Commercial Real Estate Loans | Commercial Real Estate Loans The following table summarizes KREF's investments in commercial real estate loans as of March 31, 2024 and December 31, 2023: Weighted Average (C) Loan Type Outstanding Principal Amortized Cost (A) Carrying Value (B) Loan Count Floating Rate Loan % Coupon (D) Life (Years) (E) March 31, 2024 Loans held-for-investment (F) Senior loans (G) $ 7,092,599 $ 7,068,558 $ 6,854,924 65 98.9 % 8.7 % 2.5 Mezzanine loans 44,667 44,698 14,698 2 100.0 18.3 1.8 Total/Weighted Average $ 7,137,266 $ 7,113,256 $ 6,869,622 67 98.9 % 8.7 % 2.5 December 31, 2023 Loans held-for-investment (F) Senior loans (G) $ 7,324,758 $ 7,298,844 $ 7,089,930 67 98.9 % 8.7 % 2.7 Mezzanine loans 44,667 44,704 43,148 2 100.0 14.1 2.1 Total/Weighted Average $ 7,369,425 $ 7,343,548 $ 7,133,078 69 98.9 % 8.7 % 2.7 (A) Amortized cost represents the outstanding principal of loan, net of applicable unamortized discounts, loan origination fees, cost recovery interest and write-offs on uncollectible loan balances. (B) Carrying value represents the amortized cost of loan, net of applicable allowance for credit losses. (C) Average weighted by outstanding loan principal. (D) Weighted average coupon assumes the greater of applicable index rate, or the applicable contractual rate floor. Excludes loans accounted for under the cost recovery method. (E) The weighted average life assumes all extension options are exercised by the borrowers. (F) Excludes fully written off risk-rated 5 loans. (G) Senior loans may include accommodation mezzanine loans in connection with the senior mortgage financing. Activity — For the three months ended March 31, 2024, the loan portfolio activity was as follows: Amortized Cost Allowance for Carrying Value Balance at December 31, 2023 $ 7,343,548 $ (210,470) $ 7,133,078 Originations and future fundings, net (A)(B) 103,139 — 103,139 Proceeds from loan repayments and cost recovery interest (C) (338,180) — (338,180) Accretion of loan discount and other amortization, net 4,724 — 4,724 Payment-in-kind interest 25 — 25 (Provision for) Reversal of credit losses — (33,164) (33,164) Balance at March 31, 2024 $ 7,113,256 $ (243,634) $ 6,869,622 (A) Net of applicable premiums, discounts and deferred loan origination costs. Includes fundings on previously originated loans. (B) Includes $7.3 million of loan funding held in escrow. (C) Includes $2.5 million of cost recovery interest collections applied as a reduction to loan amortized cost during the three months ended March 31, 2024. As of March 31, 2024 and December 31, 2023, there wa s $16.4 million and $20.8 million, respectively, of unamortized origination discounts and deferred fees included in "Commercial real estate loans, held-for-investment, net" on the Condensed Consolidated Balance Sheets. D uring the three months ended March 31, 2024, KREF recognized no prepayment fee income or net accelerated fee income, relating to loan repayments. During the three months ended March 31, 2023, KREF recognized prepayment fee income of $0.4 million and net accelerated fee income of $0.3 million. KREF may enter into loan modifications that include, among other changes, incremental capital contributions or partial repayments from certain borrowers, repurposing of reserves, and a temporary partial deferral for a portion of the coupon as payment-in-kind interest (“PIK Interest”) due, which is capitalized, compounded, and added to the outstanding principal balance of the respective loans. In January 2023, KREF modified a risk-rated 5 senior office loan located in Philadelphia, PA, with an outstanding principal balance of $161.0 million. The terms of the modification included, among others, a $25.0 million principal repayment and a restructure of the $136.0 million senior loan (after the $25.0 million repayment) into (i) a $116.5 million committed senior mortgage loan (with $5.5 million in unfunded commitment) and (ii) a $25.0 million junior mezzanine note. The restructured senior loan earns a coupon rate of S+2.75% and has a new term of up to four years, assuming all extension options are exercised. The $25.0 million junior mezzanine note is subordinate to a new $41.5 million committed senior mezzanine note held by the sponsor (with $16.5 million in unfunded commitment) and was deemed uncollectible and written off in December 2022. The loan modification was accounted for as a new loan for GAAP purposes. The restructured senior loan with an outstanding principal balance of $114.3 million was risk-rated 3 as of March 31, 2024. In June 2023, KREF modified a risk-rated 5 senior office loan located in Minneapolis, MN, with an outstanding principal balance of $194.4 million. The terms of the modification included, among others, a restructure of the $194.4 million senior loan into (i) a $120.0 million senior mortgage loan (fully funded) and (ii) a $79.4 million mezzanine note (with $5.0 million in unfunded commitment). The restructured senior loan earns a coupon rate of S+2.25% and the mezzanine note earns a fixed 4.5% PIK interest rate. Post modification, the whole loan’s maximum maturity is July 2025, assuming all extension options are exercised. The restructured whole loan with an outstanding principal balance of $194.4 million was risk-rated 5 as of March 31, 2024. In September 2023, KREF modified a risk-rated 4 senior office loan located in Chicago, IL, with an outstanding principal balance of $118.4 million. The terms of the modification included, among others, a $15.0 million principal repayment, a $15.0 million reduction in unfunded loan commitment, and a restructure of the $103.4 million senior loan (after the $15.0 million repayment) into (i) a $105.0 million committed senior mortgage loan (with $16.6 million in unfunded commitment) and (ii) a $15.0 million subordinated note. The restructured senior loan earns a coupon rate of S+2.25% and has a new term of five years. The $15.0 million subordinated note is subordinate to a new $18.5 million sponsor interest and was deemed uncollectible and written off. The loan modification was accounted for as a new loan for GAAP purposes. The restructured senior loan with an outstanding principal balance of $88.4 million was risk-rated 3 as of March 31, 2024. Loan Risk Ratings — As further described in Note 2, KREF evaluates its commercial real estate loan portfolio at least once per quarter. In conjunction with its commercial real estate loan portfolio review, KREF assesses the risk factors of each loan and assigns a risk rating based on a variety of factors. Loans are rated “1” (Very Low Risk) through “5” (Impaired/Loss Likely), which ratings are defined in Note 2. The following tables summarize the carrying value of the loan portfolio based on KREF's internal risk ratings: March 31, 2024 December 31, 2023 Risk Rating Number of Loans (A) Carrying Value Total Loan Exposure (B) Total Loan Exposure % Number of Loans (A) Carrying Value Total Loan Exposure (B) Total Loan Exposure % 1 — $ — $ — — % — $ — $ — — % 2 2 19,845 58,386 1 2 19,392 57,925 1 3 57 6,158,113 6,172,095 84 60 6,493,506 6,511,894 86 4 4 394,585 395,480 5 4 325,286 476,112 6 5 4 540,713 699,916 10 3 505,364 512,105 7 Total loan receivable 67 $ 7,113,256 $ 7,325,877 100 % 69 $ 7,343,548 $ 7,558,036 100 % Allowance for credit losses (243,634) (210,470) Loan receivable, net $ 6,869,622 $ 7,133,078 * Numbers presented may not foot due to rounding. (A) Excludes fully written off risk-rated 5 loans. (B) In certain instances, KREF finances its loans through the non-recourse sale of a senior interest that is not included in the condensed consolidated financial statements. Total loan exposure includes the entire loan KREF originated and financed, including $188.6 million of such non-c onsolidated interests as of March 31, 2024 and December 31, 2023. As of March 31, 2024, the average risk rating of KREF's portfolio was 3.2 , weig hted by total loan exposure, consistent with that a s of December 31, 2023. Loan Vintage — The following tables present the amortized cost of the loan portfolio by KREF's internal risk rating and year of origination. The risk ratings are updated as of March 31, 2024 and December 31, 2023 in the corresponding table. March 31, 2024 Amortized Cost by Year of Origination (A) Risk Rating Number of Loans (B) Outstanding Principal (B) 2023 2022 2021 2020 2019 Prior Total Commercial Real Estate Loans 1 — $ — $ — $ — $ — $ — $ — $ — $ — 2 2 19,775 — — — 19,845 — — 19,845 3 57 6,172,095 203,569 1,912,616 3,355,075 217,092 344,179 125,582 6,158,113 4 4 395,480 — 290,010 104,575 — — — 394,585 5 4 549,916 — — 350,595 — — 190,118 540,713 67 $ 7,137,266 $ 203,569 $ 2,202,626 $ 3,810,245 $ 236,937 $ 344,179 $ 315,700 $ 7,113,256 Current period gross write-offs $ — $ — $ — $ — $ — $ — $ — December 31, 2023 Amortized Cost by Year of Origination (A) Risk Rating Number of Loans (B) Outstanding Principal (B) 2023 2022 2021 2020 2019 Prior Total Commercial Real Estate Loans 1 — $ — $ — $ — $ — $ — $ — $ — $ — 2 2 19,314 — — — 19,392 — — 19,392 3 60 6,511,894 203,576 1,953,866 3,323,800 217,375 517,491 277,398 6,493,506 4 4 326,112 — 184,539 140,748 — — — 325,286 5 3 512,105 — — 315,240 — — 190,123 505,364 69 $ 7,369,425 $ 203,576 $ 2,138,405 $ 3,779,788 $ 236,767 $ 517,491 $ 467,521 $ 7,343,548 Current period gross write-offs $ — $ — $ — $ — $ 73,706 $ — $ 73,706 (A) Represents the d ate a loan was originated or acquired. Origination dates are subsequently updated to reflect material loan modifications. (B) Excludes fully written off risk-rated 5 loans. Allowance for Credit Losses — The following tables present the changes to the allowance for credit losses for the three months ended March 31, 2024 and 2023, respectively: Commercial Unfunded Loan Commitments Total Balance at December 31, 2023 $ 210,470 $ 2,052 $ 212,522 Provision for (reversal of) credit losses, net 33,164 102 33,266 Balance at March 31, 2024 $ 243,634 $ 2,154 $ 245,788 Commercial Unfunded Loan Commitments Total Balance at December 31, 2022 $ 106,974 $ 4,138 $ 111,112 Provision for (reversal of) credit losses, net 60,386 81 60,467 Balance at March 31, 2023 $ 167,360 $ 4,219 $ 171,579 As of March 31, 2024, the allowance for credit losses was $245.8 million. The CECL provision of $33.3 million for the three months ended March 31, 2024 was primarily due to additional reserves on risk-rated 5 senior loans predominantly in the office sector, as well as macroeconomic conditions. KREF had a risk-rated 5 senior office loan located in Mountain View, CA, originated in July 2021. The property is located in a challenged leasing market. As of March 31, 2024, the loan had an outstanding principal balance of $200.9 million, an unfunded commitment of $49.1 million and an amortized cost of $198.9 million. This loan's maximum maturity is August 2026, assuming all extension options are exercised. Since June 2023, the loan has been on nonaccrual status and subsequent interest collections are accounted for under the cost recovery method. During the three months ended March 31, 2024, no interest income was received on this loan. KREF had a risk-rated 5 senior office loan located in Minneapolis, MN, originated in November 2017. The property is located in a challenged leasing market. As of March 31, 2024, the loan had an outstanding principal balance of $194.4 million, an unfunded commitment of $5.0 million and an amortized cost of $190.1 million. In June 2023, KREF restructured the $194.4 million senior loan into (i) a $120.0 million senior mortgage loan (fully funded) and (ii) a $79.4 million mezzanine note (with $5.0 million in unfunded commitment). The restructured senior loan earns a coupon rate of S+2.25% and the mezzanine note earns a fixed 4.5% PIK interest rate. Post modification, the whole loan’s maximum maturity is July 2025, assuming all extension options are exercised. Since June 2023, the senior loan has been on nonaccrual status. During the three months ended March 31, 2024 , KREF recognize d $2.3 million of interest income on this loan. KREF had a risk-rated 5 senior life science loan located in Seattle, WA, originated in October 2021. The property is located in a challenged leasing market. As of March 31, 2024, the loan had an outstanding principal balance of $117.1 million, an unfunded commitment of $23.2 million and an amortized cost of $114.2 million. The loan's maximum maturity is October 2026, assuming all extension options are exercised. Since December 2023, this loan has been on nonaccrual status and subsequent interest collections are accounted for under the cost recovery method. During the three months ended March 31, 2024, $2.5 million of contractual interest payments were received and applied as a reduction to this loan's amortized cost. KREF had a risk-rated 5 mezzanine office loan located in Boston, MA, originated in February 2021.The property is located in a market with weakened office leasing activity. As of March 31, 2024, the loan had an outstanding principal balance and amortized cost of $37.5 million. The loan's maximum maturity is February 2026, assuming all extension options are exercised. In March 2024, this loan was placed on nonaccrual status and subsequent interest collections are accounted for under the cost recovery method. During the three months ended March 31, 2024, KREF recognize d $0.1 million of interest income on this loan. The 5-rated loans were determined to be collateral dependent as of March 31, 2024. KREF estimated expected losses based on each loan’ s collateral fair value, which was determined by applying a capitalization rate between 7.0% and 9.0% a nd a discount rate betwe en 9.0% and 12.0%, re spectively. As of March 31, 2023, the allowance for credit losses was $171.6 million. The CECL provision of $60.5 million for the three months ended March 31, 2023 was primarily due to increased uncertainty in the macroeconomic outlook, as well as volatility and reduced liquidity in the office sector. Concentration of Credit Risk — The following tables present the geographies and property types of collateral underlying KREF's commercial real estate loans as a percentage of the loans' principal amounts: March 31, 2024 December 31, 2023 March 31, 2024 December 31, 2023 Geography Collateral Property Type California 18.9 % 17.7 % Multifamily 43.4 % 41.9 % Texas 15.8 15.3 Office 20.7 22.2 Massachusetts 11.0 10.4 Industrial 15.1 14.5 Florida 9.0 8.7 Life Science 11.0 10.2 Virginia 8.0 7.7 Hospitality 5.1 5.0 Washington 4.4 4.2 Self-Storage 2.1 1.7 North Carolina 4.3 4.1 Student Housing 1.6 1.5 Washington D.C. 4.3 6.3 Single Family Rental 0.9 0.9 New York 4.2 6.1 Condo (Residential) — 2.0 Pennsylvania 3.6 3.5 Retail 0.1 0.1 Arizona 3.4 3.3 Total 100.0 % 100.0 % Georgia 2.9 2.7 Minnesota 2.7 2.6 Nevada 2.1 2.1 Illinois 1.4 1.4 Colorado 1.2 1.1 Other U.S. 2.8 2.8 Total 100.0 % 100.0 % |