Commercial Real Estate Loans | Commercial Real Estate Loans The following table summarizes KREF's investments in commercial real estate loans as of September 30, 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) September 30, 2024 Loans held-for-investment (F) Senior loans $ 6,201,666 $ 6,188,679 $ 6,040,666 56 98.7 % 8.1 % 2.2 Loan held-for-sale (G) Senior loan 138,000 137,916 137,916 1 100.0 8.5 2.2 Total/Weighted Average $ 6,339,666 $ 6,326,595 $ 6,178,582 57 98.7 % 8.1 % 2.2 December 31, 2023 Loans held-for-investment (F) Senior loans $ 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 loan principal, net of applicable unamortized discounts, loan origination fees, cost recovery interest and write-offs on uncollectible loan balances. (B) Carrying value represents the loan amortized cost, 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 loans. (G) The senior loan was subsequently sold at par in October 2024. Activity — For the nine months ended September 30, 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) 277,248 — 277,248 Proceeds from loan repayments and cost recovery interest (C) (969,175) — (969,175) Accretion of loan discount and other amortization, net 13,448 — 13,448 Payment-in-kind interest 603 — 603 (Provision for) Reversal of credit losses — (75,187) (75,187) Write-offs charged (D) (137,869) 137,869 — Write-offs recovered 225 (225) — Transfer to real estate owned (201,433) — (201,433) Balance at September 30, 2024 $ 6,326,595 $ (148,013) $ 6,178,582 (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 first quarter of 2024. (D) Includes a $1.8 million write-off on a senior loan repaid during the third quarter of 2024. Includes a combined $98.5 million write-off on two senior loans and a $37.5 million write-off of a mezzanine loan during the second quarter of 2024. As of September 30, 2024 and December 31, 2023, there were $8.8 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. 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 of coupon as payment-in-kind interest (“PIK Interest”), 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 September 30, 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 September 30, 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 which is subordinate to a new $18.5 million sponsor interest. 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 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 $90.1 million was risk-rated 3 as of September 30, 2024. In June 2024, KREF modified a risk-rated 5 mezzanine office loan located in Boston, MA, with an outstanding principal balance of $37.5 million. The terms of the modification included, among others, a restructure of the mezzanine loan into (i) a $12.5 million senior mezzanine note and (ii) a $25.0 million junior mezzanine note which is subordinate to a new $10.0 million sponsor interest. The senior and junior mezzanine notes earn a PIK interest rate of S+7.0% and have a maximum maturity of February 2028. Both mezzanine notes were deemed uncollectible and written off in June 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: September 30, 2024 December 31, 2023 Risk Rating Number of Loans (A) Carrying Value Total Loan Exposure Total Loan Exposure % Number of Loans (A) Carrying Value Total Loan Exposure (B) Total Loan Exposure % 1 — $ — $ — — % — $ — $ — — % 2 1 12,722 12,685 — 2 19,392 57,925 1 3 51 5,719,457 5,728,017 90 60 6,493,506 6,511,894 86 4 2 191,199 191,341 3 4 325,286 476,112 6 5 3 403,217 407,623 6 3 505,364 512,105 7 Total loan receivable 57 $ 6,326,595 $ 6,339,666 100 % 69 $ 7,343,548 $ 7,558,036 100 % Allowance for credit losses (148,013) (210,470) Loan receivable, net $ 6,178,582 $ 7,133,078 * Numbers presented may not foot due to rounding. (A) Excludes fully written off 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 December 31, 2023. As of September 30, 2024, the average risk rating of KREF's portfolio was 3.2, weighted by total loan exposure, consistent with that as 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 September 30, 2024 and December 31, 2023 in the corresponding table. September 30, 2024 Amortized Cost by Year of Origination (A) Risk Rating Number of Loans (B) Outstanding Principal (B) 2024 2023 2022 2021 2020 Prior Total Commercial Real Estate Loans 1 — $ — $ — $ — $ — $ — $ — $ — $ — 2 1 12,685 — — — — 12,722 — 12,722 3 51 5,728,017 30,081 205,195 1,709,813 3,279,814 150,545 344,009 5,719,457 4 2 191,341 — — 83,335 107,864 — — 191,199 5 3 407,623 — — 213,105 — — 190,112 403,217 57 $ 6,339,666 $ 30,081 $ 205,195 $ 2,006,253 $ 3,387,678 $ 163,267 $ 534,121 $ 6,326,595 Year-to-date gross write-offs charged $ — $ — $ — $ 136,037 $ 1,832 $ — $ 137,869 Year-to-date gross write-offs recovered $ — $ — $ — $ — $ — $ 225 $ 225 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 Year-to-date gross write-offs charged $ — $ — $ — $ — $ 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 loans. Allowance for Credit Losses — The following tables present the changes to the allowance for credit losses for the nine months ended September 30, 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 75,187 824 76,011 Write-offs charged (137,869) — (137,869) Write-off recovered 225 — 225 Balance at September 30, 2024 $ 148,013 $ 2,876 $ 150,889 Commercial Unfunded Loan Commitments Total Balance at December 31, 2022 $ 106,974 $ 4,138 $ 111,112 Provision for (reversal of) credit losses, net 127,018 (1,402) 125,616 Write-offs charged (15,000) — (15,000) Balance at September 30, 2023 $ 218,992 $ 2,736 $ 221,728 As of September 30, 2024, the allowance for credit losses was $150.9 million. The CECL provision of $76.0 million for the nine months ended September 30, 2024 was primarily due to additional reserves for risk-rated 5 loans in the office and life science sectors. 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 September 30, 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 loan has been on nonaccrual status. During the three and nine months ended September 30, 2024, KREF recognized $2.3 million and $6.9 million, respectively, of interest income on this loan. KREF had a risk-rated 5 senior life science loan located in San Carlos, CA, originated in February 2022. Construction at the property is complete and the lease-up activity is lagging due to challenging market dynamics. As of September 30, 2024, the loan had an outstanding principal balance of $103.2 million, an unfunded commitment of $21.8 million and an amortized cost of $103.1 million. The loan's maximum maturity is February 2027, assuming all extension options are exercised. In September 2024, this loan was placed on nonaccrual status. During the three and nine months ended September 30, 2024, KREF recognized $1.8 million and $6.6 million, respectively, of interest income on this loan. KREF had a risk-rated 5 senior multifamily loan located in West Hollywood, CA, originated in January 2022. While occupancy levels have improved, rent premiums in the luxury multifamily sector have softened. As of September 30, 2024, the loan had an outstanding principal balance and amortized cost of $110.0 million and an unfunded commitment of $0.7 million. The loan's maximum maturity is February 2027, assuming all extension options are exercised. In September 2024, this loan was placed on nonaccrual status. During the three and nine months ended September 30, 2024, KREF recognized $1.8 million and $6.4 million, respectively, of interest income on this loan. The 5-rated loans were determined to be collateral dependent as of September 30, 2024. KREF estimated expected losses based on the loan’s collateral fair value, which was determined by applying a capitalization rate between 7.9% and 9.8% and a discount rate between 10.0% and 11.5%, respectively. As of September 30, 2023, the allowance for credit losses was $221.7 million. The CECL provision of $125.6 million for the nine months ended September 30, 2023 was primarily due to additional reserves on risk-rated 5 senior loans predominantly in the office sector, as well as macroeconomic conditions. 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: September 30, 2024 December 31, 2023 September 30, 2024 December 31, 2023 Geography Collateral Property Type California 18.6 % 17.7 % Multifamily 44.9 % 41.9 % Texas 16.1 15.3 Office 20.9 22.2 Massachusetts 12.6 10.4 Industrial 14.5 14.5 Florida 8.0 8.7 Life Science 11.3 10.2 Virginia 7.9 7.7 Hospitality 3.8 5.0 North Carolina 4.9 4.1 Self-Storage 2.4 1.7 Pennsylvania 4.5 3.5 Student Housing 1.8 1.5 Washington D.C. 4.1 6.3 Mixed Use 0.4 — New York 3.9 6.1 Single Family Rental — 0.9 Washington 3.7 4.2 Condo (Residential) — 2.0 Minnesota 3.0 2.6 Retail — 0.1 Georgia 2.8 2.7 Total 100.0 % 100.0 % Nevada 2.4 2.1 Arizona 1.8 3.3 Illinois 1.6 1.4 Colorado 1.3 1.1 Other U.S. 2.8 2.8 Total 100.0 % 100.0 % |