Investments in Real Estate Debt | 6. Investments in Real Estate Debt The following tables detail the Company’s investments in real estate debt ($ in thousands): March 31, 2020 Type of Security/Loan Number of Positions Weighted Average Coupon (1) Weighted Average Maturity Date (2) Face Amount/ Notional (3) Cost Basis Fair Value CMBS - floating 126 L+2.67% 1/8/2025 $ 3,173,417 $ 3,166,335 $ 2,484,986 CMBS - fixed 49 4.1% 8/11/2027 912,585 888,815 703,616 Corporate bonds 14 5.1% 12/21/2026 321,135 320,283 268,006 CMBS - zero coupon 4 N/A 12/22/2026 236,090 129,747 113,272 CMBS - interest only 5 2.3% 9/27/2026 2,260,622 22,595 22,645 RMBS - fixed 7 4.4% 6/24/2027 23,094 23,284 18,569 Total real estate securities 205 3.7% 10/3/2025 N/M 4,551,059 3,611,094 Term loans 9 L+3.05% 8/13/2022 601,384 595,329 558,331 Mezzanine loans 1 L+6.86% 12/15/2024 134,750 134,166 124,175 Total real estate loans 10 L+3.74% 1/15/2023 736,134 729,495 682,506 Total investments in real estate debt 215 3.8% 4/28/2025 N/M $ 5,280,554 $ 4,293,600 December 31, 2019 Type of Security/Loan Number of Positions Weighted Average Coupon (1) Weighted Average Maturity Date (2) Face Amount/ Notional (3) Cost Basis Fair Value CMBS - floating 122 L+2.70% 1/29/2025 $ 2,907,080 $ 2,899,556 $ 2,906,952 CMBS - fixed 43 4.2% 6/26/2027 850,738 829,403 831,970 Corporate bonds 12 5.2% 2/16/2027 276,302 276,496 288,111 CMBS - zero coupon 4 N/A 12/30/2026 236,090 127,219 136,027 RMBS - fixed 9 4.3% 7/9/2028 29,315 29,506 29,448 CMBS - interest only 5 2.3% 10/2/2026 2,261,480 23,564 23,547 Total real estate-related securities 195 4.2% 10/15/2025 N/M 4,185,744 4,216,055 Term loans 7 L+2.87% 8/30/2024 175,239 173,466 173,129 Mezzanine loans 1 L+6.86% 12/15/2024 134,750 134,078 134,076 Total real estate-related loans 8 L+4.61% 10/16/2024 309,989 307,544 307,205 Total investments in real estate debt 203 4.4% 9/21/2025 N/M $ 4,493,288 $ 4,523,260 (1) The term “L” refers to the one-month U.S. dollar-denominated London Interbank Offer Rate (“LIBOR”). As of March 31, 2020, one-month LIBOR was equal to 1.0%. (2) Weighted average maturity date is based on the fully extended maturity date of the instrument or, in the case of CMBS and RMBS, the underlying collateral. (3) Represents notional amount for interest only positions. The following table details the collateral type of the properties securing the Company’s investments in real estate debt ($ in thousands): March 31, 2020 December 31, 2019 Collateral (1) Number of Positions Cost Basis Fair Value Percentage Based on Fair Value Number of Positions Cost Basis Fair Value Percentage Based on Fair Value Hospitality 79 $ 2,294,583 $ 1,756,235 41% 75 $ 2,252,556 $ 2,259,102 50% Multifamily 63 992,258 904,837 21% 61 596,184 613,470 14% Office 36 778,295 611,103 14% 37 793,782 794,881 18% Industrial 18 636,999 539,733 13% 14 375,975 378,147 8% Diversified 13 322,842 279,319 7% 10 219,215 219,798 5% Other 5 238,202 186,696 4% 5 238,202 240,558 5% Retail 1 17,375 15,677 —% 1 17,374 17,304 —% Total 215 $ 5,280,554 $ 4,293,600 100% 203 $ 4,493,288 $ 4,523,260 100% (1) Multifamily investments in real estate debt are collateralized by various forms of rental housing including single-family homes and apartments. The following table details the credit rating of the Company’s investments in real estate debt ($ in thousands): March 31, 2020 December 31, 2019 Credit Rating Number of Positions Cost Basis Fair Value Percentage Based on Fair Value Number of Positions Cost Basis Fair Value Percentage Based on Fair Value BB 79 $ 1,731,406 $ 1,348,367 32% 72 $ 1,598,930 $ 1,610,643 36% Not rated 37 1,189,696 1,080,105 25% 33 764,941 773,791 17% B 42 1,167,645 884,841 21% 40 906,609 909,587 20% BBB 44 854,041 687,650 16% 45 885,891 891,272 20% A 9 316,561 273,595 6% 10 319,031 320,140 7% CCC 1 11,281 9,125 —% — — — —% AAA 2 9,065 9,058 —% 2 9,554 9,550 —% AA 1 859 859 —% 1 8,332 8,277 —% Total 215 $ 5,280,554 $ 4,293,600 100% 203 $ 4,493,288 $ 4,523,260 100% The Company’s investments in real estate debt included CMBS and loans collateralized by properties owned by Blackstone-advised investment vehicles and CMBS collateralized by loans originated or acquired by Blackstone-advised investment vehicles. The following table details the Company’s affiliate investments in real estate debt ($ in thousands): Fair Value Interest Income March 31 December 31, Three Months Ended March 31, 2020 2019 2020 2019 CMBS collateralized by properties $ 1,321,631 $ 1,418,056 $ 16,816 $ 12,426 Loans collateralized by properties 124,175 134,076 3,217 — CMBS collateralized by a loan 121,865 155,978 1,588 2,097 Total $ 1,567,671 $ 1,708,110 $ 21,621 $ 14,523 For additional information regarding the Company’s investments in affiliated CMBS, see Note 5 to the consolidated financial statements in the Company’s Annual Report on Form 10-K for the year ended December 31, 2019. The terms and conditions of such affiliated CMBS held as of March 31, 2020 are consistent with the terms described in such Note. As of March 31, 2020 and December 31, 2019, the Company’s investments in real estate debt also included $143.8 million and $186.8 million, respectively, of CMBS collateralized by pools of commercial real estate debt, a portion of which included certain of the Company’s mortgage notes. The Company recognized $2.6 million and $1.3 million of interest income related to such CMBS during the three months ended March 31, 2020 and 2019, respectively. During the three months ended March 31, 2020 and 2019, the Company recorded a net unrealized loss of $1.0 billion and unrealized gain of $31.0 million, respectively, related to investments in real estate debt as a component of Income from Investments in Real Estate Debt on the Company’s Condensed Consolidated Statements of Operations. The COVID-19 pandemic caused significant market pricing and liquidity dislocation in March 2020, causing a broad-based market decline impacting the unrealized value of certain of the Company’s investments in real estate debt. During the three months ended March 31, 2020, and 2019 the Company recognized a net realized gain of $328 thousand and $12 thousand, respectively, due to the sale or paydowns of certain of the Company’s investments in real estate debt. |