Consolidated Schedules of Investments Statement - USD ($) | 12 Months Ended |
Dec. 31, 2019 | Dec. 31, 2018 |
Schedule of Investments | | | | | |
Members' Capital | | $ 247,066,913 | | $ 263,080,442 | |
Common Stock, Shares, Outstanding | | 14,912,990 | | 14,912,990 | |
Cost | | $ 243,924,852 | | $ 265,200,249 | |
Fair Value | | $ 247,263,245 | | 263,092,585 | |
Ownership Interest | | 98.60% | | | |
Terra Property Trust | | | | | |
Schedule of Investments | | | | | |
Real estate | | $ 77,596,475 | | $ 68,004,577 | |
Terra Property Trust | Controlled | | | | | |
Schedule of Investments | | | | | |
Equity Method Investment, Ownership Percentage | | 98.60% | | 100.00% | |
Common Stock, Shares, Outstanding | | 14,912,990 | | 14,912,990 | |
Cost | | $ 243,924,852 | | $ 265,200,249 | |
Fair Value | | $ 247,263,245 | | $ 263,092,585 | |
% of Members Capital | | 100.10% | | 100.00% | |
Terra Property Trust | Initial Acquisition | Controlled | | | | | |
Schedule of Investments | | | | | |
Acquisition Date | | Jan. 1, 2016 | | Jan. 1, 2016 | |
Terra Property Trust | Subsequent Acquisition | Controlled | | | | | |
Schedule of Investments | | | | | |
Acquisition Date | | Mar. 7, 2016 | | Mar. 7, 2016 | |
UNITED STATES | Terra Property Trust | | | | | |
Schedule of Investments | | | | | |
Principal Amount | | $ 377,388,317 | [1],[2],[3] | $ 385,041,701 | |
Cost | | 378,612,768 | [1],[2],[3] | 388,243,974 | |
Fair Value | | 379,160,415 | [1],[2],[3],[4] | $ 387,870,130 | [5] |
% of Members Capital | [4],[6] | | | 147.40% | |
UNITED STATES | Terra Property Trust | Pro Rata | | | | | |
Schedule of Investments | | | | | |
Fair Value | [1],[2],[3],[7] | $ 373,852,169 | | | |
% of Members Capital | [1],[2],[3],[8] | 151.30% | | | |
UNITED STATES | Terra Property Trust | Mezzanine Loan | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Principal Amount | | $ 42,113,654 | | $ 93,226,740 | |
Cost | | 42,671,330 | | 94,282,541 | |
Fair Value | | 42,673,996 | [4] | $ 93,971,852 | [5] |
% of Members Capital | [6] | | | 35.70% | |
UNITED STATES | Terra Property Trust | Mezzanine Loan | Non-controlled | Pro Rata | | | | | |
Schedule of Investments | | | | | |
Fair Value | [7] | $ 42,076,559 | | | |
% of Members Capital | [8] | 16.90% | | | |
UNITED STATES | Terra Property Trust | Mezzanine Loan | 150 Blackstone River Road, LLC | MA | Industrial | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Mortgage Loans On Real Estate Coupon Rate | | 8.50% | | 8.50% | |
Interest Rate | | 8.50% | | 8.50% | |
Exit Fee | | 0.00% | | 0.00% | |
Acquisition Date | | Sep. 21, 2017 | | Sep. 21, 2017 | |
Maturity Date | | Sep. 6, 2027 | | Sep. 6, 2027 | |
Principal Amount | | $ 7,000,000 | | $ 7,000,000 | |
Cost | | 7,000,000 | | 7,000,000 | |
Fair Value | | 7,081,127 | [4] | $ 6,895,383 | [5] |
% of Members Capital | [6] | | | 2.60% | |
UNITED STATES | Terra Property Trust | Mezzanine Loan | 150 Blackstone River Road, LLC | MA | Industrial | Non-controlled | Pro Rata | | | | | |
Schedule of Investments | | | | | |
Fair Value | [7] | $ 6,981,991 | | | |
% of Members Capital | [8] | 2.80% | | | |
UNITED STATES | Terra Property Trust | Mezzanine Loan | 140 Schermerhorn Street Mezz LLC | NY | Hotel | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Mortgage Loans On Real Estate Coupon Rate | | | | 12.00% | |
Interest Rate | [9],[10],[11] | | | 12.00% | |
Exit Fee | [9],[10],[11] | | | 1.00% | |
Acquisition Date | [9],[10],[11] | | | Nov. 16, 2016 | |
Maturity Date | [9],[10],[11] | | | Dec. 1, 2019 | |
Principal Amount | [9],[10],[11] | | | $ 15,000,000 | |
Cost | [9],[10],[11] | | | 15,134,200 | |
Fair Value | [5],[9],[10],[11] | | | $ 15,148,494 | |
% of Members Capital | [6],[9],[10],[11] | | | 5.80% | |
UNITED STATES | Terra Property Trust | Mezzanine Loan | 221 W 17th Street Owner LLC | NY | Condominium | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Mortgage Loans On Real Estate Coupon Rate | | | | 12.80% | |
Interest Rate | [9],[10],[11],[12] | | | 12.80% | |
Exit Fee | [9],[10],[11],[12] | | | 1.00% | |
Acquisition Date | [9],[10],[11],[12] | | | Jan. 19, 2018 | |
Maturity Date | [9],[10],[11],[12] | | | Mar. 31, 2019 | |
Principal Amount | [9],[10],[11],[12] | | | $ 4,700,000 | |
Cost | [9],[10],[11],[12] | | | 4,745,513 | |
Fair Value | [5],[9],[10],[11],[12] | | | $ 4,746,499 | |
% of Members Capital | [6],[9],[10],[11],[12] | | | 1.80% | |
UNITED STATES | Terra Property Trust | Mezzanine Loan | 2539 Morse, LLC | CA | Student Housing | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Mortgage Loans On Real Estate Coupon Rate | | 11.00% | | 11.00% | |
Interest Rate | | 11.00% | [3],[13],[14] | 11.00% | [10],[11],[12] |
Exit Fee | | 1.00% | [3],[13],[14] | 1.00% | [10],[11],[12] |
Acquisition Date | | Oct. 20, 2017 | [3],[13],[14] | Oct. 20, 2017 | [10],[11],[12] |
Maturity Date | | Nov. 1, 2020 | [3],[13],[14] | Nov. 1, 2020 | [10],[11],[12] |
Principal Amount | | $ 7,000,000 | [3],[13],[14] | $ 7,000,000 | [10],[11],[12] |
Cost | | 7,067,422 | [3],[13],[14] | 7,057,092 | [10],[11],[12] |
Fair Value | | 7,069,355 | [3],[4],[13],[14] | $ 7,063,795 | [5],[10],[11],[12] |
% of Members Capital | [6],[10],[11],[12] | | | 2.70% | |
UNITED STATES | Terra Property Trust | Mezzanine Loan | 2539 Morse, LLC | CA | Student Housing | Non-controlled | Pro Rata | | | | | |
Schedule of Investments | | | | | |
Fair Value | [3],[7],[13],[14] | $ 6,970,384 | | | |
% of Members Capital | [3],[8],[13],[14] | 2.80% | | | |
UNITED STATES | Terra Property Trust | Mezzanine Loan | 37 Gables Member LLC | FL | Multifamily | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Mortgage Loans On Real Estate Coupon Rate | | | | 13.00% | |
Interest Rate | [11],[12],[15] | | | 13.00% | |
Exit Fee | [11],[12],[15] | | | 1.00% | |
Acquisition Date | [11],[12],[15] | | | Jun. 16, 2016 | |
Maturity Date | [11],[12],[15] | | | Jun. 16, 2019 | |
Principal Amount | [11],[12],[15] | | | $ 5,750,000 | |
Cost | [11],[12],[15] | | | 5,804,127 | |
Fair Value | [5],[11],[12],[15] | | | $ 5,806,875 | |
% of Members Capital | [6],[11],[12],[15] | | | 2.20% | |
UNITED STATES | Terra Property Trust | Mezzanine Loan | 575 CAD I LLC | NY | Condominium | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Interest Rate | [10],[11],[12] | | | 14.50% | |
Exit Fee | [10],[11],[12] | | | 1.00% | |
Acquisition Date | [10],[11],[12] | | | Jan. 31, 2017 | |
Maturity Date | [10],[11],[12] | | | Jul. 31, 2019 | |
Principal Amount | [10],[11],[12] | | | $ 14,627,148 | |
Cost | [10],[11],[12] | | | 14,755,657 | |
Fair Value | [5],[10],[11],[12] | | | $ 14,758,825 | |
% of Members Capital | [6],[10],[11],[12] | | | 5.60% | |
UNITED STATES | Terra Property Trust | Mezzanine Loan | 575 CAD I LLC | NY | Condominium | Current | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Interest Rate | [10],[11],[12] | | | 12.00% | |
UNITED STATES | Terra Property Trust | Mezzanine Loan | 575 CAD I LLC | NY | Condominium | PIK | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Deferred rate | [10],[11],[12] | | | 2.50% | |
UNITED STATES | Terra Property Trust | Mezzanine Loan | Austin H. I. Owner LLC [Member] | TEXAS | Hotel | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Mortgage Loans On Real Estate Coupon Rate | | 12.50% | | 12.50% | [10],[11] |
Interest Rate | | 12.50% | [3],[14] | 12.50% | [10],[11] |
Exit Fee | | 1.00% | [3],[14] | 1.00% | [10],[11] |
Acquisition Date | | Sep. 30, 2015 | [3],[14] | Sep. 30, 2015 | [10],[11] |
Maturity Date | | Oct. 6, 2020 | [3],[14] | Oct. 6, 2020 | [10],[11] |
Principal Amount | | $ 3,500,000 | [3],[14] | $ 3,500,000 | [10],[11] |
Cost | | 3,531,776 | [3],[14] | 3,528,012 | [10],[11] |
Fair Value | | 3,534,499 | [3],[4],[14] | $ 3,512,468 | [5],[10],[11] |
% of Members Capital | [6],[10],[11] | | | 1.30% | |
UNITED STATES | Terra Property Trust | Mezzanine Loan | Austin H. I. Owner LLC [Member] | TEXAS | Hotel | Non-controlled | Pro Rata | | | | | |
Schedule of Investments | | | | | |
Fair Value | [3],[7],[14] | $ 3,485,016 | | | |
% of Members Capital | [3],[8],[14] | 1.40% | | | |
UNITED STATES | Terra Property Trust | Mezzanine Loan | High Pointe Mezzanine Investments, LLC | SC | Student Housing | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Mortgage Loans On Real Estate Coupon Rate | | 13.00% | | 13.00% | [11],[12] |
Interest Rate | | 13.00% | [3],[13] | 13.00% | [11],[12] |
Exit Fee | | 1.00% | [3],[13] | 1.00% | [11],[12] |
Acquisition Date | | Dec. 27, 2013 | [3],[13] | Dec. 27, 2013 | [11],[12] |
Maturity Date | | Jan. 6, 2024 | [3],[13] | Jan. 6, 2024 | [11],[12] |
Principal Amount | | $ 3,000,000 | [3],[13] | $ 3,000,000 | [11],[12] |
Cost | | 3,263,285 | [3],[13] | 3,322,499 | [11],[12] |
Fair Value | | 3,115,139 | [3],[4],[13] | $ 3,088,463 | [5],[11],[12] |
% of Members Capital | [6],[11],[12] | | | 1.20% | |
UNITED STATES | Terra Property Trust | Mezzanine Loan | High Pointe Mezzanine Investments, LLC | SC | Student Housing | Non-controlled | Pro Rata | | | | | |
Schedule of Investments | | | | | |
Fair Value | [3],[7],[13] | $ 3,071,527 | | | |
% of Members Capital | [3],[8],[13] | 1.20% | | | |
UNITED STATES | Terra Property Trust | Mezzanine Loan | LD Milipitas Mezz, LLC | CA | Hotel | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Interest Rate | | 13.00% | [16] | 13.00% | [17] |
Loans Receivable, Description of Variable Rate Basis | | LIBOR | [16] | LIBOR | [17] |
Exit Fee | | 1.00% | [16] | 1.00% | [17] |
Acquisition Date | | Jun. 27, 2018 | [16] | Jun. 27, 2018 | [17] |
Maturity Date | | Jun. 27, 2021 | [16] | Jun. 27, 2021 | [17] |
Principal Amount | | $ 3,120,887 | [16] | $ 0 | [17] |
Cost | | 3,150,546 | [16] | 0 | [17] |
Fair Value | | 3,204,261 | [4],[16] | $ 0 | [5],[17] |
% of Members Capital | [6],[17] | | | 0.00% | |
Total Commitment | | 1,100,000 | | | |
UNITED STATES | Terra Property Trust | Mezzanine Loan | LD Milipitas Mezz, LLC | CA | Hotel | Non-controlled | Pro Rata | | | | | |
Schedule of Investments | | | | | |
Fair Value | [7],[16] | $ 3,159,401 | | | |
% of Members Capital | [8],[16] | 1.30% | | | |
UNITED STATES | Terra Property Trust | Mezzanine Loan | LD Milipitas Mezz, LLC | CA | Hotel | LIBOR | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Loans Receivable, Basis Spread on Variable Rate | | 10.25% | [16] | 10.25% | [17] |
LIBOR Floor | | 2.75% | [16] | 2.75% | [17] |
UNITED STATES | Terra Property Trust | Mezzanine Loan | SparQ Mezz Borrower, LLC | CA | Multifamily | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Mortgage Loans On Real Estate Coupon Rate | | 12.00% | | 12.00% | [10],[11] |
Interest Rate | | 12.00% | [3],[13],[14] | 12.00% | |
Exit Fee | | 1.00% | [3],[13],[14] | 1.00% | |
Acquisition Date | | Sep. 29, 2017 | [3],[13],[14] | Sep. 29, 2017 | |
Maturity Date | | Oct. 1, 2020 | [3],[13],[14] | Oct. 1, 2020 | |
Principal Amount | | $ 8,700,000 | [3],[13],[14] | $ 8,150,000 | |
Cost | | 8,783,139 | [3],[13],[14] | 8,215,918 | |
Fair Value | | 8,786,127 | [3],[4],[13],[14] | $ 8,224,401 | [5] |
% of Members Capital | [6] | | | 3.10% | |
UNITED STATES | Terra Property Trust | Mezzanine Loan | SparQ Mezz Borrower, LLC | CA | Multifamily | Non-controlled | Pro Rata | | | | | |
Schedule of Investments | | | | | |
Fair Value | [3],[7],[13],[14] | $ 8,663,121 | | | |
% of Members Capital | [3],[8],[13],[14] | 3.50% | | | |
UNITED STATES | Terra Property Trust | Mezzanine Loan | Stonewall Station Mezz LLC | NC | Hotel | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Interest Rate | | 14.00% | [1],[3] | 14.00% | [9],[11] |
Exit Fee | | 1.00% | [1],[3] | 1.00% | [9],[11] |
Acquisition Date | | May 31, 2018 | [1],[3] | May 31, 2018 | [9],[11] |
Maturity Date | | May 20, 2021 | [1],[3] | May 20, 2021 | [9],[11] |
Principal Amount | | $ 9,792,767 | [1],[3] | $ 8,548,954 | [9],[11] |
Cost | | 9,875,162 | [1],[3] | 8,609,379 | [9],[11] |
Fair Value | | 9,883,488 | [1],[3],[4] | $ 8,618,238 | [5],[9],[11] |
% of Members Capital | [6],[9],[11] | | | 3.30% | |
UNITED STATES | Terra Property Trust | Mezzanine Loan | Stonewall Station Mezz LLC | NC | Hotel | Non-controlled | Pro Rata | | | | | |
Schedule of Investments | | | | | |
Fair Value | [1],[3],[7] | $ 9,745,119 | | | |
% of Members Capital | [1],[3],[8] | 3.90% | | | |
UNITED STATES | Terra Property Trust | Mezzanine Loan | Stonewall Station Mezz LLC | NC | Hotel | Current | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Interest Rate | | 12.00% | [1],[3] | 12.00% | [9],[11] |
UNITED STATES | Terra Property Trust | Mezzanine Loan | Stonewall Station Mezz LLC | NC | Hotel | PIK | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Interest Rate | | 2.00% | [1],[3] | 2.00% | [9],[11] |
UNITED STATES | Terra Property Trust | Mezzanine Loan | WWML96MEZZ, LLC | NY | Condominium | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Mortgage Loans On Real Estate Coupon Rate | [10],[11] | | | 13.00% | |
Interest Rate | [18] | | | 13.00% | |
Exit Fee | [18] | | | 1.00% | |
Acquisition Date | [18] | | | Dec. 18, 2015 | |
Maturity Date | [18] | | | Jan. 14, 2019 | |
Principal Amount | [18] | | | $ 15,950,638 | |
Cost | [18] | | | 16,110,144 | |
Fair Value | [5],[18] | | | $ 16,108,411 | |
% of Members Capital | [6],[18] | | | 6.10% | |
UNITED STATES | Terra Property Trust | Preferred Equity Investment | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Principal Amount | | $ 157,144,040 | [1],[2],[3] | $ 174,720,610 | |
Cost | | 157,737,763 | [1],[2],[3] | 175,436,447 | |
Fair Value | | 157,497,299 | [1],[2],[3],[4] | $ 175,336,825 | [5] |
% of Members Capital | [6] | | | 66.50% | |
UNITED STATES | Terra Property Trust | Preferred Equity Investment | Non-controlled | Pro Rata | | | | | |
Schedule of Investments | | | | | |
Fair Value | [1],[2],[3],[7] | $ 155,292,337 | | | |
% of Members Capital | [1],[2],[3],[8] | 63.00% | | | |
UNITED STATES | Terra Property Trust | Preferred Equity Investment | 370 Lex Part Deux, LLC | NY | Office Building | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Interest Rate | | 10.70% | [1],[2],[3] | 10.80% | [9],[11],[19] |
Loans Receivable, Description of Variable Rate Basis | | LIBOR | [1],[2],[3] | LIBOR | [9],[11],[19] |
Exit Fee | | 0.00% | [1],[2],[3] | 0.00% | [9],[11],[19] |
Acquisition Date | | Dec. 17, 2018 | [1],[2],[3] | Dec. 17, 2018 | [9],[11],[19] |
Maturity Date | | Jan. 9, 2022 | [1],[2],[3] | Jan. 9, 2022 | [9],[11],[19] |
Principal Amount | | $ 48,349,948 | [1],[2],[3] | $ 43,500,000 | [9],[11],[19] |
Cost | | 48,425,659 | [1],[2],[3] | 43,500,000 | [9],[11],[19] |
Fair Value | | 48,236,458 | [1],[2],[3],[4] | $ 43,500,000 | [5],[9],[11],[19] |
% of Members Capital | [6],[9],[11],[19] | | | 16.50% | |
UNITED STATES | Terra Property Trust | Preferred Equity Investment | 370 Lex Part Deux, LLC | NY | Office Building | Non-controlled | Pro Rata | | | | | |
Schedule of Investments | | | | | |
Fair Value | [1],[2],[3],[7] | $ 47,561,148 | | | |
% of Members Capital | [1],[2],[3],[8] | 19.30% | | | |
UNITED STATES | Terra Property Trust | Preferred Equity Investment | 370 Lex Part Deux, LLC | NY | Office Building | LIBOR | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Loans Receivable, Basis Spread on Variable Rate | | 8.25% | [1],[2],[3] | 8.25% | [9],[11],[19] |
LIBOR Floor | | 2.44% | [1],[2],[3] | 2.44% | [9],[11],[19] |
UNITED STATES | Terra Property Trust | Preferred Equity Investment | ASA Mgt Holdings LLC | AL | Multifamily | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Mortgage Loans On Real Estate Coupon Rate | | | | 16.00% | |
Interest Rate | | | | 16.00% | |
Exit Fee | | | | 1.00% | |
Acquisition Date | | | | Apr. 7, 2012 | |
Maturity Date | | | | Aug. 1, 2022 | |
Principal Amount | | | | $ 2,100,000 | |
Cost | | | | 2,135,189 | |
Fair Value | [5] | | | $ 2,120,720 | |
% of Members Capital | [6] | | | 0.80% | |
UNITED STATES | Terra Property Trust | Preferred Equity Investment | City Gardens 333 LLC | CA | Student Housing | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Interest Rate | | 12.00% | [1],[2],[3] | 12.50% | [9],[11],[19] |
Loans Receivable, Description of Variable Rate Basis | | LIBOR | [1],[2],[3],[13],[14] | LIBOR | [9],[11],[19] |
Exit Fee | | 0.00% | [1],[2],[3] | 0.00% | [9],[11],[19] |
Acquisition Date | | Apr. 11, 2018 | [1],[2],[3] | Apr. 11, 2018 | [9],[11],[19] |
Maturity Date | | Apr. 1, 2021 | [1],[2],[3] | Apr. 1, 2021 | [9],[11],[19] |
Principal Amount | | $ 28,049,717 | [1],[2],[3] | $ 20,816,038 | [9],[11],[19] |
Cost | | 28,056,179 | [1],[2],[3] | 20,816,038 | [9],[11],[19] |
Fair Value | | 28,057,779 | [1],[2],[3],[4] | $ 20,816,038 | [5],[9],[11],[19] |
% of Members Capital | [6],[9],[11],[19] | | | 7.90% | |
UNITED STATES | Terra Property Trust | Preferred Equity Investment | City Gardens 333 LLC | CA | Student Housing | Non-controlled | Pro Rata | | | | | |
Schedule of Investments | | | | | |
Fair Value | [1],[2],[3],[7] | $ 27,664,970 | | | |
% of Members Capital | [1],[2],[3],[8] | 11.20% | | | |
UNITED STATES | Terra Property Trust | Preferred Equity Investment | City Gardens 333 LLC | CA | Student Housing | LIBOR | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Loans Receivable, Basis Spread on Variable Rate | | 9.95% | [1],[2],[3],[13],[14] | 9.95% | [9],[11],[19] |
LIBOR Floor | | 2.00% | [1],[2],[3],[13],[14] | 2.00% | [9],[11],[19] |
UNITED STATES | Terra Property Trust | Preferred Equity Investment | Greystone Gables Holdings Member LLC | FL | Multifamily | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Mortgage Loans On Real Estate Coupon Rate | | | | 13.00% | |
Interest Rate | [11],[12],[15] | | | 13.00% | |
Exit Fee | [11],[12],[15] | | | 1.00% | |
Acquisition Date | [11],[12],[15] | | | Jun. 16, 2016 | |
Maturity Date | [11],[12],[15] | | | Jun. 16, 2019 | |
Principal Amount | [11],[12],[15] | | | $ 500,000 | |
Cost | [11],[12],[15] | | | 504,707 | |
Fair Value | [5],[11],[12],[15] | | | $ 504,946 | |
% of Members Capital | [6],[11],[12],[15] | | | 0.20% | |
UNITED STATES | Terra Property Trust | Preferred Equity Investment | NB Private Capital LLC | Other States | Student Housing | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Interest Rate | | 14.00% | [1],[2],[3] | 14.00% | [9],[11],[19] |
Loans Receivable, Description of Variable Rate Basis | | LIBOR | [1],[2],[3] | LIBOR | [9],[11],[19] |
Exit Fee | | 1.00% | [1],[2],[3] | 1.00% | [9],[11],[19] |
Acquisition Date | | Jul. 27, 2018 | [1],[2],[3] | Jul. 27, 2018 | [9],[11],[19] |
Maturity Date | | Apr. 16, 2021 | [1],[2],[3] | Jul. 27, 2020 | [9],[11],[19] |
Principal Amount | | $ 20,000,000 | [1],[2],[3] | $ 25,500,000 | [9],[11],[19] |
Cost | | 20,166,610 | [1],[2],[3] | 25,704,182 | [9],[11],[19] |
Fair Value | | 20,180,782 | [1],[2],[3],[4] | $ 25,704,182 | [5],[9],[11],[19] |
% of Members Capital | [6],[9],[11],[19] | | | 9.80% | |
UNITED STATES | Terra Property Trust | Preferred Equity Investment | NB Private Capital LLC | Other States | Student Housing | Non-controlled | Pro Rata | | | | | |
Schedule of Investments | | | | | |
Fair Value | [1],[2],[3],[7] | $ 19,898,251 | | | |
% of Members Capital | [1],[2],[3],[8] | 8.10% | | | |
UNITED STATES | Terra Property Trust | Preferred Equity Investment | NB Private Capital LLC | Other States | Student Housing | LIBOR | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Loans Receivable, Basis Spread on Variable Rate | | 10.50% | [1],[2],[3] | 10.50% | |
LIBOR Floor | | 3.50% | [1],[2],[3] | 3.50% | [9],[11],[19] |
UNITED STATES | Terra Property Trust | Preferred Equity Investment | Nelson Brothers Professional Real Estate, LLC | CO | Student Housing | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Mortgage Loans On Real Estate Coupon Rate | | | | 14.00% | |
Interest Rate | [20] | | | 14.00% | |
Exit Fee | [20] | | | 1.00% | |
Acquisition Date | [20] | | | Jul. 27, 2016 | |
Maturity Date | [20] | | | Feb. 1, 2019 | |
Principal Amount | [20] | | | $ 4,027,736 | |
Cost | [20] | | | 4,068,014 | |
Fair Value | [5],[20] | | | $ 4,067,543 | |
% of Members Capital | [6],[20] | | | 1.50% | |
UNITED STATES | Terra Property Trust | Preferred Equity Investment | Orange Grove Property Investors LLC | CA | Condominium | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Interest Rate | | 12.00% | [1],[2],[3] | 12.00% | [9],[11] |
Loans Receivable, Description of Variable Rate Basis | | LIBOR | [1],[3] | LIBOR | [9],[11] |
Exit Fee | | 1.00% | [1],[2],[3] | 1.00% | [9],[11] |
Acquisition Date | | May 24, 2018 | [1],[2],[3] | May 24, 2018 | [9],[11] |
Maturity Date | | Jun. 1, 2021 | [1],[2],[3] | Jun. 1, 2021 | [9],[11] |
Principal Amount | | $ 10,600,000 | [1],[2],[3] | $ 8,350,000 | [9],[11] |
Cost | | 10,696,587 | [1],[2],[3] | 8,414,582 | [9],[11] |
Fair Value | | 10,695,415 | [1],[2],[3],[4] | $ 8,415,618 | [5],[9],[11] |
% of Members Capital | [6],[9],[11] | | | 3.20% | |
UNITED STATES | Terra Property Trust | Preferred Equity Investment | Orange Grove Property Investors LLC | CA | Condominium | Non-controlled | Pro Rata | | | | | |
Schedule of Investments | | | | | |
Fair Value | [1],[2],[3],[7] | $ 10,545,679 | | | |
% of Members Capital | [1],[2],[3],[8] | 4.30% | | | |
UNITED STATES | Terra Property Trust | Preferred Equity Investment | Orange Grove Property Investors LLC | CA | Condominium | LIBOR | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Loans Receivable, Basis Spread on Variable Rate | | 8.00% | [1],[3] | 8.00% | [9],[11] |
LIBOR Floor | | 4.00% | [1],[3] | 4.00% | [9],[11] |
UNITED STATES | Terra Property Trust | Preferred Equity Investment | REEC Harlem Holdings Company LLC | NY | Land | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Interest Rate | | 14.30% | [1],[2],[3] | 15.00% | |
Loans Receivable, Description of Variable Rate Basis | | LIBOR | | LIBOR | |
Exit Fee | | 0.00% | [1],[2],[3] | 0.00% | |
Acquisition Date | | Mar. 9, 2018 | [1],[2],[3] | Mar. 9, 2018 | |
Maturity Date | | Mar. 9, 2023 | [1],[2],[3] | Mar. 9, 2023 | |
Principal Amount | | $ 18,444,375 | [1],[2],[3] | $ 20,619,375 | |
Cost | | 18,444,375 | [1],[2],[3] | 20,619,375 | |
Fair Value | | 18,280,168 | [1],[2],[3],[4] | $ 20,619,375 | [5] |
% of Members Capital | [6] | | | 7.80% | |
UNITED STATES | Terra Property Trust | Preferred Equity Investment | REEC Harlem Holdings Company LLC | NY | Land | Non-controlled | Pro Rata | | | | | |
Schedule of Investments | | | | | |
Fair Value | [1],[2],[3],[7] | $ 18,024,246 | | | |
% of Members Capital | [1],[2],[3],[8] | 7.30% | | | |
UNITED STATES | Terra Property Trust | Preferred Equity Investment | REEC Harlem Holdings Company LLC | NY | Land | LIBOR | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Loans Receivable, Basis Spread on Variable Rate | | 12.50% | | 12.50% | |
UNITED STATES | Terra Property Trust | Preferred Equity Investment | RS JZ Driggs, LLC | NY | Multifamily | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Mortgage Loans On Real Estate Coupon Rate | | 12.30% | | 12.30% | |
Interest Rate | | 12.30% | [1],[2],[3] | 12.30% | [9],[11] |
Exit Fee | | 1.00% | [1],[2],[3] | 1.00% | [9],[11] |
Acquisition Date | | May 1, 2018 | [1],[2],[3] | May 1, 2018 | [9],[11] |
Maturity Date | | May 1, 2020 | [1],[2],[3] | May 1, 2020 | [9],[11] |
Principal Amount | | $ 8,200,000 | [1],[2],[3] | $ 4,041,350 | [9],[11] |
Cost | | 8,286,629 | [1],[2],[3] | 4,075,613 | [9],[11] |
Fair Value | | 8,277,336 | [1],[2],[3],[4] | $ 4,075,613 | [5],[9],[11] |
% of Members Capital | [6],[9],[11] | | | 1.50% | |
UNITED STATES | Terra Property Trust | Preferred Equity Investment | RS JZ Driggs, LLC | NY | Multifamily | Non-controlled | Pro Rata | | | | | |
Schedule of Investments | | | | | |
Fair Value | [1],[2],[3],[7] | $ 8,161,453 | | | |
% of Members Capital | [1],[2],[3],[8] | 3.30% | | | |
UNITED STATES | Terra Property Trust | Preferred Equity Investment | SVA Mgt Holdings LLC | AL | Multifamily | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Mortgage Loans On Real Estate Coupon Rate | | | | 16.00% | |
Interest Rate | | | | 16.00% | |
Exit Fee | | | | 1.00% | |
Acquisition Date | | | | Apr. 7, 2012 | |
Maturity Date | | | | Aug. 1, 2022 | |
Principal Amount | | | | $ 1,600,000 | |
Cost | | | | 1,628,607 | |
Fair Value | [5] | | | $ 1,615,786 | |
% of Members Capital | [6] | | | 0.60% | |
UNITED STATES | Terra Property Trust | Preferred Equity Investment | The Bristol at Southport, LLC | WA | Multifamily | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Mortgage Loans On Real Estate Coupon Rate | | 12.00% | | | |
Interest Rate | | 12.00% | [1],[2],[3] | 12.00% | [10],[11],[12],[19] |
Exit Fee | | 1.00% | [1],[2],[3] | 1.00% | [10],[11],[12],[19] |
Acquisition Date | | Sep. 22, 2017 | [1],[2],[3] | Sep. 22, 2017 | [10],[11],[12],[19] |
Maturity Date | | Sep. 22, 2022 | [1],[2],[3] | Sep. 22, 2022 | [10],[11],[12],[19] |
Principal Amount | | $ 23,500,000 | [1],[2],[3] | $ 23,115,541 | [10],[11],[12],[19] |
Cost | | 23,661,724 | [1],[2],[3] | 23,258,826 | [10],[11],[12],[19] |
Fair Value | | 23,769,361 | [1],[2],[3],[4] | $ 23,185,858 | [5],[10],[11],[12],[19] |
% of Members Capital | [6],[10],[11],[12],[19] | | | 8.80% | |
UNITED STATES | Terra Property Trust | Preferred Equity Investment | The Bristol at Southport, LLC | WA | Multifamily | Non-controlled | Pro Rata | | | | | |
Schedule of Investments | | | | | |
Fair Value | [1],[2],[3],[7] | $ 23,436,590 | | | |
% of Members Capital | [1],[2],[3],[8] | 9.50% | | | |
UNITED STATES | Terra Property Trust | Preferred Equity Investment | The Bristol at Southport, LLC | WA | Multifamily | Current | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Interest Rate | [10],[11],[12],[19] | | | 10.00% | |
UNITED STATES | Terra Property Trust | Preferred Equity Investment | The Bristol at Southport, LLC | WA | Multifamily | PIK | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Interest Rate | [10],[11],[12],[19] | | | 2.00% | |
UNITED STATES | Terra Property Trust | Preferred Equity Investment | Windy Hill PV Seven CM LLC | CA | Office Building | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Interest Rate | [10],[11],[12] | | | 12.50% | |
Exit Fee | [10],[11],[12] | | | 1.00% | |
Acquisition Date | [10],[11],[12] | | | Jan. 9, 2018 | |
Maturity Date | [10],[11],[12] | | | Jan. 9, 2021 | |
Principal Amount | [10],[11],[12] | | | $ 19,001,150 | |
Cost | [10],[11],[12] | | | 19,146,400 | |
Fair Value | [5],[10],[11],[12] | | | $ 19,146,400 | |
% of Members Capital | [6],[10],[11],[12] | | | 7.30% | |
UNITED STATES | Terra Property Trust | Preferred Equity Investment | Windy Hill PV Seven CM LLC | CA | Office Building | Current | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Interest Rate | [10],[11],[12] | | | 10.00% | |
UNITED STATES | Terra Property Trust | Preferred Equity Investment | Windy Hill PV Seven CM LLC | CA | Office Building | PIK | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Interest Rate | [10],[11],[12] | | | 2.50% | |
UNITED STATES | Terra Property Trust | Preferred Equity Investment | WWML96, LLC | NY | Condominium | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Mortgage Loans On Real Estate Coupon Rate | | | | 13.00% | |
Interest Rate | [18] | | | 13.00% | |
Exit Fee | [18] | | | 1.00% | |
Acquisition Date | [18] | | | Dec. 18, 2015 | |
Maturity Date | [18] | | | Jan. 14, 2019 | |
Principal Amount | [18] | | | $ 1,549,420 | |
Cost | [18] | | | 1,564,914 | |
Fair Value | [5],[18] | | | $ 1,564,746 | |
% of Members Capital | [6],[18] | | | 0.60% | |
UNITED STATES | Terra Property Trust | First Mortgage | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Principal Amount | | $ 178,130,623 | [1],[2],[3] | $ 117,094,351 | |
Cost | | 178,203,675 | [1],[2],[3] | 118,524,986 | |
Fair Value | | 178,989,120 | [1],[2],[3],[4] | $ 118,561,453 | [5] |
% of Members Capital | [6] | | | 45.10% | |
Repurchase Agreement Payable | | 81,134,436 | | $ 34,200,000 | |
UNITED STATES | Terra Property Trust | First Mortgage | Non-controlled | Pro Rata | | | | | |
Schedule of Investments | | | | | |
Fair Value | [1],[2],[3],[7] | $ 176,483,273 | | | |
% of Members Capital | [1],[2],[3],[8] | 71.30% | | | |
UNITED STATES | Terra Property Trust | First Mortgage | 14th & Alice Street Owner LLC | CA | Multifamily | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Interest Rate | [1],[2],[3] | 9.00% | | | |
Loans Receivable, Description of Variable Rate Basis | | LIBOR | | | |
Exit Fee | [1],[2],[3] | 0.50% | | | |
Acquisition Date | [1],[2],[3] | Mar. 5, 2019 | | | |
Maturity Date | [1],[2],[3] | Mar. 5, 2022 | | | |
Principal Amount | [1],[2],[3] | $ 12,932,034 | | | |
Cost | [1],[2],[3] | 12,957,731 | | | |
Fair Value | [1],[2],[3],[4] | 12,983,863 | | | |
UNITED STATES | Terra Property Trust | First Mortgage | 14th & Alice Street Owner LLC | CA | Multifamily | Non-controlled | Pro Rata | | | | | |
Schedule of Investments | | | | | |
Fair Value | [1],[2],[3],[7] | $ 12,802,089 | | | |
% of Members Capital | [1],[2],[3],[8] | 5.20% | | | |
UNITED STATES | Terra Property Trust | First Mortgage | 14th & Alice Street Owner LLC | CA | Multifamily | LIBOR | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Loans Receivable, Basis Spread on Variable Rate | | 5.75% | | | |
LIBOR Floor | | 3.25% | | | |
UNITED STATES | Terra Property Trust | First Mortgage | 1389 Peachtree St LP; 1401 Peachtree St LP; 1409 Peachtree St LP | GA | Office Building | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Interest Rate | [1],[2],[3] | 6.30% | | | |
Loans Receivable, Description of Variable Rate Basis | [21] | LIBOR | | | |
Exit Fee | [1],[2],[3] | 0.50% | | | |
Acquisition Date | [1],[2],[3] | Feb. 22, 2019 | | | |
Maturity Date | [1],[2],[3] | Feb. 10, 2022 | | | |
Principal Amount | [1],[2],[3] | $ 38,464,429 | | | |
Cost | [1],[2],[3] | 38,510,650 | | | |
Fair Value | [1],[2],[3],[4] | 38,655,000 | | | |
UNITED STATES | Terra Property Trust | First Mortgage | 1389 Peachtree St LP; 1401 Peachtree St LP; 1409 Peachtree St LP | GA | Office Building | Non-controlled | Pro Rata | | | | | |
Schedule of Investments | | | | | |
Fair Value | [1],[2],[3],[7] | $ 38,113,830 | | | |
% of Members Capital | [1],[2],[3],[8] | 15.40% | | | |
UNITED STATES | Terra Property Trust | First Mortgage | 1389 Peachtree St LP; 1401 Peachtree St LP; 1409 Peachtree St LP | GA | Office Building | LIBOR | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Loans Receivable, Basis Spread on Variable Rate | [21] | 4.50% | | | |
UNITED STATES | Terra Property Trust | First Mortgage | 330 Tryon DE LLC | NC | Office Building | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Interest Rate | [1],[2],[3] | 6.40% | | | |
Loans Receivable, Description of Variable Rate Basis | [21] | LIBOR | | | |
Exit Fee | [1],[2],[3] | 0.50% | | | |
Acquisition Date | [1],[2],[3] | Feb. 7, 2019 | | | |
Maturity Date | [1],[2],[3] | Mar. 1, 2022 | | | |
Principal Amount | [1],[2],[3] | $ 22,800,000 | | | |
Cost | [1],[2],[3] | 22,891,149 | | | |
Fair Value | [1],[2],[3],[4] | 22,906,207 | | | |
UNITED STATES | Terra Property Trust | First Mortgage | 330 Tryon DE LLC | NC | Office Building | Non-controlled | Pro Rata | | | | | |
Schedule of Investments | | | | | |
Fair Value | [1],[2],[3],[7] | $ 22,585,520 | | | |
% of Members Capital | [1],[2],[3],[8] | 9.00% | | | |
UNITED STATES | Terra Property Trust | First Mortgage | 330 Tryon DE LLC | NC | Office Building | LIBOR | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Loans Receivable, Basis Spread on Variable Rate | [21] | 3.85% | | | |
LIBOR Floor | [21] | 2.51% | | | |
UNITED STATES | Terra Property Trust | First Mortgage | AGRE DCP Palm Springs, LLC | CA | Hotel | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Interest Rate | [1],[2],[3] | 6.60% | | | |
Loans Receivable, Description of Variable Rate Basis | [21] | LIBOR | | | |
Exit Fee | [1],[2],[3] | 0.50% | | | |
Acquisition Date | [1],[2],[3] | Dec. 12, 2019 | | | |
Maturity Date | [1],[2],[3] | Jan. 1, 2023 | | | |
Principal Amount | [1],[2],[3] | $ 30,184,357 | | | |
Cost | [1],[2],[3] | 30,174,455 | | | |
Fair Value | [1],[2],[3],[4] | 30,326,076 | | | |
UNITED STATES | Terra Property Trust | First Mortgage | AGRE DCP Palm Springs, LLC | CA | Hotel | Non-controlled | Pro Rata | | | | | |
Schedule of Investments | | | | | |
Fair Value | [1],[2],[3],[7] | $ 29,901,511 | | | |
% of Members Capital | [1],[2],[3],[8] | 12.10% | | | |
UNITED STATES | Terra Property Trust | First Mortgage | AGRE DCP Palm Springs, LLC | CA | Hotel | LIBOR | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Loans Receivable, Basis Spread on Variable Rate | [21] | 4.75% | | | |
LIBOR Floor | [21] | 1.80% | | | |
UNITED STATES | Terra Property Trust | First Mortgage | CGI 1100 Biscayne Management LLC | FL | Hotel | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Interest Rate | [22] | | | 8.20% | |
Loans Receivable, Description of Variable Rate Basis | [22] | | | LIBOR | |
Exit Fee | [22] | | | 2.00% | |
Acquisition Date | [22] | | | Nov. 19, 2018 | |
Maturity Date | [22] | | | Nov. 19, 2020 | |
Principal Amount | [22] | | | $ 57,269,351 | |
Cost | [22] | | | 58,244,986 | |
Fair Value | [5],[22] | | | $ 58,286,097 | |
% of Members Capital | [6],[22] | | | 22.20% | |
UNITED STATES | Terra Property Trust | First Mortgage | CGI 1100 Biscayne Management LLC | FL | Hotel | LIBOR | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Loans Receivable, Basis Spread on Variable Rate | [22] | | | 5.65% | |
LIBOR Floor | [22] | | | 2.30% | |
UNITED STATES | Terra Property Trust | First Mortgage | MSC Fields Peachtree Retreat LLC | GA | Multifamily | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Interest Rate | [1],[2],[3] | 5.90% | | | |
Loans Receivable, Description of Variable Rate Basis | [21] | LIBOR | | | |
Exit Fee | [1],[2],[3] | 0.50% | | | |
Acquisition Date | [1],[2],[3] | Mar. 15, 2019 | | | |
Maturity Date | [1],[2],[3] | Apr. 1, 2022 | | | |
Principal Amount | [1],[2],[3] | $ 23,308,335 | | | |
Cost | [1],[2],[3] | 23,446,793 | | | |
Fair Value | [1],[2],[3],[4] | 23,418,996 | | | |
UNITED STATES | Terra Property Trust | First Mortgage | MSC Fields Peachtree Retreat LLC | GA | Multifamily | Non-controlled | Pro Rata | | | | | |
Schedule of Investments | | | | | |
Fair Value | [1],[2],[3],[7] | $ 23,091,130 | | | |
% of Members Capital | [1],[2],[3],[8] | 9.30% | | | |
UNITED STATES | Terra Property Trust | First Mortgage | MSC Fields Peachtree Retreat LLC | GA | Multifamily | LIBOR | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Loans Receivable, Basis Spread on Variable Rate | [21] | 3.85% | | | |
LIBOR Floor | [21] | 2.00% | | | |
UNITED STATES | Terra Property Trust | First Mortgage | Patrick Henry Recovery Acquisition, LLC [Member] | CA | Office Building | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Interest Rate | [1],[2],[3] | 4.70% | | | |
Loans Receivable, Description of Variable Rate Basis | [21] | LIBOR | | | |
Loans Receivable, Basis Spread on Variable Rate | [21] | 2.95% | | | |
LIBOR Floor | [21] | 1.50% | | | |
Exit Fee | [1],[2],[3] | 0.30% | | | |
Acquisition Date | [1],[2],[3] | Nov. 25, 2019 | | | |
Maturity Date | [1],[2],[3] | Dec. 1, 2023 | | | |
Principal Amount | [1],[2],[3] | $ 18,000,000 | | | |
Cost | [1],[2],[3] | 18,037,329 | | | |
Fair Value | [1],[2],[3],[4] | 18,042,390 | | | |
UNITED STATES | Terra Property Trust | First Mortgage | Patrick Henry Recovery Acquisition, LLC [Member] | CA | Office Building | Non-controlled | Pro Rata | | | | | |
Schedule of Investments | | | | | |
Fair Value | [1],[2],[3],[7] | $ 17,789,797 | | | |
% of Members Capital | [1],[2],[3],[8] | 7.20% | | | |
UNITED STATES | Terra Property Trust | First Mortgage | Millennium Waterfront Associates, L.P. | PA | Land | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Mortgage Loans On Real Estate Coupon Rate | | | | 12.00% | |
Interest Rate | [23] | | | 12.00% | |
Exit Fee | [23] | | | 1.00% | |
Acquisition Date | [23] | | | Jul. 2, 2015 | |
Maturity Date | [23] | | | Dec. 28, 2018 | |
Principal Amount | [23] | | | $ 14,325,000 | |
Cost | [23] | | | 14,325,000 | |
Fair Value | [5],[23] | | | $ 14,325,000 | |
% of Members Capital | [6],[23] | | | 5.40% | |
UNITED STATES | Terra Property Trust | First Mortgage | OHM Atlanta Owner, LLC | GA | Land | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Interest Rate | [9],[11],[19],[24] | | | 12.00% | |
Loans Receivable, Description of Variable Rate Basis | [9],[11],[19],[24] | | | LIBOR | |
Exit Fee | [9],[11],[19],[24] | | | 1.00% | |
Acquisition Date | [9],[11],[19],[24] | | | Jun. 20, 2017 | |
Maturity Date | [9],[11],[19],[24] | | | Jan. 24, 2019 | |
Principal Amount | [9],[11],[19],[24] | | | $ 27,500,000 | |
Cost | [9],[11],[19],[24] | | | 27,775,000 | |
Fair Value | [5],[9],[11],[19],[24] | | | $ 27,772,240 | |
% of Members Capital | [6],[9],[11],[19],[24] | | | 10.60% | |
UNITED STATES | Terra Property Trust | First Mortgage | OHM Atlanta Owner, LLC | GA | Land | LIBOR | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Loans Receivable, Basis Spread on Variable Rate | [9],[11],[19],[24] | | | 9.00% | |
LIBOR Floor | [9],[11],[19],[24] | | | 3.00% | |
UNITED STATES | Terra Property Trust | First Mortgage | TSG-Parcel 1, LLC | CA | Land | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Interest Rate | | 12.00% | [1],[2],[3] | 12.50% | [9],[10],[11] |
Loans Receivable, Description of Variable Rate Basis | | LIBOR | [1],[3],[14] | LIBOR | [9],[10],[11] |
Exit Fee | | 1.00% | [1],[2],[3] | 1.00% | [9],[10],[11] |
Acquisition Date | | Jul. 10, 2015 | [1],[2],[3] | Jul. 10, 2015 | [9],[10],[11] |
Maturity Date | | Mar. 31, 2020 | [1],[2],[3] | Dec. 31, 2019 | [9],[10],[11] |
Principal Amount | | $ 18,000,000 | [1],[2],[3] | $ 18,000,000 | [9],[10],[11] |
Cost | | 18,180,000 | [1],[2],[3] | 18,180,000 | [9],[10],[11] |
Fair Value | | 18,174,634 | [1],[2],[3],[4] | $ 18,178,116 | [5],[9],[10],[11] |
% of Members Capital | [6],[9],[10],[11] | | | 6.90% | |
UNITED STATES | Terra Property Trust | First Mortgage | TSG-Parcel 1, LLC | CA | Land | Non-controlled | Pro Rata | | | | | |
Schedule of Investments | | | | | |
Fair Value | [1],[2],[3],[7] | $ 17,920,189 | | | |
% of Members Capital | [1],[2],[3],[8] | 7.30% | | | |
UNITED STATES | Terra Property Trust | First Mortgage | TSG-Parcel 1, LLC | CA | Land | LIBOR | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Loans Receivable, Basis Spread on Variable Rate | | 10.00% | [1],[3],[14] | 10.00% | [9],[10],[11] |
LIBOR Floor | | 2.00% | [1],[3],[14] | 2.00% | [9],[10],[11] |
UNITED STATES | Terra Property Trust | First Mortgage | REEC 286 Lenox LLC | NY | Office Building | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Interest Rate | [1],[2],[3] | 4.70% | | | |
Loans Receivable, Description of Variable Rate Basis | | LIBOR | | | |
Exit Fee | [1],[2],[3] | 0.00% | | | |
Acquisition Date | [1],[2],[3] | Aug. 2, 2019 | | | |
Maturity Date | [1],[2],[3] | Sep. 22, 2019 | | | |
Principal Amount | [1],[2],[3] | $ 4,740,000 | | | |
Cost | [1],[2],[3] | 4,740,000 | | | |
Fair Value | [1],[2],[3],[4] | 4,740,000 | | | |
UNITED STATES | Terra Property Trust | First Mortgage | REEC 286 Lenox LLC | NY | Office Building | Non-controlled | Pro Rata | | | | | |
Schedule of Investments | | | | | |
Fair Value | [1],[2],[3],[7] | $ 4,673,640 | | | |
% of Members Capital | [1],[2],[3],[8] | 1.90% | | | |
UNITED STATES | Terra Property Trust | First Mortgage | REEC 286 Lenox LLC | NY | Office Building | LIBOR | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Loans Receivable, Basis Spread on Variable Rate | | 2.95% | | | |
UNITED STATES | Terra Property Trust | First Mortgage | Windy Hill Pv Five Cm LlC | CA | Office Building | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Interest Rate | [1],[2],[3] | 8.10% | | | |
Loans Receivable, Description of Variable Rate Basis | | LIBOR | | | |
Exit Fee | [1],[2],[3] | 0.50% | | | |
Acquisition Date | [1],[2],[3] | Sep. 20, 2019 | | | |
Maturity Date | [1],[2],[3] | Sep. 20, 2022 | | | |
Principal Amount | [1],[2],[3] | $ 9,701,468 | | | |
Cost | [1],[2],[3] | 9,265,568 | | | |
Fair Value | [1],[2],[3],[4] | 9,741,954 | | | |
UNITED STATES | Terra Property Trust | First Mortgage | Windy Hill Pv Five Cm LlC | CA | Office Building | Non-controlled | Pro Rata | | | | | |
Schedule of Investments | | | | | |
Fair Value | [1],[2],[3],[7] | $ 9,605,567 | | | |
% of Members Capital | [1],[2],[3],[8] | 3.90% | | | |
UNITED STATES | Terra Property Trust | First Mortgage | Windy Hill Pv Five Cm LlC | CA | Office Building | LIBOR | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Loans Receivable, Basis Spread on Variable Rate | | 6.00% | | | |
LIBOR Floor | | 2.05% | | | |
UNITED STATES | Terra Property Trust | Real Estate | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Real estate | [25] | $ 66,171,666 | | | |
Mortgage loan payable | [25] | 44,614,480 | | | |
Net Real Estate Investment | [25] | $ 21,557,186 | | | |
UNITED STATES | Terra Property Trust | Real Estate | Non-controlled | Pro Rata | | | | | |
Schedule of Investments | | | | | |
% of Members Capital | [8],[25],[26] | 8.60% | | | |
Net Real Estate Investment | [7],[25] | $ 21,255,385 | | | |
UNITED STATES | Terra Property Trust | Real Estate | CA | Office Building | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Acquisition Date | | Jul. 30, 2018 | [25] | Jul. 30, 2018 | |
% of Members Capital | [27] | | | 4.20% | |
Real estate | | $ 52,776,236 | [25] | $ 55,984,868 | [28] |
Mortgage loan payable | | 44,614,480 | [25] | 45,000,000 | |
Net Real Estate Investment | [25] | 8,161,756 | | | |
Financing Receivable, before Allowance for Credit Loss | | $ 54,000,000 | | 54,000,000 | |
UNITED STATES | Terra Property Trust | Real Estate | CA | Office Building | Non-controlled | Pro Rata | | | | | |
Schedule of Investments | | | | | |
% of Members Capital | [8],[25],[26] | 3.30% | | | |
Net Real Estate Investment | [7],[25] | $ 8,047,491 | | | |
UNITED STATES | Terra Property Trust | Real Estate | PA | Land | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Acquisition Date | [29] | Jan. 9, 2019 | | | |
Real estate | [25] | $ 13,395,430 | | | |
Mortgage loan payable | [25] | 0 | | | |
Net Real Estate Investment | [25] | $ 13,395,430 | | | |
UNITED STATES | Terra Property Trust | Real Estate | PA | Land | Non-controlled | Pro Rata | | | | | |
Schedule of Investments | | | | | |
% of Members Capital | [8],[25],[26] | 5.30% | | | |
Net Real Estate Investment | [7],[25] | $ 13,207,894 | | | |
UNITED STATES | Terra Property Trust | Participation Interests | Mezzanine Loan | LD Milipitas Mezz, LLC | CA | Hotel | Non-controlled | | | | | |
Schedule of Investments | | | | | |
Total Commitment | | | | $ 4,300,000 | |
Ownership Interest | | | | 25.00% | |
UNITED STATES | Obligations Under Participation Agreements | Terra Property Trust | | | | | |
Schedule of Investments | | | | | |
Principal Amount | | 102,564,795 | [1],[2],[3] | $ 113,458,723 | [9],[10],[11],[12],[19] |
Cost | | 103,186,327 | [1],[2],[3] | 114,298,591 | [9],[10],[11],[12],[19] |
Fair Value | | 103,188,783 | [1],[2],[3],[4] | $ 114,189,654 | [5],[9],[10],[11],[12],[19] |
% of Members Capital | [6],[9],[10],[11],[12],[19] | | | 43.40% | |
UNITED STATES | Obligations Under Participation Agreements | Terra Property Trust | Pro Rata | | | | | |
Schedule of Investments | | | | | |
Fair Value | [1],[2],[3],[7] | $ 101,744,140 | | | |
% of Members Capital | [1],[2],[3],[8] | 41.20% | | | |
UNITED STATES | Investment Net | Terra Property Trust | | | | | |
Schedule of Investments | | | | | |
Principal Amount | | $ 274,823,522 | [1],[2],[3] | $ 271,582,978 | |
Cost | | 275,426,441 | [1],[2],[3] | 273,945,383 | |
Fair Value | | 275,971,632 | [1],[2],[3],[4] | $ 273,680,476 | [5] |
% of Members Capital | [6] | | | 104.00% | |
UNITED STATES | Investment Net | Terra Property Trust | Pro Rata | | | | | |
Schedule of Investments | | | | | |
Fair Value | [1],[2],[3],[7] | $ 272,108,029 | | | |
% of Members Capital | [1],[2],[3],[8] | 110.10% | | | |
| |
[1] | Terra Property Trust sold a portion of its interest in this loan through a participation agreement to Terra Income Fund 6, Inc., an affiliated fund advised by Terra Income Advisors, LLC (“Terra Income Advisors”), an affiliate of our sponsor and Terra Property Trust’s manager. | |
[2] | Terra Property Trust sold a portion of its interest in this loan through a participation agreement to Terra Property Trust 2, Inc., an affiliated fund managed by Terra REIT Advisors. | |
[3] | The loan participations from Terra Property Trust do not qualify for sale accounting and therefore, the gross amount of these loans remain in the consolidated statements of financial condition. | |
[4] | Because there is no readily available market for these loans, these loans were valued using significant unobservable inputs under Level 3 of the fair value hierarchy and were approved in good faith by Terra REIT Advisors, LLC (“Terra REIT Advisors”), Terra Property Trust’s manager, pursuant to Terra Property Trust’s valuation policy. | |
[5] | Because there is no readily available market for these loans, these loans were valued using significant unobservable inputs under Level 3 of the fair value hierarchy and were approved in good faith by Terra REIT Advisors, Terra Property Trust’s manager, pursuant to Terra Property Trust’s valuation policy. | |
[6] | Percentages are based on the fair value of the Company’s investment in Terra Property Trust of $263.1 million as of December 31, 2018. | |
[7] | Amount represents the Company’s portion, or 98.6%, of the fair value or net investment value. | |
[8] | Percentage is based on the Company’s pro rata share of the fair value or net investment value over the Company’s total members’ capital of $247.1 million at December 31, 2019. | |
[9] | Terra Property Trust sold a portion of its interest in this loan through a participation agreement to Terra Income Fund 6, Inc., an affiliated fund advised by Terra Income Advisors, an affiliate of our sponsor and Terra Property Trust’s manager. | |
[10] | Terra Property Trust sold a portion of its interests in these loans via participation agreements to Terra Secured Income Fund 5 International, an affiliated fund advised by Terra REIT Advisors. | |
[11] | The loan participations from Terra Property Trust do not qualify for sale accounting and therefore, the gross amount of these loans remain in the consolidated statements of financial condition. | |
[12] | Terra Property Trust sold a portion of its interests in these loans via participation agreements to Terra Income Fund International, an affiliated fund advised by Terra REIT Advisors. | |
[13] | Terra Property Trust sold a portion of its interests in these loans via participation agreements to Terra Income Fund International, an affiliated fund advised by Terra REIT Advisors. | |
[14] | Terra Property Trust sold a portion of its interests in these loans via participation agreements to Terra Secured Income Fund 5 International, an affiliated fund advised by Terra REIT Advisors. | |
[15] | In January 2019, the borrower extended the maturity of the loan to | |
[16] | On June 27, 2018, Terra Property Trust entered into a participation agreement with Terra Income Fund 6, Inc. to purchase a 25% interest, or $4.3 million, in a mezzanine loan. As of December 31, 2019, the unfunded commitment was $1.1 million. | |
[17] | On June 27, 2018, Terra Property Trust entered into a participation agreement with Terra Income Fund 6, Inc. to purchase a 25% interest, or $4.3 million, in a mezzanine loan. As of December 31, 2018, none of the commitment has been funded. | |
[18] | This loan was repaid in January 2019. | |
[19] | Terra Property Trust sold a portion of its interest in this loan through a participation agreement to Terra Property Trust 2, Inc., an affiliated fund managed by Terra REIT Advisors. | |
[20] | Property Trust entered into a forbearance agreement with the borrower whereby the borrower has until April 15, 2019 to repay the loan in full. | |
[21] | These loans were used as collateral for $81.1 million of borrowings under a repurchase agreement. | |
[22] | This loan was used as collateral for a $34.2 million borrowing under a repurchase agreement. | |
[23] | In January 2019, Terra Property Trust acquired the collateral for this loan via deed in lieu of foreclosure. | |
[24] | In January 2019, the borrower made a partial repayment of $18.5 million on this loan. In connection with the repayment, the maturity of the loan was extended to March 5, 2019. On March 5, 2019, the loan was repaid in full. | |
[25] | Terra Property Trust acquired this property through foreclosure of a $54.0 million first mortgage. Real estate owned, net amount includes building and building improvements, tenant improvements and lease intangible assets and liabilities, net of accumulated depreciation and amortization. | |
[26] | Percentage is based on Terra Property Trust’s net exposure on the property (real estate owned less encumbrance). | |
[27] | Percentage is based on Terra Property Trust’s net exposure on the property (real estate owned less encumbrance). | |
[28] | Terra Property Trust acquired this property through foreclosure of a $54.0 million first mortgage. Amount includes building and building improvements, tenant improvements and lease intangible assets and liabilities, net of accumulated depreciation and amortization. | |
[29] | Terra Property Trust acquired the collateral for this loan via deed in lieu of foreclosure. On June 30, 2019, Terra Property Trust recorded an impairment charge of $1.6 million on the land in order to reduce the carrying value of the land to its estimated fair value, which is the estimated selling price less the cost of sale. | |