment | 5 | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Number of mezzanine loans funded | loan | 0 | 1 |
Par Value | $ 0 | $ 16,800 |
Commercial Mortgage Loans - C_3
Commercial Mortgage Loans - Commercial Mortgage Loan Portfolio, Held-For-Investment (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2019 | Dec. 31, 2018 | Dec. 31, 2017 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Movement in Mortgage Loans on Real Estate [Roll Forward] | |||
Balance at Beginning of Year | $ 2,206,830 | $ 1,402,046 | |
Acquisitions and originations | 1,326,983 | 1,608,512 | |
Principal repayments | (771,774) | (778,520) | |
Discount accretion/premium amortization | 6,264 | 4,648 | |
Loans transferred from/(to) commercial real estate loans, held-for-sale | 10,100 | (16,750) | |
Net fees capitalized into carrying value of loans | (5,339) | (9,736) | |
Loan Loss recovery/(provision) | (3,007) | (3,370) | $ 715 |
Charge-off from allowance | 6,922 | 0 | |
Transfer on deed in lieu of foreclosure to real estate owned | (14,937) | 0 | |
Balance at End of Period | $ 2,762,042 | $ 2,206,830 | $ 1,402,046 |
Real Estate Securities - Summar
Real Estate Securities - Summary of Company's Real Estate Securities, CMBS (Details) - USD ($) $ in Thousands | Dec. 31, 2019 | Dec. 31, 2018 |
Debt Securities, Available-for-sale [Line Items] | ||
Fair Value | $ 2,557 | $ 0 |
CMBS 1 | ||
Debt Securities, Available-for-sale [Line Items] | ||
Interest Rate | 4.70% | 5.40% |
Par Value | $ 13,250 | $ 13,250 |
Fair Value | $ 13,274 | $ 13,164 |
CMBS 2 | ||
Debt Securities, Available-for-sale [Line Items] | ||
Interest Rate | 3.80% | 4.60% |
Par Value | $ 12,131 | $ 13,500 |
Fair Value | $ 12,151 | $ 13,248 |
CMBS 3 | ||
Debt Securities, Available-for-sale [Line Items] | ||
Interest Rate | 4.10% | |
Par Value | $ 40,000 | |
Fair Value | $ 40,186 | |
CMBS 4 | ||
Debt Securities, Available-for-sale [Line Items] | ||
Interest Rate | 3.70% | |
Par Value | $ 18,500 | |
Fair Value | $ 18,535 | |
CMBS 5 | ||
Debt Securities, Available-for-sale [Line Items] | ||
Interest Rate | 3.10% | |
Par Value | $ 15,000 | |
Fair Value | $ 15,019 | |
CMBS 6 | ||
Debt Securities, Available-for-sale [Line Items] | ||
Interest Rate | 3.20% | |
Par Value | $ 13,500 | |
Fair Value | $ 13,525 | |
CMBS 7 | ||
Debt Securities, Available-for-sale [Line Items] | ||
Interest Rate | 3.40% | |
Par Value | $ 15,000 | |
Fair Value | $ 15,028 | |
CMBS 8 | ||
Debt Securities, Available-for-sale [Line Items] | ||
Interest Rate | 3.20% | |
Par Value | $ 7,000 | |
Fair Value | $ 7,013 | |
CMBS 9 | ||
Debt Securities, Available-for-sale [Line Items] | ||
Interest Rate | 3.60% | |
Par Value | $ 9,600 | |
Fair Value | $ 9,641 | |
CMBS 10 | ||
Debt Securities, Available-for-sale [Line Items] | ||
Interest Rate | 3.50% | |
Par Value | $ 10,000 | |
Fair Value | $ 10,027 | |
CMBS 11 | ||
Debt Securities, Available-for-sale [Line Items] | ||
Interest Rate | 3.60% | |
Par Value | $ 8,000 | |
Fair Value | $ 8,015 | |
CMBS 12 | ||
Debt Securities, Available-for-sale [Line Items] | ||
Interest Rate | 3.30% | |
Par Value | $ 13,000 | |
Fair Value | $ 13,022 | |
CMBS 13 | ||
Debt Securities, Available-for-sale [Line Items] | ||
Interest Rate | 3.30% | |
Par Value | $ 32,000 | |
Fair Value | $ 32,074 | |
CMBS 14 | ||
Debt Securities, Available-for-sale [Line Items] | ||
Interest Rate | 3.70% | |
Par Value | $ 24,000 | |
Fair Value | $ 24,084 | |
CMBS 15 | ||
Debt Securities, Available-for-sale [Line Items] | ||
Interest Rate | 3.30% | |
Par Value | $ 50,000 | |
Fair Value | $ 50,094 | |
CMBS 16 | ||
Debt Securities, Available-for-sale [Line Items] | ||
Interest Rate | 3.70% | |
Par Value | $ 26,000 | |
Fair Value | $ 26,029 | |
CMBS 17 | ||
Debt Securities, Available-for-sale [Line Items] | ||
Interest Rate | 3.20% | |
Par Value | $ 15,000 | |
Fair Value | $ 15,022 | |
CMBS 18 | ||
Debt Securities, Available-for-sale [Line Items] | ||
Interest Rate | 3.50% | |
Par Value | $ 6,500 | |
Fair Value | $ 6,509 | |
CMBS 19 | ||
Debt Securities, Available-for-sale [Line Items] | ||
Interest Rate | 3.90% | |
Par Value | $ 12,000 | |
Fair Value | $ 12,022 | |
CMBS 20 | ||
Debt Securities, Available-for-sale [Line Items] | ||
Interest Rate | 3.10% | |
Par Value | $ 20,000 | |
Fair Value | $ 20,021 | |
CMBS 21 | ||
Debt Securities, Available-for-sale [Line Items] | ||
Interest Rate | 3.40% | |
Par Value | $ 25,000 | |
Fair Value | $ 25,025 |
Real Estate Securities - Summ_2
Real Estate Securities - Summary of Changes in Fair Value of CMBS Investments (Details) - USD ($) $ in Thousands | Dec. 31, 2019 | Dec. 31, 2018 |
Debt Securities, Available-for-sale [Line Items] | ||
Fair Value | $ 2,557 | $ 0 |
CMBS | ||
Debt Securities, Available-for-sale [Line Items] | ||
Amortized Cost | 387,294 | 26,871 |
Unrealized Gain | 1 | 0 |
Unrealized Loss | (979) | (459) |
Fair Value | $ 386,316 | $ 26,412 |
Real Estate Securities - Narrat
Real Estate Securities - Narrative (Details) - CMBS $ in Thousands | Dec. 31, 2019USD ($)investment | Dec. 31, 2018USD ($)investment |
Debt Securities, Available-for-sale [Line Items] | ||
Number of Investments Held | investment | 21 | 2 |
Aggregate carrying value | $ | $ 387,294 | $ 26,871 |
Unrealized loss | $ | $ 979 | $ 459 |
Nonperforming Financial Instruments | ||
Debt Securities, Available-for-sale [Line Items] | ||
Number of Investments Held | investment | 2 |
Real Estate Securities - Gains
Real Estate Securities - Gains (Losses) On Real Estate Securities (Details) - CMBS - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2019 | Dec. 31, 2018 | Dec. 31, 2017 | |
Debt Securities, Available-for-sale [Line Items] | |||
Unrealized gain/(loss) available-for-sale securities | $ (978) | $ (459) | $ 19 |
Reclassification of net (gain)/loss on available-for-sale securities included in net income (loss) | 0 | 0 | 481 |
Unrealized gain/(loss) available-for-sale securities, net of reclassification adjustment | $ (978) | $ (459) | $ 500 |
Real Estate Owned (Details)
Real Estate Owned (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2019 | Dec. 31, 2018 | |
Real Estate [Line Items] | ||
Accumulated Depreciation | $ (219) | |
Real Estate Owned, net | 35,333 | $ 0 |
Depreciation expense | 200 | |
Land | ||
Real Estate [Line Items] | ||
Real Estate Owned | 1,887 | |
Building and Building Improvements | ||
Real Estate [Line Items] | ||
Real Estate Owned | 33,664 | |
Furniture Fixtures and Equipment | ||
Real Estate [Line Items] | ||
Real Estate Owned | 0 | |
Hotel | Chicago, Illinois | ||
Real Estate [Line Items] | ||
Accumulated Depreciation | (86) | |
Real Estate Owned, net | 8,024 | |
Hotel | Chicago, Illinois | Land | ||
Real Estate [Line Items] | ||
Real Estate Owned | 0 | |
Hotel | Chicago, Illinois | Building and Building Improvements | ||
Real Estate [Line Items] | ||
Real Estate Owned | 8,110 | |
Hotel | Chicago, Illinois | Furniture Fixtures and Equipment | ||
Real Estate [Line Items] | ||
Real Estate Owned | 0 | |
Office | Jeffersonville, Indiana | ||
Real Estate [Line Items] | ||
Accumulated Depreciation | (133) | |
Real Estate Owned, net | 27,309 | |
Office | Jeffersonville, Indiana | Land | ||
Real Estate [Line Items] | ||
Real Estate Owned | 1,887 | |
Office | Jeffersonville, Indiana | Building and Building Improvements | ||
Real Estate [Line Items] | ||
Real Estate Owned | 25,554 | |
Office | Jeffersonville, Indiana | Furniture Fixtures and Equipment | ||
Real Estate [Line Items] | ||
Real Estate Owned | $ 0 |
Leases - Narrative (Details)
Leases - Narrative (Details) $ in Millions | 12 Months Ended | ||
Dec. 31, 2019USD ($) | Oct. 15, 2019extension | Aug. 19, 2019 | |
Leases [Abstract] | |||
Percent of annual lease rate increase | 3.00% | ||
Lease renewal term | 60 years | ||
Operating lease rent expense | $ 0.3 | ||
Lease liability discount rate | 9.00% | ||
Remaining lease term | 47 years 11 months 12 days | ||
Operating lease minimal annual rate increase | 1.50% | ||
Number of options to extend operating lease | extension | 4 | ||
Operating lease renewal term | 5 years | ||
Remaining term of operating lease | 17 years 3 months 18 days | ||
Rental income | $ 0.6 | ||
Intangible lease contractual life of lease | 20 years | ||
Weighted average life of intangible asset | 17 years 3 months 18 days | ||
Amortization | $ 0.2 |
Leases - Operating Lease Right
Leases - Operating Lease Right of Use Assets (Details) $ in Thousands | Dec. 31, 2019USD ($) |
Operating Leased Assets [Line Items] | |
Operating Right of Use Asset Gross | $ 6,109 |
Accumulated Amortization | (130) |
Operating Right of Use Asset, net of Amortization | 5,979 |
Hotel | Chicago, Illinois | |
Operating Leased Assets [Line Items] | |
Operating Right of Use Asset Gross | 6,109 |
Accumulated Amortization | (130) |
Operating Right of Use Asset, net of Amortization | $ 5,979 |
Leases - Minimum Future Lease P
Leases - Minimum Future Lease Payments (Details) $ in Thousands | Dec. 31, 2019USD ($) |
Leases [Abstract] | |
2020 | $ 398 |
2021 | 410 |
2022 | 422 |
2023 | 435 |
2024 | 448 |
2025 and beyond | 39,438 |
Total undiscounted lease payments | 41,551 |
Less: Amount representing interest | (35,415) |
Present value of lease liability | $ 6,136 |
Leases - Intangible Leased Asse
Leases - Intangible Leased Assets (Details) $ in Thousands | Dec. 31, 2019USD ($) |
Finite-Lived Intangible Assets [Line Items] | |
Intangible Lease Asset Gross | $ 14,509 |
Accumulated Amortization | (131) |
Intangible Lease Asset, net of Amortization | 14,377 |
Office | Jeffersonville, Indiana | |
Finite-Lived Intangible Assets [Line Items] | |
Intangible Lease Asset Gross | 14,509 |
Accumulated Amortization | (131) |
Intangible Lease Asset, net of Amortization | $ 14,377 |
Leases - Future Minimum Payment
Leases - Future Minimum Payments to be Received (Details) $ in Thousands | Dec. 31, 2019USD ($) |
Leases [Abstract] | |
2020 | $ 2,530 |
2021 | 2,568 |
2022 | 2,607 |
2023 | 2,646 |
2024 | 2,686 |
2025 and beyond | 36,895 |
Total minimum rent | $ 49,932 |
Leases - Schedule of Expected A
Leases - Schedule of Expected Amortization Expense (Details) $ in Thousands | Dec. 31, 2019USD ($) |
Leases [Abstract] | |
2020 | $ (825) |
2021 | (825) |
2022 | (825) |
2023 | (825) |
2024 | $ (825) |
Debt - Narrative (Details)
Debt - Narrative (Details) $ / shares in Units, $ in Thousands | May 30, 2019USD ($)mortgage_asset$ / sharesshares | Apr. 10, 2019USD ($) | Dec. 11, 2018USD ($) | Dec. 31, 2019USD ($)loanmortgage_asset$ / sharesshares | Dec. 31, 2018USD ($)mortgage_asset$ / sharesshares | Dec. 31, 2017USD ($) | Oct. 15, 2019USD ($) | Apr. 15, 2019USD ($) |
Line of Credit Facility [Line Items] | ||||||||
Interest expense | $ 16,616 | $ 17,027 | ||||||
Borrowings under collateralized loan obligation | $ 639,899 | $ 1,161,002 | $ 700,862 | |||||
Preferred stock, shares issued (in shares) | shares | 95,177 | 0 | 0 | |||||
Preferred stock, par value per share (in dollars per share) | $ / shares | $ 0.001 | $ 0.01 | $ 0.01 | |||||
Aggregate liquidation preference (in usd per share) | $ / shares | $ 1,000 | |||||||
Number of CDO's | loan | 4 | |||||||
Minimum | ||||||||
Line of Credit Facility [Line Items] | ||||||||
Advance rate of mortgage loan (percent) | 65.00% | |||||||
Master repurchase agreements maturity (days) | 30 days | |||||||
Maximum | ||||||||
Line of Credit Facility [Line Items] | ||||||||
Advance rate of mortgage loan (percent) | 80.00% | |||||||
Master repurchase agreements maturity (days) | 90 days | |||||||
Mortgages | ||||||||
Line of Credit Facility [Line Items] | ||||||||
Annual interest rate (percent) | 3.85% | |||||||
Interest expense | $ 200 | |||||||
Face amount of debt | $ 29,200 | |||||||
Secured Debt | U.S. Bank National Association | Collateralized Loan Obligations Issued in 2017-FL1 | ||||||||
Line of Credit Facility [Line Items] | ||||||||
Collateral amount | $ 45,600 | |||||||
Debt issuance costs | $ 4,500 | |||||||
Secured Debt | U.S. Bank National Association | Collateralized Loan Obligations Issued in 2017-FL2 | ||||||||
Line of Credit Facility [Line Items] | ||||||||
Collateral amount | $ 100,800 | $ 244,600 | ||||||
Collateral (mortgage asset) | mortgage_asset | 5 | 12 | ||||||
Secured Debt | U.S. Bank National Association | Collateralized Loan Obligations Issued in 2018-FL3 | ||||||||
Line of Credit Facility [Line Items] | ||||||||
Collateral amount | $ 523,200 | $ 609,300 | ||||||
Collateral (mortgage asset) | mortgage_asset | 41 | 41 | ||||||
Secured Debt | U.S. Bank National Association | Collateralized Loan Obligations Issued in 2018-FL4 | ||||||||
Line of Credit Facility [Line Items] | ||||||||
Collateral amount | $ 867,900 | $ 859,300 | ||||||
Collateral (mortgage asset) | mortgage_asset | 49 | 41 | ||||||
Secured Debt | U.S. Bank National Association | Collateralized Loan Obligations Issued in 2019-FL5 | ||||||||
Line of Credit Facility [Line Items] | ||||||||
Collateral amount | $ 810,000 | $ 809,400 | ||||||
Collateral (mortgage asset) | mortgage_asset | 49 | 48 | ||||||
Face amount of debt | $ 714,800 | |||||||
Borrowings under collateralized loan obligation | 639,900 | |||||||
Proceeds from related party debt | $ 74,900 | |||||||
Secured Debt | U.S. Bank National Association | BSPRT 2017-FL1, BSPRT 2017-FL2 and BSPRT 2018-FL3 | ||||||||
Line of Credit Facility [Line Items] | ||||||||
Collateral amount | $ 305,400 | $ 288,800 | ||||||
Collateral (mortgage asset) | mortgage_asset | 4 | |||||||
City National Bank | ||||||||
Line of Credit Facility [Line Items] | ||||||||
Amount of interest in loan transferred | $ 10,000 | $ 10,000 | ||||||
Annual interest rate (percent) | 4.60% | |||||||
Interest expense | $ 200 |
Debt - Schedule of Repurchase F
Debt - Schedule of Repurchase Facilities (Details) | Sep. 13, 2019extension | Jan. 30, 2018USD ($) | Dec. 31, 2019USD ($)extension | Dec. 31, 2018USD ($)extension | Sep. 03, 2019USD ($) | Sep. 02, 2019USD ($) | Dec. 27, 2018USD ($) | Jul. 30, 2018USD ($) | Jul. 29, 2018USD ($) | Jul. 19, 2018USD ($) | Jul. 18, 2018USD ($) | Jan. 29, 2018USD ($) |
Assets Sold under Agreements to Repurchase [Line Items] | ||||||||||||
Committed Financing | $ 1,275,000,000 | $ 1,195,000,000 | ||||||||||
Amount Outstanding | 252,543,000 | 149,440,000 | ||||||||||
Interest expense | $ 16,616,000 | $ 17,027,000 | ||||||||||
USB Repo Facility | ||||||||||||
Assets Sold under Agreements to Repurchase [Line Items] | ||||||||||||
Extension on initial maturity date | 1 year | 1 year | ||||||||||
Number of extension options | extension | 2 | 2 | ||||||||||
WF Repo Facility | ||||||||||||
Assets Sold under Agreements to Repurchase [Line Items] | ||||||||||||
Ending Weighted Average Interest Rate | 4.71% | |||||||||||
Extension on initial maturity date | 1 year | 1 year | 1 year | |||||||||
Number of extension options | extension | 1 | 3 | 3 | |||||||||
Barclays Revolver Facility | ||||||||||||
Assets Sold under Agreements to Repurchase [Line Items] | ||||||||||||
Extension on initial maturity date | 1 year | |||||||||||
Barclays Repo Facility | ||||||||||||
Assets Sold under Agreements to Repurchase [Line Items] | ||||||||||||
Extension on initial maturity date | 1 year | |||||||||||
Number of extension options | extension | 2 | |||||||||||
Secured Debt | Barclays Repo Facility | ||||||||||||
Assets Sold under Agreements to Repurchase [Line Items] | ||||||||||||
Committed Financing | $ 300,000,000 | |||||||||||
Amount Outstanding | 32,700,000 | |||||||||||
Interest expense | $ 1,260,000 | |||||||||||
Ending Weighted Average Interest Rate | 3.80% | |||||||||||
Revolving Credit Facility | ||||||||||||
Assets Sold under Agreements to Repurchase [Line Items] | ||||||||||||
Amount Outstanding | $ 394,359,000 | $ 44,539,000 | ||||||||||
Ending Weighted Average Interest Rate | 2.79% | 3.80% | ||||||||||
Revolving Credit Facility | JPM Repo Facility | ||||||||||||
Assets Sold under Agreements to Repurchase [Line Items] | ||||||||||||
Committed Financing | $ 520,000,000 | $ 300,000,000 | $ 520,000,000 | $ 300,000,000 | $ 520,000,000 | $ 300,000,000 | ||||||
Amount Outstanding | 107,526,000 | 72,906,000 | ||||||||||
Interest expense | $ 6,862,000 | $ 7,838,000 | ||||||||||
Ending Weighted Average Interest Rate | 4.51% | 4.55% | ||||||||||
Extension on initial maturity date | 1 year | |||||||||||
Revolving Credit Facility | GS Repo Facility | ||||||||||||
Assets Sold under Agreements to Repurchase [Line Items] | ||||||||||||
Committed Financing | $ 0 | $ 250,000,000 | ||||||||||
Amount Outstanding | 0 | |||||||||||
Interest expense | 470,000 | |||||||||||
Revolving Credit Facility | USB Repo Facility | ||||||||||||
Assets Sold under Agreements to Repurchase [Line Items] | ||||||||||||
Committed Financing | $ 100,000,000 | 100,000,000 | ||||||||||
Amount Outstanding | 0 | 0 | ||||||||||
Interest expense | 622,000 | $ 594,000 | ||||||||||
Ending Weighted Average Interest Rate | 4.71% | |||||||||||
Revolving Credit Facility | CS Repo Facility | ||||||||||||
Assets Sold under Agreements to Repurchase [Line Items] | ||||||||||||
Committed Financing | 300,000,000 | $ 300,000,000 | $ 300,000,000 | $ 250,000,000 | ||||||||
Amount Outstanding | 87,375,000 | 76,534,000 | ||||||||||
Interest expense | $ 5,563,000 | $ 6,594,000 | ||||||||||
Ending Weighted Average Interest Rate | 4.84% | 4.69% | ||||||||||
Revolving Credit Facility | WF Repo Facility | ||||||||||||
Assets Sold under Agreements to Repurchase [Line Items] | ||||||||||||
Committed Financing | $ 175,000,000 | $ 175,000,000 | ||||||||||
Amount Outstanding | 24,942,000 | 0 | ||||||||||
Interest expense | $ 1,333,000 | 86,000 | ||||||||||
Ending Weighted Average Interest Rate | 3.65% | |||||||||||
Revolving Credit Facility | Secured Debt | Barclays Revolver Facility | ||||||||||||
Assets Sold under Agreements to Repurchase [Line Items] | ||||||||||||
Committed Financing | $ 100,000,000 | 100,000,000 | $ 100,000,000 | $ 75,000,000 | ||||||||
Amount Outstanding | 0 | 0 | ||||||||||
Interest expense | $ 976,000 | $ 1,445,000 | ||||||||||
Ending Weighted Average Interest Rate | 6.24% |
Debt - Repurchase Agreements, R
Debt - Repurchase Agreements, Real Estate Securities (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2019 | Dec. 31, 2018 | |
Assets Sold under Agreements to Repurchase [Line Items] | ||
Amount Outstanding | $ 252,543 | $ 149,440 |
Accrued Interest | 4,958 | 3,025 |
Fair Value | 2,557 | 0 |
Secured Debt | U.S. Bank National Association | Class C Notes | ||
Assets Sold under Agreements to Repurchase [Line Items] | ||
Fair Value | 68,500 | 28,200 |
Revolving Credit Facility | ||
Assets Sold under Agreements to Repurchase [Line Items] | ||
Amount Outstanding | 394,359 | 44,539 |
Accrued Interest | 1,957 | 74 |
Collateral Pledged | $ 454,301 | $ 54,973 |
Interest Rate | 2.79% | 3.80% |
Days to Maturity | 16 days | 15 days |
Revolving Credit Facility | JP Morgan Securities LLC | ||
Assets Sold under Agreements to Repurchase [Line Items] | ||
Amount Outstanding | $ 83,353 | $ 21,961 |
Accrued Interest | 124 | 27 |
Collateral Pledged | $ 93,500 | $ 26,750 |
Interest Rate | 2.53% | 3.67% |
Days to Maturity | 20 days | 18 days |
Revolving Credit Facility | Wells Fargo Securities, LLC | ||
Assets Sold under Agreements to Repurchase [Line Items] | ||
Amount Outstanding | $ 178,304 | $ 22,578 |
Accrued Interest | 1,199 | 47 |
Collateral Pledged | $ 209,873 | $ 28,223 |
Interest Rate | 2.94% | 3.93% |
Days to Maturity | 11 days | 11 days |
Revolving Credit Facility | Barclays Capital Inc | ||
Assets Sold under Agreements to Repurchase [Line Items] | ||
Amount Outstanding | $ 40,720 | |
Accrued Interest | 221 | |
Collateral Pledged | $ 47,475 | |
Interest Rate | 2.81% | |
Days to Maturity | 23 days | |
Revolving Credit Facility | Citigroup Global Markets Inc | ||
Assets Sold under Agreements to Repurchase [Line Items] | ||
Amount Outstanding | $ 91,982 | |
Accrued Interest | 413 | |
Collateral Pledged | $ 103,453 | |
Interest Rate | 2.69% | |
Days to Maturity | 19 days |
Debt - Collateralized Loan Obli
Debt - Collateralized Loan Obligation by Tranche (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2019 | Dec. 31, 2018 | |
Debt Instrument [Line Items] | ||
Par Value Issued | $ 29,167 | $ 0 |
U.S. Bank National Association | Secured Debt | ||
Debt Instrument [Line Items] | ||
Par Value Issued | 2,186,563 | 1,861,864 |
Par Value Outstanding | 1,822,345 | 1,525,636 |
Collateralized loan obligation excluded | 261,400 | 186,500 |
U.S. Bank National Association | Secured Debt | Tranche A Notes - 2017-FL1 Issuer | ||
Debt Instrument [Line Items] | ||
Par Value Issued | 223,600 | |
Par Value Outstanding | 48,557 | |
U.S. Bank National Association | Secured Debt | Tranche B Notes - 2017-FL1 Issuer | ||
Debt Instrument [Line Items] | ||
Par Value Issued | 48,000 | |
Par Value Outstanding | 48,000 | |
U.S. Bank National Association | Secured Debt | Tranche C Notes - 2017-FL1 Issuer | ||
Debt Instrument [Line Items] | ||
Par Value Issued | 67,900 | |
Par Value Outstanding | 67,900 | |
U.S. Bank National Association | Secured Debt | Tranche A Notes - 2017-FL2 Issuer | ||
Debt Instrument [Line Items] | ||
Par Value Issued | 237,970 | 237,970 |
Par Value Outstanding | 0 | 76,785 |
U.S. Bank National Association | Secured Debt | Tranche A-S Notes - 2017-FL2 Issuer | ||
Debt Instrument [Line Items] | ||
Par Value Issued | 36,357 | 36,357 |
Par Value Outstanding | 0 | 36,357 |
U.S. Bank National Association | Secured Debt | Tranche B Notes - 2017-FL2 Issuer | ||
Debt Instrument [Line Items] | ||
Par Value Issued | 26,441 | 26,441 |
Par Value Outstanding | 0 | 26,441 |
U.S. Bank National Association | Secured Debt | Tranche C Notes - 2017-FL2 Issuer | ||
Debt Instrument [Line Items] | ||
Par Value Issued | 25,339 | 25,339 |
Par Value Outstanding | 0 | 25,339 |
U.S. Bank National Association | Secured Debt | Tranche D Notes - 2017-FL2 Issuer | ||
Debt Instrument [Line Items] | ||
Par Value Issued | 35,255 | 35,255 |
Par Value Outstanding | 21,444 | 35,255 |
U.S. Bank National Association | Secured Debt | Tranche A Notes - 2018-FL3 Issuer | ||
Debt Instrument [Line Items] | ||
Par Value Issued | 286,700 | 286,700 |
Par Value Outstanding | 286,700 | 286,700 |
U.S. Bank National Association | Secured Debt | Tranche A-S Notes - 2018-FL3 Issuer | ||
Debt Instrument [Line Items] | ||
Par Value Issued | 77,775 | 77,775 |
Par Value Outstanding | 77,775 | 77,775 |
U.S. Bank National Association | Secured Debt | Tranche B Notes - 2018-FL3 Issuer | ||
Debt Instrument [Line Items] | ||
Par Value Issued | 41,175 | 41,175 |
Par Value Outstanding | 41,175 | 41,175 |
U.S. Bank National Association | Secured Debt | Tranche C Notes - 2018-FL3 Issuer | ||
Debt Instrument [Line Items] | ||
Par Value Issued | 39,650 | 39,650 |
Par Value Outstanding | 39,650 | 39,650 |
U.S. Bank National Association | Secured Debt | Tranche D Notes - 2018-FL3 Issuer | ||
Debt Instrument [Line Items] | ||
Par Value Issued | 42,700 | 42,700 |
Par Value Outstanding | 42,700 | 42,700 |
U.S. Bank National Association | Secured Debt | Tranche A Notes - 2018-FL4 Issuer | ||
Debt Instrument [Line Items] | ||
Par Value Issued | 416,827 | 416,827 |
Par Value Outstanding | 416,827 | 416,827 |
U.S. Bank National Association | Secured Debt | Tranche A-S Notes - 2018-FL4 Issuer | ||
Debt Instrument [Line Items] | ||
Par Value Issued | 73,813 | 73,813 |
Par Value Outstanding | 73,813 | 73,813 |
U.S. Bank National Association | Secured Debt | Tranche B Notes - 2018-FL4 Issuer | ||
Debt Instrument [Line Items] | ||
Par Value Issued | 56,446 | 56,446 |
Par Value Outstanding | 56,446 | 56,446 |
U.S. Bank National Association | Secured Debt | Tranche C Notes - 2018-FL4 Issuer | ||
Debt Instrument [Line Items] | ||
Par Value Issued | 68,385 | 68,385 |
Par Value Outstanding | 68,385 | 68,385 |
U.S. Bank National Association | Secured Debt | Tranche D Notes - 2018-FL4 Issuer | ||
Debt Instrument [Line Items] | ||
Par Value Issued | 57,531 | 57,531 |
Par Value Outstanding | 57,531 | $ 57,531 |
U.S. Bank National Association | Secured Debt | Tranche A Notes - 2019-FL5 Issuer | ||
Debt Instrument [Line Items] | ||
Par Value Issued | 407,025 | |
Par Value Outstanding | 407,025 | |
U.S. Bank National Association | Secured Debt | Tranche A-S Notes - 2019-FL5 Issuer | ||
Debt Instrument [Line Items] | ||
Par Value Issued | 76,950 | |
Par Value Outstanding | 76,950 | |
U.S. Bank National Association | Secured Debt | Tranche B Notes - 2019-FL5 Issuer | ||
Debt Instrument [Line Items] | ||
Par Value Issued | 50,000 | |
Par Value Outstanding | 50,000 | |
U.S. Bank National Association | Secured Debt | Tranche C Notes - 2019-FL5 Issuer | ||
Debt Instrument [Line Items] | ||
Par Value Issued | 61,374 | |
Par Value Outstanding | 61,374 | |
U.S. Bank National Association | Secured Debt | Tranche D Notes - 2019-FL5 Issuer | ||
Debt Instrument [Line Items] | ||
Par Value Issued | 48,600 | |
Par Value Outstanding | 24,300 | |
U.S. Bank National Association | Secured Debt | Tranche E Notes - 2019-FL5 Issuer | ||
Debt Instrument [Line Items] | ||
Par Value Issued | 20,250 | |
Par Value Outstanding | $ 20,250 | |
1M LIBOR | U.S. Bank National Association | Secured Debt | Tranche A Notes - 2017-FL1 Issuer | ||
Debt Instrument [Line Items] | ||
Interest Rate | 1.35% | |
1M LIBOR | U.S. Bank National Association | Secured Debt | Tranche B Notes - 2017-FL1 Issuer | ||
Debt Instrument [Line Items] | ||
Interest Rate | 2.40% | |
1M LIBOR | U.S. Bank National Association | Secured Debt | Tranche C Notes - 2017-FL1 Issuer | ||
Debt Instrument [Line Items] | ||
Interest Rate | 4.25% | |
1M LIBOR | U.S. Bank National Association | Secured Debt | Tranche A Notes - 2017-FL2 Issuer | ||
Debt Instrument [Line Items] | ||
Interest Rate | 0.82% | 0.82% |
1M LIBOR | U.S. Bank National Association | Secured Debt | Tranche A-S Notes - 2017-FL2 Issuer | ||
Debt Instrument [Line Items] | ||
Interest Rate | 1.10% | 1.10% |
1M LIBOR | U.S. Bank National Association | Secured Debt | Tranche B Notes - 2017-FL2 Issuer | ||
Debt Instrument [Line Items] | ||
Interest Rate | 1.40% | 1.40% |
1M LIBOR | U.S. Bank National Association | Secured Debt | Tranche C Notes - 2017-FL2 Issuer | ||
Debt Instrument [Line Items] | ||
Interest Rate | 2.15% | 2.15% |
1M LIBOR | U.S. Bank National Association | Secured Debt | Tranche D Notes - 2017-FL2 Issuer | ||
Debt Instrument [Line Items] | ||
Interest Rate | 3.45% | 3.45% |
1M LIBOR | U.S. Bank National Association | Secured Debt | Tranche A Notes - 2018-FL3 Issuer | ||
Debt Instrument [Line Items] | ||
Interest Rate | 1.05% | 1.05% |
1M LIBOR | U.S. Bank National Association | Secured Debt | Tranche A-S Notes - 2018-FL3 Issuer | ||
Debt Instrument [Line Items] | ||
Interest Rate | 1.35% | 1.35% |
1M LIBOR | U.S. Bank National Association | Secured Debt | Tranche B Notes - 2018-FL3 Issuer | ||
Debt Instrument [Line Items] | ||
Interest Rate | 1.65% | 1.65% |
1M LIBOR | U.S. Bank National Association | Secured Debt | Tranche C Notes - 2018-FL3 Issuer | ||
Debt Instrument [Line Items] | ||
Interest Rate | 2.55% | 2.55% |
1M LIBOR | U.S. Bank National Association | Secured Debt | Tranche D Notes - 2018-FL3 Issuer | ||
Debt Instrument [Line Items] | ||
Interest Rate | 3.45% | 3.45% |
1M LIBOR | U.S. Bank National Association | Secured Debt | Tranche A Notes - 2018-FL4 Issuer | ||
Debt Instrument [Line Items] | ||
Interest Rate | 1.05% | 1.05% |
1M LIBOR | U.S. Bank National Association | Secured Debt | Tranche A-S Notes - 2018-FL4 Issuer | ||
Debt Instrument [Line Items] | ||
Interest Rate | 1.30% | 1.30% |
1M LIBOR | U.S. Bank National Association | Secured Debt | Tranche B Notes - 2018-FL4 Issuer | ||
Debt Instrument [Line Items] | ||
Interest Rate | 1.60% | 1.60% |
1M LIBOR | U.S. Bank National Association | Secured Debt | Tranche C Notes - 2018-FL4 Issuer | ||
Debt Instrument [Line Items] | ||
Interest Rate | 2.10% | 2.10% |
1M LIBOR | U.S. Bank National Association | Secured Debt | Tranche D Notes - 2018-FL4 Issuer | ||
Debt Instrument [Line Items] | ||
Interest Rate | 2.75% | 2.75% |
1M LIBOR | U.S. Bank National Association | Secured Debt | Tranche A Notes - 2019-FL5 Issuer | ||
Debt Instrument [Line Items] | ||
Interest Rate | 1.15% | |
1M LIBOR | U.S. Bank National Association | Secured Debt | Tranche A-S Notes - 2019-FL5 Issuer | ||
Debt Instrument [Line Items] | ||
Interest Rate | 1.48% | |
1M LIBOR | U.S. Bank National Association | Secured Debt | Tranche B Notes - 2019-FL5 Issuer | ||
Debt Instrument [Line Items] | ||
Interest Rate | 1.40% | |
1M LIBOR | U.S. Bank National Association | Secured Debt | Tranche C Notes - 2019-FL5 Issuer | ||
Debt Instrument [Line Items] | ||
Interest Rate | 2.00% | |
1M LIBOR | U.S. Bank National Association | Secured Debt | Tranche D Notes - 2019-FL5 Issuer | ||
Debt Instrument [Line Items] | ||
Interest Rate | 2.40% | |
1M LIBOR | U.S. Bank National Association | Secured Debt | Tranche E Notes - 2019-FL5 Issuer | ||
Debt Instrument [Line Items] | ||
Interest Rate | 2.85% |
Debt - Collateralized Loan Ob_2
Debt - Collateralized Loan Obligation (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2019 | Dec. 31, 2018 | Dec. 31, 2017 | |
Variable Interest Entity [Line Items] | |||
Cash and cash equivalents | $ 87,246 | $ 191,390 | $ 83,711 |
Commercial mortgage loans | 2,762,042 | 2,206,830 | |
Accrued interest receivable | 16,308 | 12,789 | |
Total assets | 3,540,620 | 2,606,078 | 1,583,661 |
Notes payable | 29,167 | 0 | |
Interest payable | 4,958 | 3,025 | |
Total liabilities | 2,514,705 | 1,727,064 | |
Restricted cash | 21,876 | 13,029 | 7,997 |
Allowance for loan losses | 921 | 4,836 | $ 1,466 |
Collaterized loan obligation | |||
Variable Interest Entity [Line Items] | |||
Cash and cash equivalents | 89,946 | 74,157 | |
Commercial mortgage loans | 2,294,663 | 1,921,428 | |
Accrued interest receivable | 6,254 | 6,353 | |
Total assets | 2,390,863 | 2,001,938 | |
Notes payable | 2,064,601 | 1,712,129 | |
Interest payable | 2,576 | 3,163 | |
Total liabilities | 2,067,177 | 1,715,292 | |
Restricted cash | 89,300 | 73,700 | |
Allowance for loan losses | 800 | 600 | |
Collateralized loan obligation excluded | 261,400 | 186,500 | |
Deferred financing cost and discount | $ 19,200 | $ 20,400 |
Earnings Per Share - Summary of
Earnings Per Share - Summary of the Basic and Diluted EPS (Details) - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | 12 Months Ended | |||||||||||||
Dec. 31, 2019 | Sep. 30, 2019 | Jun. 30, 2019 | Mar. 31, 2019 | Dec. 31, 2018 | Sep. 30, 2018 | Jun. 30, 2018 | Mar. 31, 2018 | Dec. 31, 2017 | Sep. 30, 2017 | Jun. 30, 2017 | Mar. 31, 2017 | Dec. 31, 2019 | Dec. 31, 2018 | Dec. 31, 2017 | |
Earnings Per Share [Abstract] | |||||||||||||||
Net income | $ 23,595 | $ 25,913 | $ 14,526 | $ 19,890 | $ 16,427 | $ 19,000 | $ 12,102 | $ 5,296 | $ 14,474 | $ 6,975 | $ 6,281 | $ 6,049 | $ 83,924 | $ 52,825 | $ 33,779 |
Less: Preferred stock dividends | 15,337 | 3,644 | 0 | ||||||||||||
Less: Undistributed earnings allocated to preferred stock | 1,673 | 0 | 0 | ||||||||||||
Net income applicable to common stock | $ 19,310 | $ 20,460 | $ 11,036 | $ 16,108 | $ 14,054 | $ 17,745 | $ 12,086 | $ 5,296 | $ 14,474 | $ 6,975 | $ 6,281 | $ 6,049 | $ 66,914 | $ 49,181 | $ 33,779 |
Weighted-average common shares outstanding for basic earnings per share (in shares) | 43,549,406 | 42,795,038 | 41,226,805 | 39,798,215 | 38,088,364 | 35,468,648 | 31,762,199 | 31,670,518 | 34,754,734 | 31,741,679 | 31,850,897 | 31,740,256 | 41,859,142 | 34,268,707 | 31,772,231 |
Unvested restricted shares (in shares) | 12,504 | 14,229 | 12,658 | ||||||||||||
Weighted-average common shares outstanding for diluted earnings per share (in shares) | 43,560,937 | 42,807,773 | 41,239,548 | 39,811,304 | 44,504,418 | 38,942,428 | 31,820,527 | 31,684,832 | 31,769,048 | 31,756,503 | 31,860,444 | 31,750,045 | 41,871,646 | 36,779,735 | 31,784,889 |
Basic earnings per share (in dollars per share) | $ 0.44 | $ 0.48 | $ 0.27 | $ 0.40 | $ 0.37 | $ 0.49 | $ 0.38 | $ 0.17 | $ 0.46 | $ 0.22 | $ 0.20 | $ 0.19 | $ 1.60 | $ 1.44 | $ 1.06 |
Diluted earnings per share (in dollars per share) | $ 0.44 | $ 0.48 | $ 0.27 | $ 0.40 | $ 0.37 | $ 0.49 | $ 0.38 | $ 0.17 | $ 0.46 | $ 0.22 | $ 0.20 | $ 0.19 | $ 1.60 | $ 1.44 | $ 1.06 |
Stock Transactions - Narrative
Stock Transactions - Narrative (Details) - USD ($) | Aug. 10, 2017 | Feb. 28, 2016 | Sep. 30, 2019 | Dec. 31, 2019 | Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 |
Class of Stock [Line Items] | |||||||
Preferred stock, shares outstanding (in shares) | 0 | 0 | |||||
Minimum distribution percentage to qualify for REIT taxation status | 90.00% | 90.00% | |||||
Distribution percentage required to avoid paying federal income taxes | 100.00% | ||||||
Common stock, dividends, per share per annum, declared (in dollars per share) | $ 1.44 | $ 1.44 | |||||
Distributions payable | $ 6,912,000 | $ 5,834,000 | $ 3,917,000 | ||||
Total distributions | 59,700,000 | 48,500,000 | |||||
Cash distributions | 45,800,000 | 34,500,000 | |||||
Common stock issued under DRIP | $ 13,900,000 | $ 14,000,000 | |||||
Share repurchase program, period in force | 1 year | ||||||
Repurchase price percent of NAV per share year one | 92.50% | ||||||
Repurchase price percent of NAV per share year two | 95.00% | ||||||
Repurchase price percent of NAV per share year three | 97.50% | ||||||
Repurchase price percent of NAV per share year four | 100.00% | ||||||
NAV per share (in dollars per share) | $ 18.57 | ||||||
Common Stock, DRIP (in dollars per share) | $ 18.60 | ||||||
Repurchase limit percent per fiscal semester | 2.50% | 2.50% | |||||
Repurchase limit percent per fiscal year | 5.00% | 5.00% | |||||
Common Stock | |||||||
Class of Stock [Line Items] | |||||||
Shares outstanding (in shares) | 43,916,815 | 39,303,710 | 31,834,072 | 31,884,631 | |||
Common Stock | |||||||
Class of Stock [Line Items] | |||||||
Shares outstanding (in shares) | 43,916,815 | 39,303,710 | |||||
Warrants and rights outstanding | $ 10,700,000 | $ 0 | |||||
Distributions payable | 5,400,000 | 4,700,000 | |||||
Series A Preferred Stock | |||||||
Class of Stock [Line Items] | |||||||
Warrants and rights outstanding | $ 0 | $ 0 | |||||
Preferred stock, shares outstanding (in shares) | 40,500 | 29,249 | 0 | ||||
Distributions payable | $ 1,500,000 | $ 1,100,000 | |||||
Series C Preferred Stock | |||||||
Class of Stock [Line Items] | |||||||
Warrants and rights outstanding | $ 0 | $ 0 | |||||
Preferred stock, shares outstanding (in shares) | 1,400 | 0 | |||||
Distributions payable | $ 100,000 | $ 0 |
Stock Transactions - Preferred
Stock Transactions - Preferred Stock Activity (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2019 | Dec. 31, 2018 | Dec. 31, 2017 | |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | |||
Beginning balance (in shares) | 0 | ||
Beginning balance | $ 0 | ||
Dividends paid in Preferred Stock | 13,910 | $ 14,023 | $ 20,051 |
Offering costs | $ 0 | $ (887) | $ 0 |
Ending balance (in shares) | 0 | 0 | |
Ending balance | $ 0 | $ 0 | |
Series A Preferred Stock | |||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | |||
Beginning balance (in shares) | 29,249 | 0 | |
Beginning balance | $ 145,786 | $ 0 | |
Issuance of preferred stock (in shares) | 11,247 | 29,249 | |
Issuance of preferred stock | $ 56,233 | $ 146,245 | |
Dividends paid in Preferred Stock (in shares) | 4 | ||
Dividends paid in Preferred Stock | $ 24 | ||
Offering costs | 0 | (510) | |
Amortization of offering costs | $ 101 | $ 51 | |
Ending balance (in shares) | 40,500 | 29,249 | 0 |
Ending balance | $ 202,144 | $ 145,786 | $ 0 |
Series C Preferred Stock | |||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | |||
Beginning balance (in shares) | 0 | ||
Beginning balance | $ 0 | ||
Issuance of preferred stock (in shares) | 1,400 | ||
Issuance of preferred stock | $ 6,998 | ||
Dividends paid in Preferred Stock (in shares) | 0 | ||
Dividends paid in Preferred Stock | $ 0 | ||
Offering costs | (33) | ||
Amortization of offering costs | $ 1 | ||
Ending balance (in shares) | 1,400 | 0 | |
Ending balance | $ 6,966 | $ 0 |
Stock Transactions - Schedule o
Stock Transactions - Schedule of Shares Repurchased (Details) - Share Repurchase Program (SRP) - Common Stock | Apr. 01, 2019share_repurchase_requestshares | Dec. 31, 2019share_repurchase_request$ / sharesshares | Nov. 30, 2019share_repurchase_requestshares | Oct. 31, 2019share_repurchase_requestshares | Sep. 30, 2019share_repurchase_requestshares | Aug. 31, 2019share_repurchase_requestshares | Jul. 31, 2019share_repurchase_request$ / sharesshares | Jun. 30, 2019share_repurchase_requestshares | May 31, 2019share_repurchase_requestshares | Mar. 31, 2019share_repurchase_requestshares | Feb. 28, 2019share_repurchase_requestshares | Jan. 31, 2019share_repurchase_request$ / sharesshares |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | ||||||||||||
Beginning balance, number of requests (share repurchase request) | share_repurchase_request | 3,845 | |||||||||||
Number of requests during period (share repurchase request) | share_repurchase_request | 0 | 0 | 0 | 0 | 0 | 0 | 1,188 | 0 | 0 | 0 | 0 | 845 |
Ending balance, number of requests (share repurchase request) | share_repurchase_request | 5,878 | |||||||||||
Beginning balance, number of shares repurchased (in shares) | 2,800,414 | |||||||||||
Number of shares repurchased during period (in shares) | 0 | 0 | 0 | 0 | 0 | 0 | 354,323 | 0 | 0 | 0 | 0 | 387,530 |
Ending balance, number of shares repurchased (in shares) | 3,542,267 | |||||||||||
Beginning balance, average price per share (usd per share) | $ / shares | $ 20.65 | |||||||||||
Repurchases during period, average price per share (usd per share) | $ / shares | $ 18.65 | $ 18.60 | ||||||||||
Ending balance, average price per share (usd per share) | $ / shares | $ 20.23 | |||||||||||
Unfulfilled redemption requests (shares) | 1,934,369 |
Commitments and Contingencies_2
Commitments and Contingencies (Details) - Unfunded Commitments Under Commercial Mortgage Loans - USD ($) $ in Thousands | Dec. 31, 2019 | Dec. 31, 2018 |
Loss Contingencies [Line Items] | ||
Year One | $ 90,519 | $ 34,667 |
Year Two | 100,861 | 176,760 |
Year Three | 56,863 | 106,940 |
Year Four | 8,637 | 0 |
Year Five | 5,450 | 0 |
Year Six and Thereafter | 0 | 0 |
Total | $ 262,330 | $ 318,367 |
Related Party Transactions an_3
Related Party Transactions and Arrangements - Narrative (Details) - USD ($) $ in Thousands | Apr. 18, 2018 | Feb. 22, 2018 | Dec. 31, 2019 | Dec. 31, 2018 | Dec. 31, 2017 |
Related Party Transaction [Line Items] | |||||
Aggregate purchase price of commercial mortgage loans | $ 1,321,644 | $ 1,598,786 | $ 836,961 | ||
Commercial mortgage loans, held-for-sale, measured at fair value | 112,562 | 76,863 | |||
Other real estate investments, measured at fair value | 2,557 | 0 | |||
CMBS | |||||
Related Party Transaction [Line Items] | |||||
Other real estate investments, measured at fair value | 386,316 | $ 26,412 | |||
Affiliated Entity | CMBS | |||||
Related Party Transaction [Line Items] | |||||
Aggregate purchase price of commercial mortgage loans | $ 27,800 | ||||
Proceeds from CBMS sold into securitization | $ 23,300 | ||||
Commercial mortgage loans, held-for-sale, measured at fair value | 4,500 | ||||
Other real estate investments, measured at fair value | $ 3,900 | ||||
Benefit Street Partners LLC | Affiliated Entity | |||||
Related Party Transaction [Line Items] | |||||
Monthly asset management fee, percent of equity | 0.125% | ||||
Annual asset management fee, percent of stockholder's equity | 1.50% | ||||
Subordinated performance fee, percent that total return exceeds per year | 6.00% | ||||
Percent of excess total return | 15.00% | ||||
Maximum annual subordinated performance fee payable percent of total return | 10.00% | ||||
Benefit Street Partners LLC | Fee to Acquire and Originate Real Estate Debt | Affiliated Entity | |||||
Related Party Transaction [Line Items] | |||||
Transaction rate | 0.50% | ||||
Common Stock and Series A Preferred Stock | Manager Investors | |||||
Related Party Transaction [Line Items] | |||||
Amounts of transaction | $ 2,400 | ||||
Common Stock | Director | |||||
Related Party Transaction [Line Items] | |||||
Shares purchased during period, per board member (in shares) | 5,984 | ||||
Aggregate purchase price of shares | $ 400 |
Related Party Transactions an_4
Related Party Transactions and Arrangements - Schedule of Amount Contractually Due and Forgiven in Connection With Operation Related Services (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2019 | Dec. 31, 2018 | Dec. 31, 2017 | |
Related Party Transaction [Line Items] | |||
Payable to related party | $ 4,789 | $ 3,229 | |
Affiliated Entity | |||
Related Party Transaction [Line Items] | |||
Total expenses from transactions with related party | 35,099 | 25,456 | $ 20,629 |
Payable to related party | 4,789 | 3,229 | |
Affiliated Entity | Acquisition fees and acquisition expenses | Nonrecurring Fees | |||
Related Party Transaction [Line Items] | |||
Total expenses from transactions with related party | 900 | 452 | 4,197 |
Payable to related party | 225 | 1 | |
Affiliated Entity | Administrative services expenses | Nonrecurring Fees | |||
Related Party Transaction [Line Items] | |||
Total expenses from transactions with related party | 16,363 | 13,446 | 6,765 |
Payable to related party | 1,238 | 1,224 | |
Affiliated Entity | Asset management and subordinated performance fee | Nonrecurring Fees | |||
Related Party Transaction [Line Items] | |||
Total expenses from transactions with related party | 16,226 | 10,299 | 9,273 |
Payable to related party | 3,326 | 1,072 | |
Affiliated Entity | Other related party expenses | Nonrecurring Fees | |||
Related Party Transaction [Line Items] | |||
Total expenses from transactions with related party | 1,610 | 1,259 | 394 |
Payable to related party | 0 | 932 | |
Affiliated Entity | Acquisition fees and expenses, including amount capitalized | Nonrecurring Fees | |||
Related Party Transaction [Line Items] | |||
Total expenses from transactions with related party | 8,400 | 8,100 | 10,200 |
Affiliated Entity | Acquisition fees and expenses, amount capitalized | Nonrecurring Fees | |||
Related Party Transaction [Line Items] | |||
Payable to related party | $ 7,500 | $ 7,600 | $ 6,000 |
Share-Based Compensation - Narr
Share-Based Compensation - Narrative (Details) - USD ($) $ in Millions | 12 Months Ended | ||
Dec. 31, 2019 | Dec. 31, 2018 | Dec. 31, 2017 | |
Restricted Shares and Unvested Restricted Shares | |||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||
Antidilutive securities excluded from computation (in shares) | 34,106 | 31,970 | |
Restricted Unvested Common Stock | |||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||
Antidilutive securities excluded from computation (in shares) | 8,566 | 13,702 | |
Forfeited Restricted Shares | |||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||
Antidilutive securities excluded from computation (in shares) | 5,333 | 5,333 | |
Restricted Stock Units (RSUs) | |||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||
Antidilutive securities excluded from computation (in shares) | 20,207 | 12,935 | |
Restricted Share Plan | |||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||
Shares granted under restricted share plan, maximum percentage of total shares allowed | 5.00% | ||
Maximum shares allowed to be granted under restricted share plan (in shares) | 4,000,000 | ||
Restricted Share Plan | Restricted Common Stock | Board of Directors | |||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||
Compensation expense | $ 0.2 | $ 0.2 | $ 0.1 |
Fair Value of Financial Instr_3
Fair Value of Financial Instruments - Financial Instruments Carried at Fair Value on a Recurring Basis (Details) $ in Thousands | 12 Months Ended | |
Dec. 31, 2019USD ($)transfer | Dec. 31, 2018USD ($) | |
Fair Value Disclosures [Abstract] | ||
Number of transfers out of Level III (in transfers) | transfer | 6 | |
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Real estate securities, available for sale, measured at fair value | $ 2,557 | $ 0 |
Commercial mortgage loans, held-for-sale, measured at fair value | 112,562 | 76,863 |
Derivative instruments, at fair value | 1,119 | 846 |
Liabilities | 1,581 | 1,319 |
Fair Value, Measurements, Recurring | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Real estate securities, available for sale, measured at fair value | 386,316 | 26,412 |
Commercial mortgage loans, held-for-sale, measured at fair value | 112,562 | 76,863 |
Other real estate investments, measured at fair value | 2,557 | |
Total assets, at fair value | 502,554 | 104,121 |
Total liabilities, at fair value | 1,581 | 1,319 |
Level I | Fair Value, Measurements, Recurring | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Real estate securities, available for sale, measured at fair value | 0 | 0 |
Commercial mortgage loans, held-for-sale, measured at fair value | 0 | 0 |
Other real estate investments, measured at fair value | 0 | |
Total assets, at fair value | 735 | 0 |
Total liabilities, at fair value | 0 | 1,063 |
Level II | Fair Value, Measurements, Recurring | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Real estate securities, available for sale, measured at fair value | 386,316 | 0 |
Commercial mortgage loans, held-for-sale, measured at fair value | 0 | |
Other real estate investments, measured at fair value | 0 | |
Total assets, at fair value | 386,700 | 846 |
Total liabilities, at fair value | 1,581 | 256 |
Level III | Fair Value, Measurements, Recurring | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Real estate securities, available for sale, measured at fair value | 0 | 26,412 |
Commercial mortgage loans, held-for-sale, measured at fair value | 112,562 | 76,863 |
Other real estate investments, measured at fair value | 2,557 | |
Total assets, at fair value | 115,119 | 103,275 |
Total liabilities, at fair value | 0 | 0 |
Credit default swaps | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Derivative instruments, at fair value | 59 | 640 |
Liabilities | 1,581 | 0 |
Credit default swaps | Fair Value, Measurements, Recurring | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Derivative instruments, at fair value | 59 | 640 |
Liabilities | 1,581 | |
Credit default swaps | Level I | Fair Value, Measurements, Recurring | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Derivative instruments, at fair value | 0 | 0 |
Liabilities | 0 | |
Credit default swaps | Level II | Fair Value, Measurements, Recurring | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Derivative instruments, at fair value | 59 | 640 |
Liabilities | 1,581 | |
Credit default swaps | Level III | Fair Value, Measurements, Recurring | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Derivative instruments, at fair value | 0 | 0 |
Liabilities | 0 | |
Interest rate swaps | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Derivative instruments, at fair value | 325 | 206 |
Liabilities | 0 | 256 |
Interest rate swaps | Fair Value, Measurements, Recurring | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Derivative instruments, at fair value | 325 | 206 |
Liabilities | 256 | |
Interest rate swaps | Level I | Fair Value, Measurements, Recurring | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Derivative instruments, at fair value | 0 | 0 |
Liabilities | 0 | |
Interest rate swaps | Level II | Fair Value, Measurements, Recurring | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Derivative instruments, at fair value | 325 | 206 |
Liabilities | 256 | |
Interest rate swaps | Level III | Fair Value, Measurements, Recurring | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Derivative instruments, at fair value | 0 | 0 |
Liabilities | 0 | |
Treasury note futures | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Derivative instruments, at fair value | 735 | 0 |
Liabilities | 0 | 1,063 |
Treasury note futures | Fair Value, Measurements, Recurring | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Derivative instruments, at fair value | 735 | |
Liabilities | 1,063 | |
Treasury note futures | Level I | Fair Value, Measurements, Recurring | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Derivative instruments, at fair value | 735 | |
Liabilities | 1,063 | |
Treasury note futures | Level II | Fair Value, Measurements, Recurring | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Derivative instruments, at fair value | 0 | |
Liabilities | 0 | |
Treasury note futures | Level III | Fair Value, Measurements, Recurring | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Derivative instruments, at fair value | $ 0 | |
Liabilities | $ 0 |
Fair Value of Financial Instr_4
Fair Value of Financial Instruments - Valuation Method Of Level 3 Financial Instruments Measured on a Recurring Basis (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2019 | Dec. 31, 2018 | |
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Commercial mortgage loans, held-for-sale, measured at fair value | $ 112,562 | $ 76,863 |
Fair Value, Measurements, Recurring | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Commercial mortgage loans, held-for-sale, measured at fair value | 112,562 | 76,863 |
Other real estate investments, measured at fair value | 2,557 | |
Fair Value, Measurements, Recurring | Level III | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Commercial mortgage loans, held-for-sale, measured at fair value | 112,562 | 76,863 |
Other real estate investments, measured at fair value | 2,557 | |
Real estate securities, available for sale, measured at fair value | 26,412 | |
Commercial mortgage loans, held-for-sale, measured at fair value | Fair Value, Measurements, Recurring | Level III | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Commercial mortgage loans, held-for-sale, measured at fair value | $ 112,562 | $ 76,863 |
Income Approach Valuation Technique | Weighted Average | Commercial mortgage loans, held-for-sale, measured at fair value | Fair Value, Measurements, Recurring | Level III | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Yield | 4.90% | 6.30% |
Income Approach Valuation Technique | Weighted Average | Other real estate investments, measured at fair value | Fair Value, Measurements, Recurring | Level III | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Yield | 12.40% | |
Income Approach Valuation Technique | Minimum | Commercial mortgage loans, held-for-sale, measured at fair value | Fair Value, Measurements, Recurring | Level III | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Yield | 4.70% | 4.70% |
Income Approach Valuation Technique | Maximum | Commercial mortgage loans, held-for-sale, measured at fair value | Fair Value, Measurements, Recurring | Level III | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Yield | 5.20% | 11.30% |
Cost Approach Valuation Technique | Weighted Average | Real Estate Securities | Fair Value, Measurements, Recurring | Level III | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Yield | 5.50% | |
Cost Approach Valuation Technique | Minimum | Other real estate investments, measured at fair value | Fair Value, Measurements, Recurring | Level III | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Yield | 4.00% | |
Cost Approach Valuation Technique | Minimum | Real Estate Securities | Fair Value, Measurements, Recurring | Level III | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Yield | 11.40% | |
Cost Approach Valuation Technique | Maximum | Other real estate investments, measured at fair value | Fair Value, Measurements, Recurring | Level III | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Yield | 6.00% | |
Cost Approach Valuation Technique | Maximum | Real Estate Securities | Fair Value, Measurements, Recurring | Level III | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Yield | 13.40% |
Fair Value of Financial Instr_5
Fair Value of Financial Instruments - Changes in the Company's Financial Instruments Classified as Level III (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2019 | Dec. 31, 2018 | Dec. 31, 2017 | |
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward] | |||
Net Accretion | $ 6,144 | $ 4,572 | $ 2,554 |
Cash repayments / receipts | (9,369) | 0 | (15,000) |
Commercial mortgage loans, held-for-sale, measured at fair value | Fair Value, Measurements, Recurring | Level III | |||
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward] | |||
Beginning balance | 76,863 | 28,531 | |
Transfers into Level III | 0 | 0 | |
Realized and unrealized gains (losses) included in earnings | 37,832 | 11,288 | |
Unrealized gain (loss) on commercial mortgage loans held-for-sale and other real estate investments | 312 | (237) | |
Net Accretion | 0 | 0 | |
Unrealized gain (losses) included in OCI | 0 | 0 | |
Purchases | 1,015,677 | 617,916 | |
Sales / paydowns | (1,008,050) | (580,635) | |
Cash repayments / receipts | 0 | 0 | |
Transfers out of Level III | (10,072) | 0 | |
Ending balance | 112,562 | 76,863 | 28,531 |
Other real estate investments, measured at fair value | Fair Value, Measurements, Recurring | Level III | |||
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward] | |||
Beginning balance | 0 | 0 | |
Transfers into Level III | 0 | 0 | |
Realized and unrealized gains (losses) included in earnings | 0 | 0 | |
Unrealized gain (loss) on commercial mortgage loans held-for-sale and other real estate investments | 47 | 0 | |
Net Accretion | 0 | 0 | |
Unrealized gain (losses) included in OCI | 0 | 0 | |
Purchases | 2,510 | 0 | |
Sales / paydowns | 0 | 0 | |
Cash repayments / receipts | 0 | 0 | |
Transfers out of Level III | 0 | 0 | |
Ending balance | 2,557 | 0 | 0 |
Real Estate Securities | Fair Value, Measurements, Recurring | Level III | |||
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward] | |||
Beginning balance | 26,412 | 0 | |
Transfers into Level III | 0 | 0 | |
Realized and unrealized gains (losses) included in earnings | 0 | (107) | |
Net Accretion | 0 | (76) | |
Unrealized gain (losses) included in OCI | 0 | (459) | |
Purchases | 0 | 39,510 | |
Sales / paydowns | 0 | (12,456) | |
Cash repayments / receipts | 0 | 0 | |
Transfers out of Level III | (26,412) | 0 | |
Ending balance | $ 0 | $ 26,412 | $ 0 |
Fair Value of Financial Instr_6
Fair Value of Financial Instruments - Financial Instruments Not Measured at Fair Value (Details) - USD ($) $ in Thousands | Dec. 31, 2019 | Dec. 31, 2018 | Dec. 31, 2017 |
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | |||
Allowance for loan losses | $ 921 | $ 4,836 | $ 1,466 |
Carrying Amount | Level III | |||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | |||
Commercial mortgage loans, held-for-investment | 2,762,963 | 2,211,666 | |
Collateralized loan obligation | 1,803,185 | 1,505,279 | |
Mortgage note payable | 29,167 | ||
Other financing and loan participation - commercial mortgage loans | 9,902 | ||
Allowance for loan losses | 900 | 4,800 | |
Fair Value | Level III | |||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | |||
Commercial mortgage loans, held-for-investment | 2,784,650 | 2,213,650 | |
Collateralized loan obligation | 1,822,386 | 1,518,127 | |
Mortgage note payable | $ 29,167 | ||
Other financing and loan participation - commercial mortgage loans | $ 9,902 |
Derivative Instruments - Narrat
Derivative Instruments - Narrative (Details) $ in Millions | 12 Months Ended |
Dec. 31, 2019USD ($) | |
Derivative Instruments and Hedging Activities Disclosure [Abstract] | |
Net premiums received on derivative instrument assets | $ 5.7 |
Derivative Instruments - Schedu
Derivative Instruments - Schedule of Outstanding Derivatives (Details) - USD ($) $ in Thousands | Dec. 31, 2019 | Dec. 31, 2018 |
Derivative [Line Items] | ||
Notional | $ 210,846 | $ 131,965 |
Assets | 1,119 | 846 |
Liabilities | 1,581 | 1,319 |
Credit default swaps | ||
Derivative [Line Items] | ||
Notional | 94,300 | 45,000 |
Assets | 59 | 640 |
Liabilities | 1,581 | 0 |
Interest rate swaps | ||
Derivative [Line Items] | ||
Notional | 42,546 | 37,965 |
Assets | 325 | 206 |
Liabilities | 0 | 256 |
Treasury note futures | ||
Derivative [Line Items] | ||
Notional | 74,000 | 49,000 |
Assets | 735 | 0 |
Liabilities | $ 0 | $ 1,063 |
Derivative Instruments - Net Re
Derivative Instruments - Net Realized and Unrealized Losses on Derivatives (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2019 | Dec. 31, 2018 | Dec. 31, 2017 | |
Derivative Instruments, Gain (Loss) [Line Items] | |||
Unrealized (Gain)/Loss | $ (1,722) | $ 1,374 | $ 17 |
Realized (Gain)/Loss | 4,324 | (1,827) | $ (555) |
Credit default swaps | |||
Derivative Instruments, Gain (Loss) [Line Items] | |||
Unrealized (Gain)/Loss | 456 | (139) | |
Realized (Gain)/Loss | 2,230 | (229) | |
Interest rate swaps | |||
Derivative Instruments, Gain (Loss) [Line Items] | |||
Unrealized (Gain)/Loss | (380) | 351 | |
Realized (Gain)/Loss | (269) | 136 | |
Treasury note futures | |||
Derivative Instruments, Gain (Loss) [Line Items] | |||
Unrealized (Gain)/Loss | (1,798) | 1,162 | |
Realized (Gain)/Loss | 1,962 | (1,734) | |
Options | |||
Derivative Instruments, Gain (Loss) [Line Items] | |||
Unrealized (Gain)/Loss | 0 | 0 | |
Realized (Gain)/Loss | $ 401 | $ 0 |
Offsetting Assets and Liabili_3
Offsetting Assets and Liabilities - Offsetting Assets (Details) - USD ($) $ in Thousands | Dec. 31, 2019 | Dec. 31, 2018 |
Offsetting Derivative Assets [Abstract] | ||
Gross Amounts of Recognized Assets | $ 1,119 | $ 846 |
Gross Amounts Offset on the Balance Sheet | 0 | 0 |
Net Amount of Assets Presented on the Balance Sheet | 1,119 | 846 |
Derivative Assets, Gross Amounts Not Offset on the Balance Sheet, Financial Instruments | 0 | 0 |
Derivative Assets, Gross Amounts Not Offset on the Balance Sheet, Cash Collateral Pledged | 10,895 | 0 |
Net Amount | $ 0 | $ 846 |
Offsetting Assets and Liabili_4
Offsetting Assets and Liabilities - Offsetting Liabilities (Details) - USD ($) $ in Thousands | Dec. 31, 2019 | Dec. 31, 2018 |
Offsetting Derivative Liabilities [Abstract] | ||
Derivative instruments, at fair value, Gross Amounts Recognized | $ 1,581 | $ 1,319 |
Derivative instruments, at fair value, Gross Amounts Offset on the Balance Sheet | 0 | 0 |
Derivative instruments, at fair value, Net Amount of Liabilities Presented on the Balance Sheet | 1,581 | 1,319 |
Derivative instruments, at fair value, Gross Amounts Not Offset on Balance Sheet, Financial Instruments | 0 | 0 |
Derivative instruments, at fair value, Gross Amounts Not Offset on the Balance Sheet, Cash Collateral Pledged | 3,679 | 7,232 |
Derivative instruments, at fair value, Net Amount | 0 | 0 |
Repurchase agreements, commercial mortgage loans | ||
Offsetting Securities Sold under Agreements to Repurchase [Abstract] | ||
Repurchase agreements, Gross Amounts of Recognized Liabilities | 252,543 | 149,440 |
Repurchase agreements, Gross Amounts Offset on the Balance Sheet | 0 | 0 |
Repurchase agreements, Net Amount of Liabilities Presented on the Balance Sheet | 252,543 | 149,440 |
Repurchase agreements, Gross Amounts Not Offset on the Balance Sheet, Financial Instruments | 394,229 | 203,846 |
Repurchase agreements, Gross Amounts Not Offset on the Balance Sheet, Cash Collateral Pledged | 5,011 | 5,010 |
Repurchase agreements, Net Amount | 0 | 0 |
Real Estate Securities | ||
Offsetting Securities Sold under Agreements to Repurchase [Abstract] | ||
Repurchase agreements, Gross Amounts of Recognized Liabilities | 394,359 | 44,539 |
Repurchase agreements, Gross Amounts Offset on the Balance Sheet | 0 | 0 |
Repurchase agreements, Net Amount of Liabilities Presented on the Balance Sheet | 394,359 | 44,539 |
Repurchase agreements, Gross Amounts Not Offset on the Balance Sheet, Financial Instruments | 455,301 | 54,973 |
Repurchase agreements, Gross Amounts Not Offset on the Balance Sheet, Cash Collateral Pledged | 1,657 | 305 |
Repurchase agreements, Net Amount | $ 0 | $ 0 |
Segment Reporting - Schedule of
Segment Reporting - Schedule of Segment Reporting Information, by Segment (Details) - USD ($) $ in Thousands | 3 Months Ended | 12 Months Ended | |||||||||||||
Dec. 31, 2019 | Sep. 30, 2019 | Jun. 30, 2019 | Mar. 31, 2019 | Dec. 31, 2018 | Sep. 30, 2018 | Jun. 30, 2018 | Mar. 31, 2018 | Dec. 31, 2017 | Sep. 30, 2017 | Jun. 30, 2017 | Mar. 31, 2017 | Dec. 31, 2019 | Dec. 31, 2018 | Dec. 31, 2017 | |
Segment Reporting Information [Line Items] | |||||||||||||||
Interest income | $ 195,299 | $ 152,288 | $ 89,564 | ||||||||||||
Revenue from real estate owned | 3,169 | ||||||||||||||
Interest expense | 90,418 | 70,000 | 32,359 | ||||||||||||
Net income | $ 23,595 | $ 25,913 | $ 14,526 | $ 19,890 | $ 16,427 | $ 19,000 | $ 12,102 | $ 5,296 | $ 14,474 | $ 6,975 | $ 6,281 | $ 6,049 | 83,924 | 52,825 | 33,779 |
Total assets | 3,540,620 | 2,606,078 | 1,583,661 | 3,540,620 | 2,606,078 | 1,583,661 | |||||||||
Real Estate Debt and Other Real Estate | |||||||||||||||
Segment Reporting Information [Line Items] | |||||||||||||||
Interest income | 181,434 | 144,967 | 87,014 | ||||||||||||
Revenue from real estate owned | 0 | ||||||||||||||
Interest expense | 83,597 | 65,521 | 30,407 | ||||||||||||
Net income | 61,936 | 50,041 | 33,184 | ||||||||||||
Total assets | 2,964,233 | 2,492,440 | 1,517,021 | 2,964,233 | 2,492,440 | 1,517,021 | |||||||||
Real Estate Securities | |||||||||||||||
Segment Reporting Information [Line Items] | |||||||||||||||
Interest income | 6,149 | 717 | 1,351 | ||||||||||||
Revenue from real estate owned | 0 | ||||||||||||||
Interest expense | 2,911 | 770 | 1,254 | ||||||||||||
Net income | 3,238 | (160) | 269 | ||||||||||||
Total assets | 388,170 | 26,474 | 389 | 388,170 | 26,474 | 389 | |||||||||
TRS | |||||||||||||||
Segment Reporting Information [Line Items] | |||||||||||||||
Interest income | 7,716 | 6,604 | 1,199 | ||||||||||||
Revenue from real estate owned | 0 | ||||||||||||||
Interest expense | 3,670 | 3,709 | 698 | ||||||||||||
Net income | 19,130 | 2,944 | 326 | ||||||||||||
Total assets | 131,193 | 87,164 | 66,251 | 131,193 | 87,164 | 66,251 | |||||||||
Real Estate Owned | |||||||||||||||
Segment Reporting Information [Line Items] | |||||||||||||||
Interest income | 0 | 0 | 0 | ||||||||||||
Revenue from real estate owned | 3,169 | ||||||||||||||
Interest expense | 240 | 0 | 0 | ||||||||||||
Net income | (380) | 0 | 0 | ||||||||||||
Total assets | $ 57,024 | $ 0 | $ 0 | $ 57,024 | $ 0 | $ 0 |
Income Taxes - Narrative (Detai
Income Taxes - Narrative (Details) - USD ($) $ / shares in Units, $ in Thousands | 12 Months Ended | ||
Dec. 31, 2019 | Dec. 31, 2018 | Dec. 31, 2017 | |
Income Tax Examination [Line Items] | |||
Income tax expense | $ 4,483 | $ 79 | $ 225 |
Common stock, dividends, per share per annum, declared (in dollars per share) | $ 1.44 | $ 1.44 | |
Ordinary income declared per share (in dollars per share) | 1.20 | 1.43 | |
Return of capital declared per share (in dollars per share) | 0.24 | 0.01 | |
Preferred stock dividends declared (in dollars per share) | 430.88 | ||
Preferred stock qualified dividend declared (in dollars per share) | 1.20 | ||
Preferred stock ordinary dividend declared (in dollars per share) | 1.20 | ||
Series A Preferred Stock | |||
Income Tax Examination [Line Items] | |||
Preferred stock dividends declared (in dollars per share) | $ 216.03 | ||
Series C Preferred Stock | |||
Income Tax Examination [Line Items] | |||
Preferred stock dividends declared (in dollars per share) | 35.41 | ||
Preferred stock qualified dividend declared (in dollars per share) | 35.41 | ||
Preferred stock ordinary dividend declared (in dollars per share) | $ 35.41 |
Income Taxes - Provision for In
Income Taxes - Provision for Income Taxes (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2019 | Dec. 31, 2018 | Dec. 31, 2017 | |
Current expense (benefit) | |||
U.S. Federal | $ 4,076 | $ 68 | $ 140 |
State and local | 397 | 12 | 61 |
Total current expense (benefit) | 4,473 | 80 | 201 |
Deferred expense (benefit) | |||
U.S. Federal | 10 | (1) | 18 |
State and local | 0 | 0 | 6 |
Total deferred expense (benefit) | 10 | (1) | 24 |
Provision for income tax expense (benefit) | $ 4,483 | $ 79 | $ 225 |
Summary of Quarterly Results _3
Summary of Quarterly Results of Operations (Unaudited) (Details) - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | 12 Months Ended | |||||||||||||
Dec. 31, 2019 | Sep. 30, 2019 | Jun. 30, 2019 | Mar. 31, 2019 | Dec. 31, 2018 | Sep. 30, 2018 | Jun. 30, 2018 | Mar. 31, 2018 | Dec. 31, 2017 | Sep. 30, 2017 | Jun. 30, 2017 | Mar. 31, 2017 | Dec. 31, 2019 | Dec. 31, 2018 | Dec. 31, 2017 | |
Quarterly Financial Information Disclosure [Abstract] | |||||||||||||||
Net interest income | $ 27,031 | $ 29,349 | $ 22,356 | $ 26,145 | $ 25,993 | $ 25,823 | $ 19,738 | $ 10,734 | $ 17,278 | $ 13,350 | $ 13,126 | $ 13,451 | $ 108,050 | $ 82,288 | $ 57,205 |
Net income applicable to common stock | 19,310 | 20,460 | 11,036 | 16,108 | 14,054 | 17,745 | 12,086 | 5,296 | 14,474 | 6,975 | 6,281 | 6,049 | 66,914 | 49,181 | 33,779 |
Net income | $ 23,595 | $ 25,913 | $ 14,526 | $ 19,890 | $ 16,427 | $ 19,000 | $ 12,102 | $ 5,296 | $ 14,474 | $ 6,975 | $ 6,281 | $ 6,049 | $ 83,924 | $ 52,825 | $ 33,779 |
Basic net income per share (in dollars per share) | $ 0.44 | $ 0.48 | $ 0.27 | $ 0.40 | $ 0.37 | $ 0.49 | $ 0.38 | $ 0.17 | $ 0.46 | $ 0.22 | $ 0.20 | $ 0.19 | $ 1.60 | $ 1.44 | $ 1.06 |
Diluted net income per share (in dollars per share) | $ 0.44 | $ 0.48 | $ 0.27 | $ 0.40 | $ 0.37 | $ 0.49 | $ 0.38 | $ 0.17 | $ 0.46 | $ 0.22 | $ 0.20 | $ 0.19 | $ 1.60 | $ 1.44 | $ 1.06 |
Basic weighted average shares outstanding (in shares) | 43,549,406 | 42,795,038 | 41,226,805 | 39,798,215 | 38,088,364 | 35,468,648 | 31,762,199 | 31,670,518 | 34,754,734 | 31,741,679 | 31,850,897 | 31,740,256 | 41,859,142 | 34,268,707 | 31,772,231 |
Diluted weighted average shares outstanding (in shares) | 43,560,937 | 42,807,773 | 41,239,548 | 39,811,304 | 44,504,418 | 38,942,428 | 31,820,527 | 31,684,832 | 31,769,048 | 31,756,503 | 31,860,444 | 31,750,045 | 41,871,646 | 36,779,735 | 31,784,889 |
Subsequent Events - Narrative (
Subsequent Events - Narrative (Details) - Private Placement - Subsequent Event $ / shares in Units, $ in Millions | 2 Months Ended |
Mar. 13, 2020USD ($)$ / shares | |
Series A Preferred Stock | |
Subsequent Event [Line Items] | |
Aggregate amount of shares committed for purchase | $ | $ 0.1 |
Price per share of stock sold (in usd per share) | $ / shares | $ 5,000 |
Common Stock | |
Subsequent Event [Line Items] | |
Aggregate amount of shares committed for purchase | $ | $ 10.9 |
Price per share of stock sold (in usd per share) | $ / shares | $ 16.71 |
Schedule IV - Mortgage Loans_2
Schedule IV - Mortgage Loans on Real Estate (Details) - USD ($) $ in Thousands | Dec. 31, 2019 | Dec. 31, 2018 |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Par Value | $ 2,762,963 | $ 2,211,666 |
First Mortgage | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | 2,771,299 | |
Par Value | 2,762,963 | |
First Mortgage | Senior 70 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | 8,356 | |
Par Value | $ 8,307 | |
Interest Rate | 3.90% | |
First Mortgage | Senior 103 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 51,500 | |
Par Value | $ 51,093 | |
Interest Rate | 3.75% | |
First Mortgage | Retail | Senior 1 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 9,450 | |
Par Value | $ 9,450 | |
Interest Rate | 4.50% | |
First Mortgage | Retail | Senior 49 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 29,500 | |
Par Value | $ 29,401 | |
Interest Rate | 6.25% | |
First Mortgage | Retail | Senior 62 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 14,500 | |
Par Value | $ 14,434 | |
Interest Rate | 4.75% | |
First Mortgage | Retail | Senior 73 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 14,250 | |
Par Value | $ 14,294 | |
Interest Rate | 3.95% | |
First Mortgage | Retail | Senior 78 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 13,400 | |
Par Value | $ 13,360 | |
Interest Rate | 4.00% | |
First Mortgage | Retail | Senior 80 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 8,500 | |
Par Value | $ 8,473 | |
Interest Rate | 5.00% | |
First Mortgage | Retail | Senior 94 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 9,400 | |
Par Value | $ 9,356 | |
Interest Rate | 4.20% | |
First Mortgage | Retail | Senior 110 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 9,120 | |
Par Value | $ 9,122 | |
Interest Rate | 5.25% | |
First Mortgage | Retail | Mezzanine 4 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 3,500 | |
Par Value | $ 3,501 | |
Interest Rate | 10.00% | |
First Mortgage | Office | Senior 2 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 10,699 | |
Par Value | $ 10,699 | |
Interest Rate | 4.65% | |
First Mortgage | Office | Senior 5 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 14,080 | |
Par Value | $ 14,066 | |
Interest Rate | 4.45% | |
First Mortgage | Office | Senior 6 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 10,533 | |
Par Value | $ 10,533 | |
Interest Rate | 6.00% | |
First Mortgage | Office | Senior 8 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 27,662 | |
Par Value | $ 27,662 | |
Interest Rate | 4.15% | |
First Mortgage | Office | Senior 19 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 24,426 | |
Par Value | $ 24,429 | |
Interest Rate | 4.65% | |
First Mortgage | Office | Senior 21 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 20,340 | |
Par Value | $ 20,326 | |
Interest Rate | 3.70% | |
First Mortgage | Office | Senior 43 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 20,900 | |
Par Value | $ 20,855 | |
Interest Rate | 3.75% | |
First Mortgage | Office | Senior 44 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 50,000 | |
Par Value | $ 49,984 | |
Interest Rate | 4.23% | |
First Mortgage | Office | Senior 48 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 13,298 | |
Par Value | $ 13,267 | |
Interest Rate | 3.40% | |
First Mortgage | Office | Senior 52 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 37,550 | |
Par Value | $ 37,464 | |
Interest Rate | 3.74% | |
First Mortgage | Office | Senior 68 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 7,200 | |
Par Value | $ 7,179 | |
Interest Rate | 3.90% | |
First Mortgage | Office | Senior 75 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 21,850 | |
Par Value | $ 21,848 | |
Interest Rate | 4.25% | |
First Mortgage | Office | Senior 79 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 41,293 | |
Par Value | $ 41,104 | |
Interest Rate | 3.50% | |
First Mortgage | Office | Senior 86 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 25,900 | |
Par Value | $ 25,623 | |
Interest Rate | 3.77% | |
First Mortgage | Office | Senior 99 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 29,750 | |
Par Value | $ 29,643 | |
Interest Rate | 3.35% | |
First Mortgage | Office | Senior 104 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 21,825 | |
Par Value | $ 21,682 | |
Interest Rate | 3.50% | |
First Mortgage | Office | Senior 115 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 27,500 | |
Par Value | $ 27,308 | |
Interest Rate | 5.50% | |
First Mortgage | Office | Mezzanine 2 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 9,966 | |
Par Value | $ 9,639 | |
Interest Rate | 10.00% | |
First Mortgage | Industrial | Senior 3 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 33,655 | |
Par Value | $ 33,655 | |
Interest Rate | 4.00% | |
First Mortgage | Industrial | Senior 63 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 11,358 | |
Par Value | $ 11,312 | |
Interest Rate | 3.95% | |
First Mortgage | Industrial | Senior 106 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 22,230 | |
Par Value | $ 22,104 | |
Interest Rate | 3.55% | |
First Mortgage | Mixed Use | Senior 4 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 12,952 | |
Par Value | $ 12,952 | |
Interest Rate | 5.00% | |
First Mortgage | Mixed Use | Senior 40 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 45,856 | |
Par Value | $ 45,874 | |
Interest Rate | 4.87% | |
First Mortgage | Multifamily | Senior 7 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 38,248 | |
Par Value | $ 38,249 | |
Interest Rate | 3.35% | |
First Mortgage | Multifamily | Senior 9 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 34,875 | |
Par Value | $ 34,875 | |
Interest Rate | 3.75% | |
First Mortgage | Multifamily | Senior 12 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 18,985 | |
Par Value | $ 18,983 | |
Interest Rate | 3.62% | |
First Mortgage | Multifamily | Senior 14 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 58,590 | |
Par Value | $ 58,117 | |
Interest Rate | 4.50% | |
First Mortgage | Multifamily | Senior 17 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 19,280 | |
Par Value | $ 19,273 | |
Interest Rate | 3.60% | |
First Mortgage | Multifamily | Senior 18 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 12,155 | |
Par Value | $ 12,151 | |
Interest Rate | 3.30% | |
First Mortgage | Multifamily | Senior 22 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 20,741 | |
Par Value | $ 20,671 | |
Interest Rate | 4.25% | |
First Mortgage | Multifamily | Senior 23 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 42,000 | |
Par Value | $ 41,907 | |
Interest Rate | 3.70% | |
First Mortgage | Multifamily | Senior 27 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 33,663 | |
Par Value | $ 33,624 | |
Interest Rate | 3.00% | |
First Mortgage | Multifamily | Senior 31 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 90,499 | |
Par Value | $ 90,322 | |
Interest Rate | 3.50% | |
First Mortgage | Multifamily | Senior 34 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 22,775 | |
Par Value | $ 22,698 | |
Interest Rate | 3.15% | |
First Mortgage | Multifamily | Senior 35 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 11,590 | |
Par Value | $ 11,572 | |
Interest Rate | 3.75% | |
First Mortgage | Multifamily | Senior 36 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 66,000 | |
Par Value | $ 65,768 | |
Interest Rate | 3.75% | |
First Mortgage | Multifamily | Senior 37 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 17,250 | |
Par Value | $ 17,222 | |
Interest Rate | 3.95% | |
First Mortgage | Multifamily | Senior 41 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 12,007 | |
Par Value | $ 11,994 | |
Interest Rate | 3.50% | |
First Mortgage | Multifamily | Senior 42 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 18,000 | |
Par Value | $ 17,965 | |
Interest Rate | 3.30% | |
First Mortgage | Multifamily | Senior 46 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 7,250 | |
Par Value | $ 7,237 | |
Interest Rate | 4.00% | |
First Mortgage | Multifamily | Senior 47 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 115,069 | |
Par Value | $ 114,809 | |
Interest Rate | 3.10% | |
First Mortgage | Multifamily | Senior 50 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 25,500 | |
Par Value | $ 25,505 | |
Interest Rate | 3.50% | |
First Mortgage | Multifamily | Senior 53 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 15,045 | |
Par Value | $ 15,016 | |
Interest Rate | 3.15% | |
First Mortgage | Multifamily | Senior 54 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 21,276 | |
Par Value | $ 21,227 | |
Interest Rate | 3.40% | |
First Mortgage | Multifamily | Senior 55 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 29,900 | |
Par Value | $ 29,834 | |
Interest Rate | 3.35% | |
First Mortgage | Multifamily | Senior 56 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 38,928 | |
Par Value | $ 38,821 | |
Interest Rate | 3.10% | |
First Mortgage | Multifamily | Senior 58 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 10,020 | |
Par Value | $ 9,986 | |
Interest Rate | 3.45% | |
First Mortgage | Multifamily | Senior 59 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 73,620 | |
Par Value | $ 73,322 | |
Interest Rate | 3.45% | |
First Mortgage | Multifamily | Senior 64 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 87,700 | |
Par Value | $ 88,002 | |
Interest Rate | 2.99% | |
First Mortgage | Multifamily | Senior 65 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 48,500 | |
Par Value | $ 48,388 | |
Interest Rate | 3.75% | |
First Mortgage | Multifamily | Senior 66 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 31,906 | |
Par Value | $ 31,844 | |
Interest Rate | 3.25% | |
First Mortgage | Multifamily | Senior 67 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 52,031 | |
Par Value | $ 51,773 | |
Interest Rate | 5.20% | |
First Mortgage | Multifamily | Senior 76 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 23,750 | |
Par Value | $ 23,678 | |
Interest Rate | 3.10% | |
First Mortgage | Multifamily | Senior 77 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 36,250 | |
Par Value | $ 36,145 | |
Interest Rate | 3.10% | |
First Mortgage | Multifamily | Senior 82 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 18,100 | |
Par Value | $ 18,091 | |
Interest Rate | 3.40% | |
First Mortgage | Multifamily | Senior 83 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 28,250 | |
Par Value | $ 28,236 | |
Interest Rate | 3.40% | |
First Mortgage | Multifamily | Senior 85 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 18,553 | |
Par Value | $ 18,469 | |
Interest Rate | 3.10% | |
First Mortgage | Multifamily | Senior 91 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 20,900 | |
Par Value | $ 20,899 | |
Interest Rate | 3.50% | |
First Mortgage | Multifamily | Senior 93 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 42,900 | |
Par Value | $ 42,830 | |
Interest Rate | 2.80% | |
First Mortgage | Multifamily | Senior 97 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 4,452 | |
Par Value | $ 3,906 | |
Interest Rate | 5.50% | |
First Mortgage | Multifamily | Senior 98 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 23,115 | |
Par Value | $ 23,005 | |
Interest Rate | 2.65% | |
First Mortgage | Multifamily | Senior 101 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 11,490 | |
Par Value | $ 11,413 | |
Interest Rate | 2.65% | |
First Mortgage | Multifamily | Senior 102 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 34,733 | |
Par Value | $ 34,604 | |
Interest Rate | 2.75% | |
First Mortgage | Multifamily | Senior 107 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 19,575 | |
Par Value | $ 19,477 | |
Interest Rate | 2.75% | |
First Mortgage | Multifamily | Senior 108 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 16,100 | |
Par Value | $ 16,103 | |
Interest Rate | 3.75% | |
First Mortgage | Multifamily | Senior 109 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 26,000 | |
Par Value | $ 25,854 | |
Interest Rate | 3.15% | |
First Mortgage | Multifamily | Senior 111 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 25,320 | |
Par Value | $ 25,230 | |
Interest Rate | 2.70% | |
First Mortgage | Multifamily | Senior 112 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 7,150 | |
Par Value | $ 7,088 | |
Interest Rate | 4.75% | |
First Mortgage | Multifamily | Senior 113 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 25,000 | |
Par Value | $ 24,874 | |
Interest Rate | 3.00% | |
First Mortgage | Multifamily | Senior 114 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 8,550 | |
Par Value | $ 8,497 | |
Interest Rate | 2.80% | |
First Mortgage | Multifamily | Mezzanine 1 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 3,480 | |
Par Value | $ 3,490 | |
Interest Rate | 9.50% | |
First Mortgage | Multifamily | Mezzanine 3 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 22,800 | |
Par Value | $ 22,880 | |
Interest Rate | 8.01% | |
First Mortgage | Multifamily | Mezzanine 5 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 1,100 | |
Par Value | $ 1,122 | |
Interest Rate | 11.00% | |
First Mortgage | Multifamily | Mezzanine 6 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 1,000 | |
Par Value | $ 1,006 | |
Interest Rate | 11.00% | |
First Mortgage | Hospitality | Senior 10 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 10,599 | |
Par Value | $ 10,569 | |
Interest Rate | 5.00% | |
First Mortgage | Hospitality | Senior 11 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 5,930 | |
Par Value | $ 5,930 | |
Interest Rate | 3.50% | |
First Mortgage | Hospitality | Senior 13 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 57,075 | |
Par Value | $ 57,075 | |
Interest Rate | 5.19% | |
First Mortgage | Hospitality | Senior 15 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 10,250 | |
Par Value | $ 10,221 | |
Interest Rate | 5.25% | |
First Mortgage | Hospitality | Senior 16 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 23,000 | |
Par Value | $ 22,890 | |
Interest Rate | 4.41% | |
First Mortgage | Hospitality | Senior 20 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 21,000 | |
Par Value | $ 20,951 | |
Interest Rate | 4.00% | |
First Mortgage | Hospitality | Senior 24 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 19,975 | |
Par Value | $ 19,958 | |
Interest Rate | 4.95% | |
First Mortgage | Hospitality | Senior 25 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 27,541 | |
Par Value | $ 27,460 | |
Interest Rate | 4.00% | |
First Mortgage | Hospitality | Senior 26 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 21,495 | |
Par Value | $ 21,438 | |
Interest Rate | 4.40% | |
First Mortgage | Hospitality | Senior 38 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 22,355 | |
Par Value | $ 22,291 | |
Interest Rate | 4.00% | |
First Mortgage | Hospitality | Senior 39 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 34,000 | |
Par Value | $ 33,939 | |
Interest Rate | 4.50% | |
First Mortgage | Hospitality | Senior 61 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 8,628 | |
Par Value | $ 8,597 | |
Interest Rate | 4.80% | |
First Mortgage | Hospitality | Senior 69 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 10,000 | |
Par Value | $ 9,976 | |
Interest Rate | 4.95% | |
First Mortgage | Hospitality | Senior 72 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 7,620 | |
Par Value | $ 7,552 | |
Interest Rate | 3.44% | |
First Mortgage | Hospitality | Senior 74 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 21,000 | |
Par Value | $ 20,928 | |
Interest Rate | 4.14% | |
First Mortgage | Hospitality | Senior 81 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 8,180 | |
Par Value | $ 8,126 | |
Interest Rate | 4.50% | |
First Mortgage | Hospitality | Senior 84 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 19,900 | |
Par Value | $ 19,817 | |
Interest Rate | 3.48% | |
First Mortgage | Hospitality | Senior 87 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 16,527 | |
Par Value | $ 16,404 | |
Interest Rate | 3.75% | |
First Mortgage | Hospitality | Senior 88 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 15,500 | |
Par Value | $ 15,428 | |
Interest Rate | 4.00% | |
First Mortgage | Hospitality | Senior 89 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 5,250 | |
Par Value | $ 5,229 | |
Interest Rate | 4.25% | |
First Mortgage | Hospitality | Senior 90 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 11,977 | |
Par Value | $ 11,911 | |
Interest Rate | 4.45% | |
First Mortgage | Hospitality | Senior 92 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 9,000 | |
Par Value | $ 8,948 | |
Interest Rate | 4.50% | |
First Mortgage | Hospitality | Senior 100 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 34,914 | |
Par Value | $ 34,752 | |
Interest Rate | 3.99% | |
First Mortgage | Hospitality | Senior 105 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 7,100 | |
Par Value | $ 7,064 | |
Interest Rate | 4.00% | |
First Mortgage | Hospitality | Senior 116 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 17,746 | |
Par Value | $ 17,367 | |
Interest Rate | 5.80% | |
First Mortgage | Self Storage | Senior 28 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 4,120 | |
Par Value | $ 4,110 | |
Interest Rate | 4.05% | |
First Mortgage | Self Storage | Senior 29 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 6,496 | |
Par Value | $ 6,480 | |
Interest Rate | 4.05% | |
First Mortgage | Self Storage | Senior 30 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 7,606 | |
Par Value | $ 7,585 | |
Interest Rate | 5.05% | |
First Mortgage | Self Storage | Senior 32 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 2,400 | |
Par Value | $ 2,392 | |
Interest Rate | 4.05% | |
First Mortgage | Self Storage | Senior 33 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 6,310 | |
Par Value | $ 6,293 | |
Interest Rate | 5.05% | |
First Mortgage | Self Storage | Senior 45 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 6,600 | |
Par Value | $ 6,592 | |
Interest Rate | 6.00% | |
First Mortgage | Self Storage | Senior 51 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 12,125 | |
Par Value | $ 12,088 | |
Interest Rate | 5.50% | |
First Mortgage | Self Storage | Senior 57 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 17,400 | |
Par Value | $ 17,358 | |
Interest Rate | 4.00% | |
First Mortgage | Self Storage | Senior 71 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 4,710 | |
Par Value | $ 4,703 | |
Interest Rate | 5.00% | |
First Mortgage | Land | Senior 60 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 16,400 | |
Par Value | $ 16,359 | |
Interest Rate | 6.00% | |
First Mortgage | Manufactured Housing | Senior 95 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 12,200 | |
Par Value | $ 12,142 | |
Interest Rate | 3.65% | |
First Mortgage | Manufactured Housing | Senior 96 | ||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | ||
Face Amount | $ 24,100 | |
Par Value | $ 23,989 | |
Interest Rate | 3.65% |
Schedule IV - Mortgage Loans_3
Schedule IV - Mortgage Loans on Real Estate Phantom (Details) - First Mortgage | Dec. 31, 2019 |
Senior 70 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.90% |
Senior 103 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.75% |
Retail | Senior 1 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 4.50% |
Retail | Senior 49 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 6.25% |
Retail | Senior 62 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 4.75% |
Retail | Senior 73 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.95% |
Retail | Senior 78 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 4.00% |
Retail | Senior 80 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 5.00% |
Retail | Senior 94 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 4.20% |
Retail | Senior 110 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 5.25% |
Retail | Mezzanine 4 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 10.00% |
Office | Senior 2 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 4.65% |
Office | Senior 5 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 4.45% |
Office | Senior 6 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 6.00% |
Office | Senior 8 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 4.15% |
Office | Senior 19 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 4.65% |
Office | Senior 21 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.70% |
Office | Senior 43 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.75% |
Office | Senior 44 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 4.23% |
Office | Senior 48 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.40% |
Office | Senior 52 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.74% |
Office | Senior 68 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.90% |
Office | Senior 75 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 4.25% |
Office | Senior 79 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.50% |
Office | Senior 86 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.77% |
Office | Senior 99 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.35% |
Office | Senior 104 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.50% |
Office | Senior 115 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 5.50% |
Office | Mezzanine 2 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 10.00% |
Industrial | Senior 3 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 4.00% |
Industrial | Senior 63 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.95% |
Industrial | Senior 106 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.55% |
Mixed Use | Senior 4 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 5.00% |
Mixed Use | Senior 40 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 4.87% |
Multifamily | Senior 7 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.35% |
Multifamily | Senior 9 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.75% |
Multifamily | Senior 12 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.62% |
Multifamily | Senior 14 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 4.50% |
Multifamily | Senior 17 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.60% |
Multifamily | Senior 18 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.30% |
Multifamily | Senior 22 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 4.25% |
Multifamily | Senior 23 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.70% |
Multifamily | Senior 27 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.00% |
Multifamily | Senior 31 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.50% |
Multifamily | Senior 34 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.15% |
Multifamily | Senior 35 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.75% |
Multifamily | Senior 36 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.75% |
Multifamily | Senior 37 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.95% |
Multifamily | Senior 41 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.50% |
Multifamily | Senior 42 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.30% |
Multifamily | Senior 46 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 4.00% |
Multifamily | Senior 47 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.10% |
Multifamily | Senior 50 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.50% |
Multifamily | Senior 53 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.15% |
Multifamily | Senior 54 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.40% |
Multifamily | Senior 55 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.35% |
Multifamily | Senior 56 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.10% |
Multifamily | Senior 58 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.45% |
Multifamily | Senior 59 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.45% |
Multifamily | Senior 64 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 2.99% |
Multifamily | Senior 65 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.75% |
Multifamily | Senior 66 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.25% |
Multifamily | Senior 67 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 5.20% |
Multifamily | Senior 76 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.10% |
Multifamily | Senior 77 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.10% |
Multifamily | Senior 82 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.40% |
Multifamily | Senior 83 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.40% |
Multifamily | Senior 85 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.10% |
Multifamily | Senior 91 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.50% |
Multifamily | Senior 93 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 2.80% |
Multifamily | Senior 97 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 5.50% |
Multifamily | Senior 98 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 2.65% |
Multifamily | Senior 101 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 2.65% |
Multifamily | Senior 102 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 2.75% |
Multifamily | Senior 107 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 2.75% |
Multifamily | Senior 108 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.75% |
Multifamily | Senior 109 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.15% |
Multifamily | Senior 111 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 2.70% |
Multifamily | Senior 112 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 4.75% |
Multifamily | Senior 113 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.00% |
Multifamily | Senior 114 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 2.80% |
Multifamily | Mezzanine 1 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 9.50% |
Multifamily | Mezzanine 3 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 8.01% |
Multifamily | Mezzanine 5 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 11.00% |
Multifamily | Mezzanine 6 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 11.00% |
Hospitality | Senior 10 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 5.00% |
Hospitality | Senior 11 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.50% |
Hospitality | Senior 13 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 5.19% |
Hospitality | Senior 15 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 5.25% |
Hospitality | Senior 16 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 4.41% |
Hospitality | Senior 20 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 4.00% |
Hospitality | Senior 24 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 4.95% |
Hospitality | Senior 25 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 4.00% |
Hospitality | Senior 26 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 4.40% |
Hospitality | Senior 38 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 4.00% |
Hospitality | Senior 39 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 4.50% |
Hospitality | Senior 61 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 4.80% |
Hospitality | Senior 69 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 4.95% |
Hospitality | Senior 72 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.44% |
Hospitality | Senior 74 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 4.14% |
Hospitality | Senior 81 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 4.50% |
Hospitality | Senior 84 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.48% |
Hospitality | Senior 87 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.75% |
Hospitality | Senior 88 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 4.00% |
Hospitality | Senior 89 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 4.25% |
Hospitality | Senior 90 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 4.45% |
Hospitality | Senior 92 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 4.50% |
Hospitality | Senior 100 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.99% |
Hospitality | Senior 105 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 4.00% |
Hospitality | Senior 116 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 5.80% |
Self Storage | Senior 28 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 4.05% |
Self Storage | Senior 29 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 4.05% |
Self Storage | Senior 30 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 5.05% |
Self Storage | Senior 32 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 4.05% |
Self Storage | Senior 33 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 5.05% |
Self Storage | Senior 45 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 6.00% |
Self Storage | Senior 51 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 5.50% |
Self Storage | Senior 57 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 4.00% |
Self Storage | Senior 71 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 5.00% |
Land | Senior 60 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 6.00% |
Manufactured Housing | Senior 95 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.65% |
Manufactured Housing | Senior 96 | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items] | |
Interest Rate | 3.65% |