Schedule IV - Mortgage Loans on Real Estate | Commercial Real Estate Loans The following table summarizes KREF's investments in commercial real estate loans as of December 31, 2024 and 2023: Weighted Average (C) Loan Type Outstanding Principal Amortized Cost (A) Carrying Value (B) Loan Count Floating Rate Loan % Coupon (D) Life (Years) (E) December 31, 2024 Loans held-for-investment (F) Senior loans $ 5,900,163 $ 5,888,622 $ 5,771,519 51 98.6 % 7.5 % 2.0 Total/Weighted Average $ 5,900,163 $ 5,888,622 $ 5,771,519 51 98.6 % 7.5 % 2.0 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. Activity — For the years ended December 31, 2024 and 2023 , the loan portfolio activity was as follows: Amortized Cost Allowance for Carrying Value Balance at December 31, 2022 $ 7,494,138 $ (106,974) $ 7,387,164 Originations and future fundings, net (A) 876,726 — 876,726 Proceeds from sales and loan repayments (B) (890,785) — (890,785) Accretion of loan discount and other amortization, net 23,597 — 23,597 Payment-in-kind interest — — — (Provision for) Reversal of credit losses — (177,202) (177,202) Write-offs charged (C) (73,706) 73,706 — Transfer to real estate owned (86,422) — (86,422) Balance at December 31, 2023 $ 7,343,548 $ (210,470) $ 7,133,078 Originations and future fundings, net (A) 383,338 — 383,338 Proceeds from sale, loan repayments and cost recovery interest (B) (1,481,473) — (1,481,473) Accretion of loan discount and other amortization, net 17,197 — 17,197 Payment-in-kind interest 991 — 991 (Provision for) Reversal of credit losses — (80,179) (80,179) Write-offs charged (C) (173,771) 173,771 — Write-offs recovered 225 (225) — Transfer to real estate owned (201,433) — (201,433) Balance at December 31, 2024 $ 5,888,622 $ (117,103) $ 5,771,519 (A) Net of applicable premiums, discounts and deferred loan origination costs. Includes fundings on previously originated loans. (B) Includes $2.5 million and $9.8 million of cost recovery interest collections applied as a reduction to loan amortized cost during the years ended December 31, 2024 and 2023, respectively. (C) Includes a $35.9 million write-off of a subordinated loan during the fourth quarter of 2024, a $1.8 million write-off on a senior loan repaid during the third quarter of 2024, and 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. Includes a $58.7 million write-off on a senior loan during the fourth quarter of 2023, and a $15.0 million write-off of a subordinated loan during the third quarter of 2023. As of December 31, 2024 and 2023, there were $7.3 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 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 December 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 December 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 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 in September 2023. The loan modification was accounted for as a new loan for GAAP purposes. The restructured senior loan with an outstanding principal balance of $90.5 million was risk-rated 3 as of December 31, 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. In December 2024, KREF modified a risk-rated 5 senior life science loan located in San Carlos, CA, with an outstanding principal balance of $103.2 million. The terms of the modification included a $13.1 million principal repayment, and a restructure of the $90.1 million senior loan (after the $13.1 million repayment) into (i) a $89.1 million committed senior mortgage loan (with $34.9 million in unfunded commitment), and (ii) a $35.9 million subordinated note which is subordinate to a new $20.0 million sponsor interest. The restructured senior loan earns a coupon rate of S+1.00% and has a new term of three years. The $35.9 million subordinated note was deemed uncollectible and written off in December 2024. The loan modification was accounted for as a new loan for GAAP purposes. The restructured senior loan with an outstanding principal balance of $55.1 million was risk-rated 3 as of December 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: December 31, 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 — — — — 2 19,392 57,925 1 3 47 5,393,333 5,400,698 92 60 6,493,506 6,511,894 86 4 2 193,687 193,727 3 4 325,286 476,112 6 5 2 301,602 305,738 5 3 505,364 512,105 7 Total loan receivable 51 $ 5,888,622 $ 5,900,163 100 % 69 $ 7,343,548 $ 7,558,036 100 % Allowance for credit losses (117,103) (210,470) Loan receivable, net $ 5,771,519 $ 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 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 December 31, 2024, the average risk rating of KREF's portfolio was 3.1, weighted by total loan exposure, as compared to 3.2 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 December 31, 2024 and 2023 in the corresponding table. December 31, 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 — — — — — — — — — 3 47 5,400,698 85,151 205,586 1,600,399 3,007,464 150,638 344,095 5,393,333 4 2 193,727 — — 84,425 109,262 — — 193,687 5 2 305,738 — — 111,490 — — 190,112 301,602 51 $ 5,900,163 $ 85,151 $ 205,586 $ 1,796,314 $ 3,116,726 $ 150,638 $ 534,207 $ 5,888,622 Year-to-date gross write-offs charged $ — $ — $ 35,902 $ 136,037 $ 1,832 $ — $ 173,771 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 years ended December 31, 2024 and 2023, respectively: Commercial Unfunded Loan Commitments Total Balance at December 31, 2022 $ 106,974 $ 4,138 $ 111,112 Provision for (reversal of) credit losses, net 177,202 (2,086) 175,116 Write-offs charged (73,706) — (73,706) Balance at December 31, 2023 $ 210,470 $ 2,052 $ 212,522 Provision for (reversal of) credit losses, net 80,179 426 80,605 Write-offs charged (173,771) — (173,771) Write-off recovered 225 — 225 Balance at December 31, 2024 $ 117,103 $ 2,478 $ 119,581 As of December 31, 2024, the allowance for credit losses was $119.6 million. The CECL provision of $80.6 million for the year ended December 31, 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 December 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 loan has been on nonaccrual status. During the year ended December 31, 2024, KREF recognized $9.1 million of interest income on this loan. KREF had a risk-rated 5 senior multifamily loan located in West Hollywood, CA, originated in January 2022. As of December 31, 2024, the loan had an outstanding principal balance of $111.3 million, an unfunded commitment of $0.9 million and an amortized cost of $111.5 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 year ended December 31, 2024, KREF recognized $8.7 million of interest income on this loan. The 5-rated loans were determined to be collateral dependent as of December 31, 2024. KREF estimated expected losses based on the loan’s collateral fair value, which was determined by applying a capitalization rate of 9.8%, a discount rate between 10.0% and 11.0%, and an average price per square foot ("PSF") of $1,375. As of December 31, 2023, the allowance for credit losses was $212.5 million. The CECL provision of $175.1 million for the year ended December 31, 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: December 31, 2024 December 31, 2023 December 31, 2024 December 31, 2023 Geography (A) Collateral Property Type (A) California 16.9 % 17.7 % Multifamily 46.7 % 41.9 % Texas 15.1 15.3 Office 19.2 22.2 Massachusetts 13.1 10.4 Industrial 13.4 14.5 Florida 8.7 8.7 Life Science 11.7 10.2 Virginia 8.6 7.7 Hospitality 4.2 5.0 North Carolina 5.3 4.1 Self-Storage 2.5 1.7 Washington D.C. 4.6 6.3 Student Housing 1.9 1.5 Pennsylvania 4.5 3.5 Mixed Use 0.5 — New York 4.5 6.1 Single Family Rental — 0.9 Washington 4.0 4.2 Condo (Residential) — 2.0 Minnesota 3.3 2.6 Retail — 0.1 Georgia 2.7 2.7 Total 100.0 % 100.0 % Nevada 2.6 2.1 Illinois 1.5 1.4 Colorado 1.2 1.1 Alabama 1.1 0.9 Tennessee 1.1 0.9 Arizona 0.5 3.3 Other U.S. 0.7 1.0 Total 100.0 % 100.0 % (A) Excludes fully written off loans with a combined outstanding principal balance of $113.4 million, representing 1.9% of KREF’s commercial real estate loans, as of December 31, 2024. Prior year balances were not recasted as the impact was not material. Type of Loan Description / Location Interest Rates (A) Maturity Date (B) Payment Terms (C) Principal Amount Carrying Amount Senior Loans (D) Senior Loans in excess of 3% of the carrying amount of total loans Senior Loan 1 Multifamily / Virginia + 3.3% October 2026 I/O $ 375.5 $ 374.7 Senior Loan 2 Industrial / Various + 2.7% May 2027 I/O 252.3 252.3 Senior Loan 3 Life Science / Massachusetts + 4.2% August 2027 I/O 229.0 227.8 Senior Loan 4 Office / Washington + 3.7% April 2027 I/O 224.5 224.3 Senior Loan 5 Multifamily / California + 2.9% March 2026 I/O 220.0 220.0 Senior Loan 6 Industrial / New York + 4.2% September 2026 I/O 217.2 216.7 Senior Loan 7 Multifamily / Various + 4.0% June 2025 I/O 206.5 206.5 Senior Loan 8 Hospitality / Texas + 4.3% October 2026 I/O 181.4 181.4 Senior Loans less than 3% of the carrying amount of total loans Senior Loans Multifamily / Various + 0.9% — 3.9% 2025 - 2028 I/O 1,954.9 1,952.6 Senior Loans Office / Various + 2.3% — 3.4% 2025 - 2028 I/O 905.9 901.8 Senior Loans Life Science / Various + 1.0% — 4.5% 2026 - 2028 I/O 462.3 460.9 Senior Loans Industrial / Various + 2.7% — 3.0% 2027 I/O 319.0 318.9 Senior Loan Self-Storage / Various + 3.8% January 2028 I/O 144.3 143.7 Senior Loan Student Housing / Pennsylvania + 3.0% June 2026 I/O 112.5 112.2 Senior Loan Hospitality / Tennessee + 3.7% January 2027 I/O 64.8 64.8 Senior Loan Mixed Use / Pennsylvania + 4.1% June 2029 I/O 30.1 30.1 Total senior loans $ 5,900.2 $ 5,888.6 Mezzanine Loans Mezzanine Loans less than 3% of the carrying amount of total loans Total mezzanine loans $ — $ — Total loans $ 5,900.2 $ 5,888.6 CECL reserve (117.1) Total loans, net $ 5,771.5 (A) Expressed as a spread over Term SOFR. (B) Maturity date assumes all extension options are exercised, if applicable. (C) I/O = interest only until final maturity unless otherwise noted. (D) Senior loans include senior mortgages and similar credit quality investments. For the activity within KREF's loan portfolio during the year ended December 31, 2024, refer to Note 3 of the consolidated financial statements. |