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): September 30, 2022 December 31, 2021 Senior loans $ 5,311,315 $ 4,204,464 Mezzanine loans 16,958 22,424 Total amortized cost of loans 5,328,273 4,226,888 General allowance for credit losses 19,195 15,827 Specific allowance for credit losses (1) 27,620 — Less: Total Allowance for Credit Losses 46,815 15,827 Total commercial mortgage loans, held for investment, net $ 5,281,458 $ 4,211,061 _________________________________________________________ (1) As of September 30, 2022, the Company recorded a specific reserve with respect to a retail loan designated as non-performing. As of September 30, 2022 and December 31, 2021, the Company's total commercial mortgage loan portfolio, held for investment, was comprised of 166 and 165 loans, respectively. Allowance for Credit Losses The following table presents the activity in the Company's allowance for credit losses, excluding the unfunded loan commitments, as of September 30, 2022 (dollars in thousands): MultiFamily Retail Office Industrial Mixed Use Hospitality Self-Storage Manufactured Housing Total December 31, 2021 $ 9,681 $ 288 $ 776 $ 86 $ 169 $ 4,597 $ 152 $ 78 $ 15,827 Changes: General provision/(benefit) for credit losses 32 234 (103) 15 (108) (807) (110) (47) (894) March 31, 2022 $ 9,713 $ 522 $ 673 $ 101 $ 61 $ 3,790 $ 42 $ 31 $ 14,933 Changes: General provision/(benefit) for credit losses 4,595 (128) (48) (18) (22) (687) (23) (8) 3,661 Specific provision/(benefit) for credit losses — 28,431 — — — — — — 28,431 June 30, 2022 $ 14,308 $ 28,825 $ 625 $ 83 $ 39 $ 3,103 $ 19 $ 23 $ 47,025 Changes: General provision/(benefit) for credit losses (41) (25) (181) 49 6 793 (13) 13 601 Specific provision/(benefit) for credit losses — (811) — — — — — — (811) September 30, 2022 $ 14,267 $ 27,989 $ 444 $ 132 $ 45 $ 3,896 $ 6 $ 36 $ 46,815 The Company recorded an increase in its general provision for credit losses during the three and nine months ended September 30, 2022 of $0.6 million and $3.4 million, respectively. The primary driver for the higher reserve balance is the change in economic outlook since the end of the prior year. During the nine months ended September 30, 2022, the Company identified a commercial mortgage loan, held for investment secured by a portfolio of 24 retail properties, that was assigned a risk rating of “5” due to certain conditions that negatively impacted the underlying collateral property’s cash flows. Since the loan was considered a collateral-dependent asset under GAAP, as of September 30, 2022 a specific allowance for credit losses of $27.6 million was recorded based on the difference between the Company’s estimation of the fair value of the underlying collateral property, less costs to sell, and the loan’s amortized cost basis. As of September 30, 2022, the loan has a fully funded outstanding principal balance of $109.2 million, and carrying value of $77.9 million. The significant unobservable inputs to the discounted cash flow model used to estimate the fair value of the loan included a capitalization rate, which ranged from 4.75%-6.50%. The following table presents the activity in the Company's allowance for credit losses, for the unfunded loan commitments, as of September 30, 2022 (dollars in thousands): MultiFamily Retail Office Industrial Mixed Use Hospitality Self-Storage Manufactured Housing Total December 31, 2021 $ 137 $ 1 $ 13 $ 3 $ 10 $ 79 $ — $ — $ 243 Changes: General provision/(benefit) for credit losses (32) 15 (4) (2) (10) (28) — — (61) March 31, 2022 $ 105 $ 16 $ 9 $ 1 $ — $ 51 $ — $ — $ 182 Changes: General provision/(benefit) for credit losses 443 (1) 1 (1) — (4) — — 438 June 30, 2022 $ 548 $ 15 $ 10 $ — $ — $ 47 $ — $ — $ 620 Changes: General provision/(benefit) for credit losses (403) — (1) 2 — 11 — 2 (389) September 30, 2022 $ 145 $ 15 $ 9 $ 2 $ — $ 58 $ — $ 2 $ 231 The following tables represent the composition by loan collateral type and region of the Company's commercial mortgage loans, held for investment portfolio (dollars in thousands): September 30, 2022 December 31, 2021 Loan Collateral Type Par Value Percentage Par Value Percentage Multifamily $ 3,992,990 74.7 % $ 2,953,938 69.6 % Hospitality 503,251 9.4 % 460,884 10.9 % Office 456,866 8.6 % 485,575 11.4 % Retail 172,503 3.2 % 104,990 2.5 % Industrial 93,035 1.7 % 88,956 2.1 % Mixed Use 52,500 1.0 % 62,965 1.5 % Self Storage 44,895 0.8 % 56,495 1.3 % Manufactured Housing 34,688 0.6 % 29,159 0.7 % Total $ 5,350,728 100.0 % $ 4,242,962 100.0 % September 30, 2022 December 31, 2021 Loan Region Par Value Percentage Par Value Percentage Southeast $ 2,158,660 40.4 % $ 1,106,439 26.2 % Southwest 1,757,121 32.9 % 1,764,905 41.6 % Mideast 781,379 14.6 % 646,125 15.2 % Far West 232,734 4.3 % 301,040 7.1 % Great Lakes 169,191 3.2 % 183,930 4.3 % Various 109,230 2.0 % 68,896 1.6 % New England 66,065 1.2 % 67,651 1.6 % Rocky Mountain 43,751 0.8 % 43,751 1.0 % Plains 32,597 0.6 % 60,225 1.4 % Total $ 5,350,728 100.0 % $ 4,242,962 100.0 % As of September 30, 2022 and December 31, 2021, the Company's total commercial mortgage loans, held for sale, measured at fair value were comprised of three loans and one loan, respectively. As of September 30, 2022 and December 31, 2021, the contractual principal outstanding of commercial mortgage loans, held for sale, measured at fair value was $44.5 million and $34.3 million, respectively. As of September 30, 2022 and December 31, 2021, none of the Company's commercial mortgage loans, held for sale, measured at fair value were in default or greater than ninety days past due. The following tables represent the composition by loan collateral type and region of the Company's commercial mortgage loans, held for sale, measured at fair value (dollars in thousands): September 30, 2022 December 31, 2021 Loan Collateral Type Par Value Percentage Par Value Percentage Retail $ 25,000 56.1 % $ — — % Hospitality 19,546 43.9 % — — % Office — — % 34,250 100.0 % Total $ 44,546 100.0 % $ 34,250 100.0 % September 30, 2022 December 31, 2021 Loan Region Par Value Percentage Par Value Percentage Southeast $ 37,996 85.3 % $ 34,250 100.0 % Mideast 6,550 14.7 % — — % Total $ 44,546 100.0 % $ 34,250 100.0 % Loan Credit Quality and Vintage The following tables present the amortized cost of our commercial mortgage loans, held for investment as of September 30, 2022 and December 31, 2021, by loan collateral type, the Company’s internal risk rating and year of origination. The risk ratings are updated as of September 30, 2022. As of September 30, 2022 2022 2021 2020 2019 2018 2017 Total Multifamily: Risk Rating: 1-2 internal grade $ 1,402,934 $ 2,276,836 $ 92,829 $ — $ 37,851 $ — $ 3,810,450 3-4 internal grade — 95,036 10,852 24,058 37,025 — 166,971 Total Multifamily Loans $ 1,402,934 $ 2,371,872 $ 103,681 $ 24,058 $ 74,876 $ — $ 3,977,421 Retail: Risk Rating: 1-2 internal grade $ 20,941 $ 33,870 $ — $ 8,203 $ — $ — $ 63,014 3-4 internal grade — — — — — — — 5 internal grade 105,498 — — — — — 105,498 Total Retail Loans $ 126,439 $ 33,870 $ — $ 8,203 $ — $ — $ 168,512 Office: Risk Rating: 1-2 internal grade $ — $ 50,343 $ 203,840 $ 108,152 $ 18,746 $ — $ 381,081 3-4 internal grade — — 36,343 25,736 12,977 — 75,056 Total Office Loans $ — $ 50,343 $ 240,183 $ 133,888 $ 31,723 $ — $ 456,137 Industrial: Risk Rating: 1-2 internal grade $ 77,712 $ — $ 14,946 $ — $ — $ — $ 92,658 3-4 internal grade — — — — — — — Total Industrial Loans $ 77,712 $ — $ 14,946 $ — $ — $ — $ 92,658 Mixed Use: Risk Rating: 1-2 internal grade $ 19,926 $ 32,446 $ — $ — $ — $ — $ 52,372 3-4 internal grade — — — — — — — Total Mixed Use Loans $ 19,926 $ 32,446 $ — $ — $ — $ — $ 52,372 Hospitality: Risk Rating: 1-2 internal grade $ 129,645 $ 155,287 $ 26,956 $ 58,814 $ 22,195 $ — $ 392,897 3-4 internal grade — — — 29,966 — 78,928 108,894 Total Hospitality Loans $ 129,645 $ 155,287 $ 26,956 $ 88,780 $ 22,195 $ 78,928 $ 501,791 Self-Storage: Risk Rating: 1-2 internal grade $ — $ 14,976 $ 29,846 $ — $ — $ — $ 44,822 3-4 internal grade — — — — — — — Total Self-Storage Loans $ — $ 14,976 $ 29,846 $ — $ — $ — $ 44,822 Manufactured Housing: Risk Rating: 1-2 internal grade $ 10,469 $ 6,674 $ 17,417 $ — $ — $ — $ 34,560 3-4 internal grade — — — — — — — Total Manufactured Housing Loans $ 10,469 $ 6,674 $ 17,417 $ — $ — $ — $ 34,560 Total $ 1,767,125 $ 2,665,468 $ 433,029 $ 254,929 $ 128,794 $ 78,928 $ 5,328,273 As of December 31, 2021 2021 2020 2019 2018 2017 Total Multifamily: Risk Rating: 1-2 internal grade $ 2,438,376 $ 270,953 $ 103,989 $ 90,877 $ — $ 2,904,195 3-4 internal grade — — — 37,025 — 37,025 Total Multifamily Loans $ 2,438,376 $ 270,953 $ 103,989 $ 127,902 $ — $ 2,941,220 Retail: Risk Rating: 1-2 internal grade $ 33,830 $ 11,928 $ 29,515 $ 29,452 $ — $ 104,725 3-4 internal grade — — — — — — Total Retail Loans $ 33,830 $ 11,928 $ 29,515 $ 29,452 $ — $ 104,725 Office: Risk Rating: 1-2 internal grade $ 50,291 $ 253,759 $ 136,800 $ 43,308 $ — $ 484,158 3-4 internal grade — — — — — — Total Office Loans $ 50,291 $ 253,759 $ 136,800 $ 43,308 $ — $ 484,158 Industrial: Risk Rating: 1-2 internal grade $ — $ 31,906 $ — $ — $ — $ 31,906 3-4 internal grade — — 56,933 — — 56,933 Total Industrial Loans $ — $ 31,906 $ 56,933 $ — $ — $ 88,839 Mixed Use: Risk Rating: 1-2 internal grade $ 32,395 $ 30,325 $ — $ — $ — $ 62,720 3-4 internal grade — — — — — — Total Mixed Use Loans $ 32,395 $ 30,325 $ — $ — $ — $ 62,720 Hospitality: Risk Rating: 1-2 internal grade $ 153,032 $ 26,920 $ 34,054 $ — $ — $ 214,006 3-4 internal grade — — 113,961 52,790 79,102 245,853 Total Hospitality Loans $ 153,032 $ 26,920 $ 148,015 $ 52,790 $ 79,102 $ 459,859 Self-Storage: Risk Rating: 1-2 internal grade $ 14,948 $ 41,382 $ — $ — $ — $ 56,330 3-4 internal grade — — — — — — Total Self-Storage Loans $ 14,948 $ 41,382 $ — $ — $ — $ 56,330 Manufactured Housing: Risk Rating: 1-2 internal grade $ 6,665 $ 22,372 $ — $ — $ — $ 29,037 3-4 internal grade — — — — — — Total Manufactured Housing Loans $ 6,665 $ 22,372 $ — $ — $ — $ 29,037 Total $ 2,729,537 $ 689,545 $ 475,252 $ 253,452 $ 79,102 $ 4,226,888 Past Due Status The following table presents an aging summary of the loans amortized cost basis as of September 30, 2022 (dollars in thousands): Multifamily Retail Office Industrial Mixed Use Hospitality Self-Storage Manufactured Housing Total Status: Current $ 3,977,421 $ 63,014 $ 456,137 $ 92,658 $ 52,372 $ 444,716 $ 44,822 $ 34,560 $ 5,165,700 1-29 days past due — — — — — — — — 30-59 days past due — — — — — — — — — 60-89 days past due — — — — — — — — — 90-119 days past due — — — — — — — — — 120+ days past due (1) — 105,498 — — — 57,075 — — 162,573 Total $ 3,977,421 $ 168,512 $ 456,137 $ 92,658 $ 52,372 $ 501,791 $ 44,822 $ 34,560 $ 5,328,273 _________________________________________________________ (1) For the three and nine months ended September 30, 2022, there was no interest income recognized on these loans. Non-performing Status The following table presents the amortized cost basis of the loans on nonaccrual status as of September 30, 2022 and December 31, 2021 (dollars in thousands): September 30, 2022 December 31, 2021 Non-performing loan amortized cost at beginning of year, January 1 $ 57,075 $ 94,887 Addition of non-performing loan amortized cost 105,498 — Less: Removal of non-performing loan amortized cost — 37,812 Non-performing loan amortized cost at end of period $ 162,573 $ 57,075 As of September 30, 2022, the Company had two loans with a total amortized cost basis of $162.6 million designated as non-performing status. One loan is for a hotel property located in New York, NY, which was placed on non-accrual status in 2019 and had an amortized cost basis of $57.1 million as of September 30, 2022. No specific allowance for credit losses has been recorded on the loan. The Company did not recognize any interest income on the non-accrual loan during the three and nine months ended September 30, 2022. The second loan relates to a commercial mortgage loan with a fully funded outstanding principal balance of $109.2 million collateralized by a portfolio of retail properties in various locations throughout the United States. The loan has been assigned a risk rating of “5” and concurrently, the Company elected to apply a practical expedient for collateral dependent assets in which the allowance for credit losses is calculated as the difference between the estimated fair value of the underlying collateral, less estimated cost to sell, and the amortized cost basis of the individual loan. As of September 30, 2022, the Company has recorded a specific allowance for credit losses of $27.6 million on this loan. Further, the Company has designated the loan as non-performing and placed the loan on cost recovery status by ceasing the recognition of interest income. Any contractual amounts received are accounted for under the cost-recovery method, until the loan qualifies for return to accrual status. As of September 30, 2022, the Company has received $6.4 million in cost recovery proceeds, which reduced the amortized cost of the loan. As of December 31, 2021, the Company had one loan, the hotel property in New York City, with a carrying value of $57.1 million, designated as non-performing, which had no specific allowance for credit losses. 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 Very Low Risk - Investment exceeding fundamental performance expectations and/or capital gain expected. Trends and risk factors since time of investment are favorable. 2 Low Risk - Performing consistent with expectations and a full return of principal and interest expected. Trends and risk factors are neutral to favorable. 3 Average Risk - Performing investments requiring closer monitoring. Trends and risk factors show some deterioration. 4 High Risk/Defaulted/Potential For Loss - Underperforming investment with the potential of some interest loss but still expecting a positive return on investment. Trends and risk factors are negative. 5 Impaired/Loss Likely - 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. As of September 30, 2022 and December 31, 2021, the weighted average risk rating of the loans was 2.1. The following table represents the allocation by risk rating for the Company's commercial mortgage loans, held for investment (dollars in thousands): September 30, 2022 December 31, 2021 Risk Rating Number of Loans Par Value Risk Rating Number of Loans Par Value 1 — $ — 1 — $ — 2 148 4,890,312 2 148 3,903,047 3 14 244,109 3 16 282,840 4 3 107,077 4 1 57,075 5 1 109,230 5 — — 166 $ 5,350,728 165 $ 4,242,962 For the nine months ended September 30, 2022 and year ended December 31, 2021, the activity in the Company's commercial mortgage loans, held for investment portfolio was as follows (dollars in thousands): Nine Months Ended September 30, 2022 Year Ended December 31, 2021 Balance at Beginning of Year $ 4,211,061 $ 2,693,848 Acquisitions and originations 1,980,296 2,897,002 Principal repayments (863,186) (1,286,598) Discount accretion/premium amortization 8,780 7,038 Loans transferred from/(to) commercial real estate loans, held for sale (9,296) (52,615) Net fees capitalized into carrying value of loans (12,803) (15,150) General (provision)/benefit for credit losses (3,368) 4,770 Specific (provision)/benefit for credit losses (27,620) — Cost recovery (2,406) — Charge-off from allowance — 289 Transfer to real estate owned — (37,523) Balance at End of Period $ 5,281,458 $ 4,211,061 |