FS Credit Real Estate Income Trust (FSREI) 10-Q 2018 Q2 Quarterly report

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM10-Q

☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2018

OR

☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

FOR THE TRANSITION PERIOD FROM                TO                

COMMISSION FILE NUMBER:333-216037

FS Credit Real Estate Income Trust, Inc.

(Exact name of registrant as specified in its charter)

Maryland	81-4446064
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)
201 Rouse Boulevard Philadelphia, Pennsylvania	19112
(Address of principal executive offices)	(Zip Code)

(215) 495-1150

(Registrant’s telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  ☒    No  ☐

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 ofRegulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes  ☒    No  ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, anon-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” inRule 12b-2 of the Exchange Act.

Large accelerated filer	☐	Accelerated filer	☐
Non-accelerated filer	☒  (Do not check if a smaller reporting company)	Smaller reporting company	☐
		Emerging growth company	☒

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act  ☒

Indicate by check mark whether the registrant is a shell company (as defined inRule 12b-2 of the Exchange Act).    Yes  ☐    No  ☒

Indicate the number of shares outstanding of each of the issuer’s classes of common stock as of the latest practicable date.

As of August 8, 2018 there were 2,176,853 outstanding shares of Class S common stock, 193,013 outstanding shares of Class Y common stock, 5,823 outstanding shares of Class T common stock, 2,524 outstanding shares ofClass T-C common stock, 9,696 outstanding shares of Class D common stock, 89,626 outstanding shares of Class M common stock and 55,554 outstanding shares of Class I common stock.

TABLE OF CONTENTS

		Page
PART I—FINANCIAL INFORMATION
ITEM 1.	FINANCIAL STATEMENTS
	Consolidated Balance Sheets as of June  30, 2018 (Unaudited) and December 31, 2017		1
	Unaudited Consolidated Statements of Operations for the three and six months ended June 30, 2018 and 2017		2
	Unaudited Consolidated Statement of Changes in Equity for the six months ended June 30, 2018		3
	Unaudited Consolidated Statements of Cash Flows for the six months ended June 30, 2018 and 2017		4
	Notes to Unaudited Consolidated Financial Statements		5
ITEM 2.	MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS		23
ITEM 3.	QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK		31
ITEM 4.	CONTROLS AND PROCEDURES		31
PART II—OTHER INFORMATION
ITEM 1.	LEGAL PROCEEDINGS		33
ITEM 1A.	RISK FACTORS		33
ITEM 2.	UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS		33
ITEM 3.	DEFAULTS UPON SENIOR SECURITIES		34
ITEM 4.	MINE SAFETY DISCLOSURES		34
ITEM 5.	OTHER INFORMATION		34
ITEM 6.	EXHIBITS		34
	SIGNATURES		35

PART I—FINANCIAL INFORMATION

Item 1. Financial Statements.

FS Credit Real Estate Income Trust, Inc.

Consolidated Balance Sheets

(in thousands, except share amounts)

	June 30, 2018 (Unaudited)			December 31, 2017
Assets
Cash and cash equivalents	$	729		$	442
Restricted cash		2,115			2,000
Loans receivable		182,747			49,929
Reimbursement due from sponsor		561			541
Interest receivable		475			141
Other assets		290			—
Total assets	$	186,917		$	53,053
Liabilities
Repurchase agreements payable (net of deferred financing costs of $954 and $452, respectively)	$	130,167		$	22,798
Due to related party		40			341
Interest payable		240			39
Other liabilities		1,143			536
Total liabilities		131,590			23,714
Commitments and contingencies (See Note 8)
Stockholders’ equity
Preferred stock, $0.01 par value, 50,000,000 shares authorized, none issued and outstanding		—			—
Class S common stock, $0.01 par value, 125,000,000 shares authorized, 1,979,657 and 988,801 issued and outstanding, respectively		20			10
Class Y common stock, $0.01 par value, 125,000,000 shares authorized, 193,399 and 191,114 issued and outstanding, respectively		2			2
Class T common stock, $0.01 par value, 125,000,000 shares authorized, 5,237 and 0 issued and outstanding, respectively		—			—
Class T-C common stock, $0.01 par value, 125,000,000 shares authorized, 404 and 0 issued and outstanding, respectively		—			—
Class D common stock, $0.01 par value, 125,000,000 shares authorized, 4,706 and 0 issued and outstanding, respectively		—			—
Class M common stock, $0.01 par value, 125,000,000 shares authorized, 17,615 and 0 issued and outstanding, respectively		—			—
Class I common stock, $0.01 par value, 300,000,000 shares authorized, 52,678 and 0 issued and outstanding, respectively		1			—
Additionalpaid-in capital		55,890			29,514
Retained earnings (accumulated deficit)		(586	)		(187	)
Total stockholders’ equity	$	55,327		$	29,339
Total liabilities and equity	$	186,917		$	53,053

See notes to unaudited consolidated financial statements.

1

FS Credit Real Estate Income Trust, Inc.

Unaudited Consolidated Statements of Operations

(in thousands, except share and per share amounts)

	Three Months Ended June 30,					Six Months Ended June 30,
	2018			2017		2018			2017
Net interest income
Interest income	$	2,203		$	—	$	3,168		$	—
Less: Interest expense		(1,302	)		—		(1,850	)		—
Net interest income		901			—		1,318			—
Other expenses
Management and incentive fees		4			—		4			—
General and administrative expenses		722			—		1,193			—
Less: Expense limitation		(561	)		—		(917	)		—
Net other expenses		165			—		280			—
Net income	$	736		$	—	$	1,038		$	—
Per share information—basic and diluted
Net income per share of common stock (earnings per share)	$	0.41		$	—	$	0.68		$	—
Weighted average common stock outstanding		1,780,663			8,000		1,519,940			8,000
Distributions declared per share of common stock	$	0.45		$	—	$	0.91		$	—

See notes to unaudited consolidated financial statements.

2

FS Credit Real Estate Income Trust, Inc.

Unaudited Consolidated Statement of Changes in Equity

(in thousands, except share amounts)

	Common Stock
	Shares		Par Amount		Additional Paid-In Capital			Retained Earnings			Total Equity
Balance as of December 31, 2017		1,179,915	$	12	$	29,514		$	(187	)	$	29,339
Common stock issued		1,028,834		11		25,312			—			25,323
Distributions declared		—		—		—			(1,437	)		(1,437	)
Proceeds from distribution reinvestment plan		44,947		—		1,104			—			1,104
Stockholder servicing fees		—		—		(40	)		—			(40	)
Net income		—		—		—			1,038			1,038
Balance as of June 30, 2018		2,253,696	$	23	$	55,890		$	(586	)	$	55,327

See notes to unaudited consolidated financial statements.

3

FS Credit Real Estate Income Trust, Inc.

Unaudited Consolidated Statements of Cash Flows

(in thousands)

	Six Months Ended June 30,
	2018			2017
Cash flows from operating activities
Net income	$	1,038		$	—
Adjustments to reconcile net income to net cash provided by (used in) operating activities
Amortization of deferred fees on loans		(116	)		—
Amortization of deferred financing costs		478			—
Changes in assets and liabilities
Reimbursement due from sponsor		(20	)		—
Interest receivable		(334	)		—
Due to related party		(301	)		—
Interest payable		201			—
Other liabilities		607			—
Net cash provided by (used in) operating activities		1,553			—
Cash flows used in investing activities
Origination and fundings of loans receivable		(132,704	)		—
Principal collections from loans receivable		2
Net cash used in investing activities		(132,702	)		—
Cash flows from financing activities
Issuance of common stock		25,033			—
Reinvestment of stockholder distributions		1,104			—
Stockholder distributions		(1,437	)		—
Stockholder servicing fees		(40	)		—
Borrowings under repurchase agreements		125,421			—
Repayments under repurchase agreements		(17,550	)		—
Payment of deferred financing costs		(980	)		—
Net cash provided by (used in) financing activities		131,551			—
Total increase (decrease) in cash, cash equivalents and restricted cash		402			—
Cash, cash equivalents and restricted cash at beginning of period		2,442			200
Cash, cash equivalents and restricted cash at end of period	$	2,844		$	200
Supplemental disclosure
Payments of interest	$	1,171		$	—
						��

See notes to unaudited consolidated financial statements.

4

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements

(in thousands, except share and per share amounts)

Note 1. Principal Business and Organization

FS Credit Real Estate Income Trust, Inc., or the Company, was incorporated under the general corporation laws of the State of Maryland on November 7, 2016 and formally commenced investment operations on September 13, 2017. The Company is currently conducting an initial public offering of up to $2,750,000 of its Class T,Class T-C, Class D, Class M and Class I shares of common stock pursuant to a registration statement on FormS-11 filed with the Securities and Exchange Commission, or SEC, consisting of up to $2,500,000 in shares in its primary offering and up to $250,000 in shares pursuant to its distribution reinvestment plan. The Company is also conducting a private offering of shares of its Class S common stock and previously conducted a private offering of its Class Y common stock. The Company is managed by FS Real Estate Advisor, LLC, or FS Real Estate Advisor, a subsidiary of the Company’s sponsor, Franklin Square Holdings, L.P., or FS Investments, a national sponsor of alternative investment funds designed for the individual investor. FS Real Estate Advisor has engaged Rialto Capital Management, LLC, or Rialto, to act as itssub-adviser.

The Company intends to elect to be taxed as a real estate investment trust, or REIT, for U.S. federal income tax purposes commencing with its taxable year ended December 31, 2017. The Company intends to be an investment vehicle of indefinite duration focused on real estate debt investments and other real estate-related assets. The shares of common stock are generally intended to be sold and repurchased by the Company on a continuous basis. The Company intends to conduct its operations so that it is not required to register under the Investment Company Act of 1940, as amended, or the 1940 Act.

The Company’s primary investment objectives are to: provide current income in the form of regular, stable cash distributions to achieve an attractive dividend yield; preserve and protect invested capital; realize appreciation in net asset value, or NAV, from proactive investment management and asset management; and provide an investment alternative for stockholders seeking to allocate a portion of their long-term investment portfolios to commercial real estate debt with lower volatility than public real estate companies.

Note 2. Summary of Significant Accounting Policies

Basis of Presentation:The accompanying unaudited consolidated financial statements of the Company have been prepared in accordance with U.S. generally accepted accounting principles, or GAAP. The unaudited consolidated financial statements include both the Company’s accounts and the accounts of its wholly owned subsidiaries as of June 30, 2018. All significant intercompany transactions have been eliminated in consolidation. In the opinion of management, the accompanying unaudited consolidated financial statements reflect all adjustments, which are normal and recurring in nature, necessary for fair financial statement presentation. The operating results presented for interim periods are not necessarily indicative of the results that may be expected for any other interim period or for the entire year. The Company has evaluated the impact of subsequent events through the date the consolidated financial statements were issued.

Use of Estimates:The preparation of the unaudited consolidated financial statements in accordance with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, and disclosure of contingent assets and liabilities, as of the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

Cash, Cash Equivalents and Restricted Cash:The Company considers all highly liquid investments with original maturities of three months or less to be cash equivalents. The Company’s cash and cash equivalents are

5

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 2. Summary of Significant Accounting Policies (continued)

maintained with high credit quality financial institutions, which are members of the Federal Deposit Insurance Corporation. Restricted cash represents cash held in a bank account related to the Company’s repurchase facility.

The following table provides a reconciliation of cash, cash equivalents and restricted cash in the Company’s consolidated balance sheets to the total amount shown in the Company’s consolidated statements of cash flows:

	June 30, 2018		June 30, 2017
Cash and cash equivalents	$	729	$	200
Restricted cash		2,115		—
Total cash, cash equivalents and restricted cash	$	2,844	$	200

Loans Receivable and Provision for Loan Losses:The Company originates and purchases commercial real estate debt and related instruments generally to be held as long-term investments at amortized cost. The Company is required to periodically evaluate each of these loans for possible impairment. Impairment is indicated when it is deemed probable that the Company will not be able to collect all amounts due to it pursuant to the contractual terms of the loan. If a loan is determined to be impaired, the Company writes down the loan through a charge to the provision for loan losses. Impairment of these loans, which are collateral dependent, is measured by comparing the estimated fair value of the underlying collateral, less costs to sell, to the book value of the respective loan. These valuations require significant judgments, which include assumptions regarding capitalization rates, leasing, creditworthiness of major tenants, occupancy rates, availability of financing, exit plan, loan sponsorship, actions of other lenders, and other factors deemed necessary by FS Real Estate Advisor and Rialto. Actual losses, if any, could ultimately differ from these estimates. FS Real Estate Advisor and Rialto perform a quarterly review of the Company’s portfolio of loans.

In connection with this review, FS Real Estate Advisor and Rialto assess the risk factors of each loan and assign a risk rating based on a variety of factors, including, without limitation,loan-to-value ratio, or LTV, debt yield, property type, geographic and local market dynamics, physical condition, cash flow volatility, leasing and tenant profile, loan structure and exit plan, and project sponsorship. Based on a5-point scale, the Company’s loans are rated “1” through “5”, from less risk to greater risk, which ratings are defined as follows:

Loan Risk Rating	Summary Description
1	Very Low Risk
2	Low Risk
3	Medium Risk
4	High Risk/Potential for Loss: A loan that has a risk of realizing a principal loss
5	Impaired/Loss Likely: A loan that has a very high risk of realizing a principal loss or has otherwise incurred a principal loss

Deferred Financing Costs:The deferred financing costs that are included as a reduction in the net book value of the related liability on the Company’s consolidated balance sheets include issuance and other costs related to the Company’s debt obligations. These costs are amortized as interest expense using the straight-line method over the term of the related obligation, which approximates the effective interest method.

6

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 2. Summary of Significant Accounting Policies (continued)

Fair Value of Financial Instruments: Accounting Standards Codification Topic 820, Fair Value Measurements and Disclosures, or ASC Topic 820, defines fair value, establishes a framework for measuring fair value, and requires certain disclosures about fair value measurements under GAAP. Specifically, this guidance defines fair value based on exit price, or the price that would be received upon the sale of an asset or the transfer of a liability in an orderly transaction between market participants at the measurement date.

ASC Topic 820 also establishes a fair value hierarchy that prioritizes and ranks the level of market price observability used in measuring financial instruments. Market price observability is affected by a number of factors, including the type of financial instrument, the characteristics specific to the financial instrument, and the state of the marketplace, including the existence and transparency of transactions between market participants. Financial instruments with readily available quoted prices in active markets generally will have a higher degree of market price observability and a lesser degree of judgment used in measuring fair value.

Financial instruments measured and reported at fair value are classified and disclosed based on the observability of inputs used in the determination, as follows:

Level 1: Generally includes only unadjusted quoted prices that are available in active markets for identical financial instruments as of the reporting date.

Level 2: Pricing inputs include quoted prices in active markets for similar instruments, quoted prices in less active or inactive markets for identical or similar instruments where multiple price quotes can be obtained, and other observable inputs, such as interest rates, yield curves, credit risks, and default rates.

Level 3: Pricing inputs are unobservable for the financial instruments and include situations where there is little, if any, market activity for the financial instrument. These inputs require significant judgment or estimation by management of third parties when determining fair value and generally represent anything that does not meet the criteria of Levels 1 and 2.

The estimated value of each asset reported at fair value using Level 3 inputs is determined by an internal committee composed of members of senior management of FS Real Estate Advisor.

Certain of the Company’s other assets are reported at fair value either (i) on a recurring basis, as of eachquarter-end, or (ii) on a nonrecurring basis, as a result of impairment or other events. The Company generally values its assets recorded at fair value by either (i) discounting expected cash flows based on assumptions regarding the collection of principal and interest and estimated market rates, or (ii) obtaining assessments from third-party dealers. For collateral-dependent loans that are identified as impaired, the Company measures impairment by comparing FS Real Estate Advisor’s estimation of fair value of the underlying collateral, less costs to sell, to the book value of the respective loan. These valuations may require significant judgments, which include assumptions regarding capitalization rates, leasing, creditworthiness of major tenants, occupancy rates, availability of financing, exit plan, loan sponsorship, actions of other lenders, and other factors deemed necessary by FS Real Estate Advisor.

The Company is also required by GAAP to disclose fair value information about financial instruments that are not otherwise reported at fair value in the Company’s consolidated balance sheets, to the extent it is practicable to estimate a fair value for those instruments. These disclosure requirements exclude certain financial instruments and allnon-financial instruments.

7

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 2. Summary of Significant Accounting Policies (continued)

The following methods and assumptions are used to estimate the fair value of each class of financial instruments, for which it is practicable to estimate that value:

• Cash and cash equivalents: The carrying amount of cash on deposit and in money market funds approximates fair value.

• Restricted cash: The carrying amount of restricted cash approximates fair value.

• Loans receivable, net: The fair values for these loans were estimated by FS Real Estate Advisor based on discounted cash flow methodology taking into consideration factors, including capitalization rates, discount rates, leasing, occupancy rates, availability and cost of financing, exit plan, sponsorship, actions of other lenders, and indications of market value from other market participants.

• Repurchase obligations: The fair values for these instruments were estimated based on the rate at which similar credit facilities would have currently been priced.

Revenue Recognition:Security transactions are accounted for on the trade date. The Company records interest income on an accrual basis to the extent that the Company expects to collect such amounts. The Company records dividend income on theex-dividend date. The Company does not accrue as a receivable interest or dividends on loans and securities if there is reason to doubt the collectability of such income. Any loan origination fees, original issue discount and market discount are capitalized and such amounts are amortized as interest income over the respective term of the investment. Upon the prepayment of a loan or security, any unamortized loan origination fees to which the Company is entitled are recorded as fee income. The Company records prepayment premiums on loans and securities as fee income when it receives such amounts.

Organization Costs: Organization costs include, among other things, the cost of incorporating, including the cost of legal services and other fees pertaining to the Company’s organization. These costs will be expensed as incurred (see Note 5). During the period from November 7, 2016 (Inception) to September 13, 2017 (Commencement of Operations), the Company incurred organization costs of $243, which were paid on its behalf by FS Investments (see Note 5).

Offering Costs:Offering costs primarily include, among other things, marketing expenses and printing, legal and due diligence fees and other costs pertaining to the Company’s continuous public offering of shares of its common stock, including the preparation of the registration statement and salaries and direct expenses of FS Real Estate Advisor’s personnel, employees of its respective affiliates and others while engaged in such activities. The Company will charge offering costs against additionalpaid-in capital on the consolidated balance sheets as it raises proceeds in its continuous public offering. During the period from November 7, 2016 (Inception) to June 30, 2018, the Company incurred offering costs of $4,338, which were paid on its behalf by FS Investments (see Note 5).

Income Taxes:The Company intends to elect and qualify to be taxed as a REIT under the Internal Revenue Code of 1986 as amended, or the Code, and intends to operate as such beginning with its first taxable year of operations. To qualify as a REIT, the Company must meet certain organizational and operational requirements, including a requirement to distribute at least 90% of its annual REIT taxable income to its stockholders. As a REIT, the Company generally will not be subject to federal income tax on income that it distributes to stockholders. If the Company fails to qualify as a REIT in any taxable year, it will be subject to federal income

8

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 2. Summary of Significant Accounting Policies (continued)

tax on its taxable income at regular corporate income tax rates and generally will not be permitted to qualify for treatment as a REIT for federal income tax purposes for the four taxable years following the year during which qualification is lost unless the Internal Revenue Service grants the Company relief under certain statutory provisions.

Uncertainty in Income Taxes: The Company evaluates each of its tax positions to determine if they meet the minimum recognition threshold in connection with accounting for uncertainties in income tax positions taken or expected to be taken for the purposes of measuring and recognizing tax benefits or liabilities in the consolidated financial statements. Recognition of a tax benefit or liability with respect to an uncertain tax position is required only when the position is “more likely than not” to be sustained assuming examination by taxing authorities. The Company recognizes interest and penalties, if any, related to unrecognized tax liabilities as income tax expense in the consolidated statements of operations. During the period from November 7, 2016 (Inception) to June 30, 2018, the Company did not incur any interest or penalties.

Stockholder Servicing Fees: The Company follows the guidance in Accounting Standards Codification Topic 405,Liabilities, when accounting for stockholder servicing fees. The Company will pay stockholder servicing fees over time on its shares of Class T,Class T-C, Class D and Class M common stock as described in Note 5. The Company records stockholder servicing fees as a reduction to additionalpaid-in capital and records the related liability in an amount equal to its best estimate of the fees payable in relation to the shares of Class T,Class T-C, Class D and Class M common stock on the date such shares are issued. The liability will be reduced over time, as the fees are paid to the dealer manager, or adjusted if the fees are no longer payable.

Recent Accounting Pronouncements: In June 2016, the Financial Accounting Standards Board, or FASB, issued ASU2016-13,Financial Instruments—Credit Losses: Measurement of Credit Losses on Financial Instruments (Topic 326), or ASU2016-13. ASU2016-13 significantly changes how entities will measure credit losses for most financial assets and certain other instruments that are not measured at fair value through net income. ASU2016-13 will replace the “incurred loss” model under existing guidance with an “expected loss” model for instruments measured at amortized cost and require entities to record allowances foravailable-for-sale debt securities rather than reduce the carrying amount, as they do today under the other than-temporary impairment model. It also simplifies the accounting model for purchased credit-impaired debt securities and loans. For public entities, the new standard is effective during the interim and annual periods beginning after December 15, 2019, with early adoption permitted. The Company is currently evaluating the impact ofASU 2016-13 on its consolidated financial statements.

9

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 3. Loans Receivable

The following table details overall statistics for the Company’s loans receivable portfolio as of June 30, 2018 and December 31, 2017:

	June 30, 2018 (Unaudited)			December 31, 2017
Number of loans		14			3
Principal balance	$	182,630		$	49,850
Net book value	$	182,747		$	49,929
Unfunded loan commitments(1)	$	29,477		$	12,620
Weighted-average cash coupon(2)		6.38	%		5.63	%
Weighted-averageall-in yield(2)		6.56	%		6.28	%
Weighted-average maximum maturity (years)(3)		4.0			3.5

(1) The Company may be required to provide funding when requested by the borrowers in accordance with the terms of the underlying agreements.

(2) As of June 30, 2018 and December 31, 2017, the Company’s floating rate loans were indexed to the US Dollar London Interbank Offered Rate, or LIBOR. In addition to cash coupon,all-in yield includes accretion of discount (amortization of premium) and accrual of exit fees.

(3) Maximum maturity assumes all extension options are exercised by the borrower, however loans may be repaid prior to such date.

For the six months ended June 30, 2018 and 2017, the activity in the Company’s loan portfolio was as follows:

	For the Six Months Ended June 30,
	2018			2017
Balance at beginning of period	$	49,929		$	—
Loan fundings		132,704			—
Loan repayments		(2	)		—
Amortization of deferred fees on loans		116			—
Balance at end of period	$	182,747		$	—

As of June 30, 2018, all of the Company’s loans had a risk rating of 3. The Company did not have any impaired loans,non-accrual loans, or loans in maturity default as of June 30, 2018 or December 31, 2017.

Subsequent Activity

During the period from July 1, 2018 through the date the unaudited consolidated financial statements were issued, the Company closed on two senior floating-rate mortgage loans of which $24,500 was funded at closing. The Company funded the purchases of these loans with cash on hand, proceeds from its public and private offerings and $16,550 in proceeds from the Company’s financing facilities. The Company also received $2,630 of proceeds from the repayment of a loan during the period from July 1, 2018 through the date the unaudited consolidated financial statements were issued.

10

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 4. Financing Arrangements

The following tables present summary information with respect to the Company’s outstanding financing arrangements as of June 30, 2018 and December 31, 2017:

	As of June 30, 2018 (Unaudited)
Arrangement(1)	Type of Arrangement		Weighted Average Rate			Amount Outstanding		Amount Available		Weighted Average Term(2)
WF-1 Facility(3)		Repurchase		4.30	%	$	11,100	$	63,900		2.8
GS-1 Facility(4)		Repurchase		4.15	%		120,021		9,979		4.2
Total						$	131,121	$	73,879

(1) The carrying amount outstanding under the facilities approximates their fair value.

(2) The weighted average term is determined based on the maximum maturity of the corresponding loans, assuming all extension options are exercised by the borrowers under the corresponding loans, without regard to the term of the facilities. Each transaction under the facilities has its own specific terms.

(3) The carrying amount and fair value of assets transferred as collateral underlying the facility is $18,569 and $18,500, respectively.

(4) The carrying amount and fair value of assets transferred as collateral underlying the facility is $161,709 and $161,669, respectively.

	As of December 31, 2017
Arrangement(1)	Type of Arrangement		Weighted Average Rate			Amount Outstanding		Amount Available		Weighted Average Term(2)
WF-1 Facility(3)		Repurchase		3.75	%	$	23,250	$	51,750		3.1

(1) The carrying amount outstanding under the facility approximates its fair value.

(2) The weighted average term is determined based on the maximum maturity of the corresponding loans, assuming all extension options are exercised by the borrowers under the corresponding loans, without regard to the term of the facility. Each transaction under the facility has its own specific terms.

(3) The carrying amount and fair value of assets transferred as collateral underlying the facility is $38,836 and $38,845, respectively.

The Company’s average borrowings for the six months ended June 30, 2018 and the period from September 13, 2017 (Commencement of Operations) through December 31, 2017 was $65,201 and $23,090, respectively.

WF-1 Facility

On August 30, 2017, the Company’s indirect wholly owned, special-purpose financing subsidiary, FS CREIT FinanceWF-1 LLC, orWF-1, entered into a Master Repurchase and Securities Contract, or, as amended, theWF-1 Repurchase Agreement, and together with the related transaction documents, theWF-1 Facility, with Wells Fargo Bank, National Association, or Wells Fargo, to finance the acquisition and origination of commercial real estate whole loans or senior controlling participation interests in such loans. The initial maximum amount of financing available under theWF-1 Facility is $75,000. This amount, with the consent of Wells Fargo, may be increased to $150,000 or, either directly or after an initial increase to a maximum amount of

11

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 4. Financing Arrangements (continued)

$150,000, to $200,000. Each transaction under theWF-1 Facility will have its own specific terms, such as identification of the assets subject to the transaction, sale price, repurchase price and rate.

WF-1 remains exposed to the credit risk of each asset sold to Wells Fargo under theWF-1 Facility, becauseWF-1 must repurchase each asset on a date mutually agreed by the parties at the time of its sale to Wells Fargo, and in any event no later than such asset’s maturity date. The Company has accounted for these transactions as secured borrowings.

The initial funding period and term of theWF-1 Facility is one year. In addition, at the request of the Company’s subsidiary, Wells Fargo may grant extensions of the facility termination date (without extensions of the funding period) for threeone-year periods. On July 24, 2018,WF-1 entered into an amendment to theWF-1 Facility to extend each of the funding period termination date and facility maturity date by one year to August 30, 2019.

The Company incurred $665 of deferred financing costs related to theWF-1 Facility, which is being amortized to interest expense over the life of the facility. As of June 30, 2018, $122 had yet to be amortized to interest expense. TheWF-1 Facility became subject to anon-utilization fee beginning on November 28, 2017. On April 26, 2018, theWF-1 Repurchase Agreement was amended to, among other things, cancel thenon-utilization fee from March 16, 2018 through the date on which the Company meets a certain equity capital threshold. On July 24, 2018, theWF-1 Repurchase Agreement was again amended to set October 22, 2018 as the date on which thenon-utilization fee will begin to accrue.

In connection with theWF-1 Repurchase Agreement, the Company also entered into a guarantee agreement, or theWF-1 Guarantee, pursuant to which the Company guarantees its subsidiary’s obligations under theWF-1 Repurchase Agreement subject to limitations specified therein.

TheWF-1 Repurchase Agreement andWF-1 Guarantee, as amended, contain representations, warranties, covenants, events of default and indemnities that are customary for agreements of their type. In addition, the Company’s subsidiary is required to maintain a certain minimum liquidity amount in a collateral account with Wells Fargo and the Company is required (i) to maintain its adjusted tangible net worth at an amount equal to or greater than (x) before it has achieved the equity capital threshold, the sum of $37,500 plus 75% of all equity capital raised by it from and after the closing date and (y) after it has achieved the equity capital threshold, the greater of (A) the sum of $37,500 plus 75% of all equity capital raised by it from and after the closing date and (B) 75% of the then-current maximum facility size; (ii) to maintain, commencing on September 30, 2018, an earnings before interest, taxes, depreciation and amortization, or EBITDA, to interest expense ratio not less than 1.50 to 1.00; (iii) to maintain a total indebtedness to tangible net worth ratio of less than 3.00 to 1.00; and (iv) to maintain liquidity of not less than (x) 7.5% of the then-current maximum facility size, prior to meeting a specified equity capital threshold, and (y) thereafter, 7.5% of the amount outstanding under theWF-1 Facility. As of June 30, 2018, the Company was in compliance with these covenants. On July 24, 2018,WF-1 entered into an amendment to theWF-1 Facility that deemed satisfied the equity capital thresholds in these covenants.

GS-1 Facility

On January 26, 2018, the Company’s indirect wholly owned, special-purpose financing subsidiary, FS CREIT FinanceGS-1 LLC, orGS-1, entered into an Uncommitted Master Repurchase and Securities Contract

12

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 4. Financing Arrangements (continued)

Agreement, or theGS-1 Repurchase Agreement, and together with the related transaction documents, theGS-1 Facility, as seller, with Goldman Sachs Bank USA, or Goldman Sachs, as buyer, to finance the acquisition and origination of whole, performing senior commercial or multifamily floating rate mortgage loans secured by first liens on office, retail, industrial, hospitality, multifamily or other commercial properties. The initial maximum amount of financing available under theGS-1 Facility was $100,000. On June 6, 2018,GS-1 entered into an amendment with Goldman Sachs to increase the maximum amount of financing available under theGS-1 Facility to $130,000 from $100,000. If the Company meets certain equity capital thresholds,GS-1, with the consent of Goldman Sachs, may elect to increase the maximum amount of financing available to $125,000 and thereafter to $250,000. Each transaction under theGS-1 Facility has its own specific terms, such as identification of the assets subject to the transaction, sale price, repurchase price and rate.

GS-1 remains exposed to the credit risk of each asset sold to Goldman Sachs under theGS-1 Facility, becauseGS-1 must repurchase each asset on a date mutually agreed by the parties at the time of its sale to Goldman Sachs, and in any event no later than such asset’s maturity date. The Company has accounted for these transactions as secured borrowings.

The initial availability period of theGS-1 Facility (during which financing under theGS-1 Facility may be used for acquisition and origination of new assets) is two years.GS-1 may extend the availability period for up to twoone-year term extensions, so long as certain conditions are met. After the end of the availability period,GS-1 may exercise an option to commence aone-year amortization period, so long as certain conditions are met. During the amortization period, certain of the terms of theGS-1 Facility will be modified, including an increase to the rate charged on each asset financed under theGS-1 Facility.

In connection with theGS-1 Repurchase Agreement, the Company entered into a Guarantee Agreement, theGS-1 Guarantee, pursuant to which the Company guarantees 50% ofGS-1’s obligations under theGS-1 Repurchase Agreement, subject to limitations specified therein. TheGS-1 Guarantee may become full recourse to the Company upon the occurrence of certain events, including willful bad acts by the Company orGS-1.

TheGS-1 Repurchase Agreement andGS-1 Guarantee contain representations, warranties, covenants, events of default and indemnities that are customary for agreements of their type. In addition, the Company is required (i) to maintain its adjusted tangible net worth at an amount equal to or greater than $37,500 plus 75% of all equity capital raised by the Company from and after the closing date; (ii) to maintain an EBITDA to interest expense ratio not less than 1.50 to 1.00; (iii) to maintain a total indebtedness to tangible net worth ratio of less than 3.00 to 1.00; and (iv) to maintain liquidity at not less than (a) 7.5% of the then-current maximum facility size, prior to meeting a specified equity capital threshold, and (b) thereafter, 7.5% of the amount outstanding under theGS-1 Facility. As of June 30, 2018, the Company was in compliance with these covenants.

The Company incurred $973 of deferred financing costs related to theGS-1 Facility, which is being amortized to interest expense over the life of the facility. As of June 30, 2018, $832 had yet to be amortized to interest expense.

13

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 5. Related Party Transactions

Compensation of FS Real Estate Advisor and the Dealer Manager

Pursuant to the amended and restated advisory agreement dated as of August 30, 2017, or the advisory agreement, FS Real Estate Advisor is entitled to a base management fee that accrues daily equal to 1/365th of 1.25% of the NAV for the Company’s Class T,Class T-C, Class D, Class M and Class I shares for such day, payable quarterly and in arrears. The payment of all or any portion of the base management fee accrued with respect to any quarter may be deferred by FS Real Estate Advisor, without interest, and may be taken in any such other quarter as FS Real Estate Advisor may determine. In calculating the Company’s base management fee, the Company will use its NAV before giving effect to accruals for such fee, stockholder servicing fees or distributions payable on its shares. The base management fee is a class-specific expense. No base management fee is paid on the Company’s Class S or Class Y shares.

FS Real Estate Advisor is also entitled to the performance fee calculated and payable quarterly in arrears in an amount equal to 10.0% of the Company’s Core Earnings (as defined below) for the immediately preceding quarter, subject to a hurdle rate, expressed as a rate of return on average adjusted capital, equal to 1.625% per quarter, or an annualized hurdle rate of 6.5%. As a result, FS Real Estate Advisor does not earn a performance fee for any quarter until the Company’s Core Earnings for such quarter exceed the hurdle rate of 1.625%. For purposes of the performance fee, “adjusted capital” means cumulative net proceeds generated from sales of the Company’s common stock other than Class S common stock (including proceeds from the Company’s distribution reinvestment plan) reduced for distributions fromnon-liquidating dispositions of the Company’s investments paid to stockholders and amounts paid for share repurchases pursuant to the Company’s share repurchase plan. Once the Company’s Core Earnings in any quarter exceed the hurdle rate, FS Real Estate Advisor will be entitled to a“catch-up” fee equal to the amount of Core Earnings in excess of the hurdle rate, until the Company’s Core Earnings for such quarter equal 1.806%, or 7.222% annually, of adjusted capital. Thereafter, FS Real Estate Advisor is entitled to receive 10.0% of the Company’s Core Earnings.

For purposes of calculating the performance fee, “Core Earnings” means: the net income (loss) attributable to stockholders of Class Y, Class T,Class T-C, Class D, Class M and Class I shares, computed in accordance with GAAP (provided that net income (loss) attributable to Class Y stockholders shall be reduced by an amount equal to the base management fee that would have been paid if Class Y shares were subject to such fee), including realized gains (losses) not otherwise included in GAAP net income (loss) and excluding(i) non-cash equity compensation expense, (ii) the performance fee, (iii) depreciation and amortization, (iv) any unrealized gains or losses or other similarnon-cash items that are included in net income for the applicable reporting period, regardless of whether such items are included in other comprehensive income or loss, or in net income, and(v) one-time events pursuant to changes in GAAP and certain materialnon-cash income or expense items, in each case after discussions between FS Real Estate Advisor and the Company’s independent directors and approved by a majority of the Company’s independent directors. The performance fee is a class-specific expense. No performance fee is paid on the Company’s Class S shares.

Pursuant to the amended and restatedsub-advisory agreement dated as of August 30, 2017, or thesub-advisory agreement, Rialto will receive 50% of all base management fees and performance fees payable to FS Real Estate Advisor.

The Company reimburses FS Real Estate Advisor and Rialto for their actual costs incurred in providing administrative services to the Company. FS Real Estate Advisor and Rialto are required to allocate the cost of

14

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 5. Related Party Transactions (continued)

such services to the Company based on objective factors such as total assets, revenues and/or time allocations. At least annually, the Company’s board of directors reviews the amount of the administrative services expenses reimbursable to FS Real Estate Advisor and Rialto to determine whether such amounts are reasonable in relation to the services provided. The Company will not reimburse FS Real Estate Advisor or Rialto for any services for which it receives a separate fee or for any administrative expenses allocated to employees to the extent they serve as executive officers of the Company.

FS Investments funded the Company’s organization and offering costs in the amount of $4,581 for the period from November 7, 2016 (Inception) to June 30, 2018. These expenses include legal, accounting, printing, mailing and filing fees and expenses, due diligence expenses of participating broker-dealers supported by detailed and itemized invoices, costs in connection with preparing sales materials, design and website expenses, fees and expenses of the Company’s transfer agent, fees to attend retail seminars sponsored by participating broker-dealers and reimbursements for customary travel, lodging, and meals, but excluding selling commissions, dealer manager fees and stockholder servicing fees. Under the advisory agreement, FS Real Estate Advisor has agreed to advance all of the Company’s organization and offering expenses on the Company’s behalf until it has raised $250,000 of gross proceeds from its public offering.

The Company will reimburse FS Real Estate Advisor for any organization and offering expenses that it or Rialto has incurred on the Company’s behalf, up to a cap of 0.75% of the gross proceeds from its public offering in excess of $250,000. As of June 30, 2018, the Company has not reimbursed FS Real Estate Advisor for any organization and offering expenses.

During the year ended December 31, 2017, the Company incurred costs of $341 in connection with obtaining theWF-1 Facility which were paid on behalf of the Company by FS Investments. The Company has recorded these costs as deferred financing costs on the Company’s consolidated balance sheets and amortizes to interest expense over the life of the facility. During the six months ended June 30, 2018, all of these costs were reimbursed to FS Investments.

The following table describes the fees and expenses accrued under the advisory agreement during the three and six months ended June 30, 2018:

Related Party	Source Agreement	Description	Three Months Ended June 30, 2018		Six Months Ended June 30, 2018
FS Real Estate Advisor	Advisory Agreement	Base Management Fee	$	4	$	4
FS Real Estate Advisor	Advisory Agreement	Performance Fee(1)	$	0	$	0
FS Real Estate Advisor	Advisory Agreement	Administrative Services Expenses(2)	$	399	$	639

(1) During the three and six months ended June 30, 2018, less than $1 of performance fees were accrued by the Company.

(2) During the six months ended June 30, 2018, $622 of administrative services expenses related to the allocation of costs of administrative personnel for services rendered to the Company by FS Real Estate Advisor and Rialto and the remainder related to other reimbursable expenses.

The dealer manager for the Company’s continuous public offering is FS Investment Solutions, LLC, or FS Investment Solutions, which is an affiliate of FS Real Estate Advisor. Under the dealer manager agreement

15

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 5. Related Party Transactions (continued)

dated as of September 7, 2017, or the dealer manager agreement, FS Investment Solutions is entitled to receive upfront selling commissions of up to 3.0%, and upfront dealer manager fees of 1.25% of the purchase price of each Class T share sold in the primary offering (subject to reductions for certain categories of purchasers). FS Investment Solutions is entitled to receive upfront selling commissions of up to 3.0% of the purchase priceper Class T-C share sold in the primary offering (subject to reductions for certain categories of purchasers). The dealer manager anticipates that all of the selling commissions and dealer manager fees will bere-allowed to participating broker-dealers, unless a particular broker-dealer declines to accept some portion of the dealer manager fee they are otherwise eligible to receive. Pursuant to the dealer manager agreement, the Company will also reimburse FS Investment Solutions or participating broker-dealers for bona fide due diligence expenses, provided that total organization and offering expenses shall not exceed 15% of the gross proceeds in the Company’s public offering.

No selling commissions or dealer manager fees will be payable on the sale of Class D, Class M, Class I, Class S or Class Y shares or on shares of any class sold pursuant to the Company’s distribution reinvestment plan.

Subject to the limitations described below, the Company will pay FS Investment Solutions stockholder servicing fees for ongoing services rendered to stockholders by participating broker-dealers or by broker-dealers servicing investors’ accounts, referred to as servicing broker-dealers:

�� with respect to the Company’s outstanding Class T shares equal to 1.0% per annum of the aggregate NAV of its outstanding Class T shares;

• with respect to the Company’s outstandingClass T-C shares equal to 0.85% per annum of the aggregate NAV of its outstandingT-C shares, consisting of an advisor stockholder servicing fee of 0.60% per annum and a dealer stockholder servicing fee of 0.25% per annum; however, with respect toClass T-C shares sold through certain participating broker-dealers, the advisor stockholder servicing fee and the dealer stockholder servicing fee may be other amounts, provided that the sum of such fees will always equal 0.85% per annum of the NAV of such shares;

• with respect to the Company’s outstanding Class D shares equal to 0.3% per annum of the aggregate NAV of its outstanding Class D shares; and

• with respect to the Company’s outstanding Class M shares equal to 0.3% per annum of the aggregate NAV of its outstanding Class M shares.

The Company will not pay a stockholder servicing fee with respect to its Class I, Class S or Class Y shares. The dealer manager willre-allow some or all of the stockholder servicing fees to participating broker-dealers and servicing broker-dealers for ongoing stockholder services performed by such broker-dealers, and will waive (pay back to the Company) stockholder servicing fees to the extent a broker-dealer is not eligible or otherwise declines to receive all or a portion of such fees.

The Company will cease paying stockholder servicing fees with respect to any Class T,Class T-C and Class M shares held in a stockholder’s account at the end of the month in which the total underwriting compensation from the upfront selling commissions, dealer manager fees and stockholder servicing fees, as applicable, paid with respect to such account would exceed 7.25% (or a lower limit for shares sold by certain

16

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 5. Related Party Transactions (continued)

participating broker-dealers) of the gross proceeds from the sale of shares in such account. Similarly, the Company will cease paying stockholder servicing fees with respect to any Class D shares held in a stockholder’s account at the end of the month when the total underwriting compensation from the stockholder serving fee paid with respect to such account equals 1.25% (or a lower limit for shares sold by certain participating broker-dealers) of gross proceeds from the sale of shares in such account. These amounts are referred to as the sales charge cap. At the end of such month that the sales charge cap is reached, each Class T share,Class T-C share, Class D share or Class M share in such account will convert into a number of Class I shares (including any fractional shares) with an equivalent aggregate NAV as such share.

In addition, the Company will cease paying stockholder servicing fees on each Class T share,Class T-C share, Class D share and Class M share held in a stockholder’s account and each such share will convert to Class I shares on the earlier to occur of the following: (i) a listing of Class I shares on a national securities exchange; (ii) the sale or other disposition of all or substantially all of the Company’s assets or the Company’s merger or consolidation with or into another entity in a transaction in which holders of Class T,Class T-C, Class D or Class M shares receive cash and/or shares of stock that are listed on a national securities exchange; or (iii) the date following the completion of the Company’s public offering on which, in the aggregate, underwriting compensation from all sources in connection with the Company’s public offering, including selling commissions, dealer manager fees, stockholder servicing fees and other underwriting compensation, is equal to 10% of the gross proceeds from its primary offering.

The Company accrues future stockholder servicing fees in an amount equal to its best estimate of fees payable to FS Investment Solutions at the time such shares are sold. As of June 30, 2018, the Company accrued $40 of stockholder servicing fees payable to FS Investment Solutions. FS Investment Solutions has entered into agreements with selected dealers distributing the Company’s shares in the public offering, which provide, among other things, for there-allowance of the full amount of the selling commissions and dealer manager fee and all or a portion of the stockholder servicing fees received by FS Investment Solutions to such selected dealers.

FS Investment Solutions also serves as the placement agent for the Company’s private offerings of Class S and Class Y shares pursuant to placement agreements. FS Investment Solutions does not receive any compensation pursuant to these agreements.

Expense Limitation Agreement

The Company has entered into an expense limitation agreement with FS Real Estate Advisor and Rialto pursuant to which FS Real Estate Advisor and Rialto have agreed to waive reimbursement of or pay, on a quarterly basis, the Company’s annualized ordinary operating expenses for such quarter to the extent such expenses exceed 1.5% per annum of its average daily net assets attributable to each of its classes of common stock. The Company will repay FS Real Estate Advisor or Rialto on a quarterly basis any ordinary operating expenses previously waived or paid, but only if the reimbursement would not cause the then-current expense limitation, if any, to be exceeded. In addition, the reimbursement of expenses will be made only if payable not more than three years from the end of the fiscal quarter in which the expenses were paid or waived.

During the period from September 13, 2017 (Commencement of Operations) to June 30, 2018, the Company accrued $1,458 for reimbursement of expenses that FS Real Estate Advisor and Rialto have agreed to pay,

17

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 5. Related Party Transactions (continued)

including $917 in reimbursements for the six months ended June 30, 2018. During the period from September 13, 2017 (Commencement of Operations) to June 30, 2018, the Company received $897 in cash reimbursements from FS Real Estate Advisor. As of June 30, 2018, the Company had $561 of reimbursements due from FS Real Estate Advisor and Rialto.

Investment Activity

During the year ended December 31, 2017, the Company purchased a $9,500 floating-rate whole mortgage loan from an affiliate of Rialto at cost. The purchase was approved by the Company’s board of directors, including all of the independent directors, in accordance with the Company’s charter.

Capital Contributions by FS Investments and Rialto

In December 2016, pursuant to a private placement, Michael C. Forman and David J. Adelman, principals of FS Investments, contributed an aggregate of $200 to purchase 8,000 Class S shares at the price of $25.00 per share. These individuals will not tender these shares of common stock for repurchase as long as FS Real Estate Advisor remains the Company’s adviser. FS Investments is controlled by Mr. Forman, the Company’s president and chief executive officer, and Mr. Adelman.

In addition, the Company is conducting a private placement of its Class S shares concurrent with the public offering, in which FS Investments and Rialto and certain of their respective directors, employees, partners, officers and affiliates, and other investors designated by FS Investments and Rialto collectively intend to purchase $50,000 of the Company’s Class S shares. In addition to the $50,000 commitment, FS Investments and Rialto will purchase, or will cause or otherwise arrange for one or more of their respective directors, employees, partners, officers, affiliates, and other investors designated by FS Investments and Rialto to purchase or acquire, up to an additional $40,000 of the Company’s common stock, as notified by the Company that capital is required to fund additional investments. As of June 30, 2018, approximately $48,000 of the total commitments have been purchased by FS Investments, Rialto or their respective directors, employees, partners, officers and affiliates, and other investors designated by FS Investments and Rialto. FS Investments and Rialto have agreed that for so long as it or its affiliate is serving as the Company’s adviser or the Company’ssub-adviser, respectively, it or its affiliates shall maintain an investment of at least $10,000 in the Company’s common stock until such date as the Company reaches $750,000 in net assets.

Note 6. Stockholder’s Equity

Below is a summary of transactions with respect to shares of the Company’s common stock during the six months ended June 30, 2018:

	Shares
	Class S		Class Y		Class T		Class T-C		Class D		Class M		Class I		Total
Balance at beginning of period		988,801		191,114		—		—		—		—		—		1,179,915
Issuance of common stock		948,245		—		5,224		400		4,706		17,582		52,677		1,028,834
Reinvestment of distributions		42,611		2,285		13		4		—		33		1		44,947
Balance at end of period		1,979,657		193,399		5,237		404		4,706		17,615		52,678		2,253,696

18

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 6. Stockholder’s Equity (continued)

	Amount
	Class S		Class Y		Class T			Class T-C			Class D			Class M			Class I		Total
Balance at beginning of period	$	24,741	$	4,785	$	—		$	—		$	—		$	—		$	—	$	29,526
Issuance of common stock(1)		23,325		—		130			10			118			440			1,300		25,323
Reinvestment of distributions		1,047		56		0			0			—			1			0		1,104
Accrued stockholder servicing fees(2)		—		—		(6	)		(1	)		(1	)		(32	)		—		(40	)
Balance at end of period	$	49,113	$	4,841	$	124		$	9		$	117		$	409		$	1,300	$	55,913

(1) As of June 30, 2018, amount includes a $290 receivable for cash held at transfer agent for common stock purchased, which was received by the Company on July 2, 2018.

(2) Stockholder servicing fees only apply to Class T,Class T-C, Class D and Class M shares. Under GAAP, the Company accrues future stockholder servicing fees in an amount equal to its best estimate of fees payable to FS Investment Solutions at the time such shares are sold. For purposes of NAV, the Company recognizes the stockholder servicing fee as a reduction of NAV on a daily basis as such fee is accrued. As a result, the estimated liability for the future stockholder servicing fees, which are accrued at the time each share is sold, will have no effect on the NAV of any class.

Status of Offerings

As of August 8, 2018, the Company has issued 2,533,089 shares of common stock (consisting of 2,176,853 shares of Class S common stock, 193,013 shares of Class Y common stock, 5,823 shares of Class T common stock, 2,524 shares ofClass T-C common stock, 9,696 shares of Class D common stock, 89,626 shares of Class M common stock and 55,554 shares of Class I common stock), including shares issued pursuant to its distribution reinvestment plan, for gross proceeds of $62,891.

Share Repurchase Plan

The Company has adopted a share repurchase plan, whereby on a daily basis, stockholders may request that the Company repurchase all or any portion of their shares. Class Y shares and Class S shares are not eligible to participate in the Company’s share repurchase plan until the second anniversary of the commencement of the Company’s public offering. The repurchase of shares is limited during any calendar quarter to shares whose aggregate value (based on the repurchase price per share on the day the repurchase is effected) is 5% of the combined NAV of all classes of shares then participating in the Company’s share repurchase plan as of the last day of the previous calendar quarter, which means that in any12-month period, the Company limits repurchases to approximately 20% of the total NAV of all classes of shares then participating in the share repurchase plan. During the six months ended June 30, 2018, the Company did not repurchase any shares.

Distribution Reinvestment Plan

Pursuant to the Company’s distribution reinvestment plan, holders of shares of any class of the Company’s common stock may elect to have their cash distributions reinvested in additional shares of the Company’s common stock. The purchase price for shares pursuant to the distribution reinvestment plan will be equal to the Company’s NAV per share applicable to the class of shares purchased, calculated as of the distribution date.

19

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 6. Stockholder’s Equity (continued)

Distributions

The Company generally intends to distribute substantially all of its taxable income, which does not necessarily equal net income as calculated in accordance with GAAP, to its stockholders each year to comply with the REIT provisions of the Code. All distributions will be made at the discretion of the Company’s board of directors and will depend upon its taxable income, financial condition, maintenance of REIT status, applicable law, and other factors as the Company’s board of directors deems relevant.

The following table reflects the cash distributions per share that the Company declared and paid on its common stock during the six months ended June 30, 2018:

For the Three Months Ended	Distributions per share(1)		Distributions paid or payable in cash		Distributions reinvested		Distributions declared
Fiscal 2018
March 31, 2018	$	0.453	$	130	$	452	$	582
June 30, 2018		0.453		203		652		855
Total	$	0.906	$	333	$	1,104	$	1,437

(1) Amount reflects the distribution rate adjusted for class-specific fees, if any.

The Company currently declares and pays regular cash distributions on a monthly basis. On July 25, 2018 and August 13, 2018, the Company’s board of directors declared regular monthly cash distributions for July through September 2018 and October through December 2018, respectively, for each class of its outstanding common stock in the net distribution amounts per share set forth below:

Class S	Class Y	Class T	Class T-C	Class D	Class M	Class I
$0.1510	$0.1510	$0.1042	$0.1073	$0.1188	$0.1188	$0.1250

The distributions for each class of outstanding common stock have been or will be paid monthly to stockholders of record as of the monthly record dates previously determined by the Company’s board of directors. These distributions have been or will be paid in cash or reinvested in shares of the Company’s common stock for stockholders participating in the Company’s distribution reinvestment plan.

20

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 7. Fair Value of Financial Instruments

As discussed in Note 2, GAAP requires disclosure of fair value information about financial instruments, whether or not recognized in the statement of financial position, for which it is practicable to estimate that value. The following table details the carrying amount, face amount, and fair value of the financial instruments described in Note 2:

	June 30, 2018 (Unaudited)						December 31, 2017
	Carrying Amount		Face Amount		Fair Value		Carrying Amount		Face Amount		Fair Value
Financial Assets
Cash, cash equivalents and restricted cash	$	2,844	$	2,844	$	2,844	$	2,442	$	2,442	$	2,442
Loans receivable	$	182,747	$	182,630	$	182,811	$	49,929	$	49,850	$	49,945
Financial Liabilities
Repurchase obligations	$	130,167	$	131,121	$	131,121	$	22,798	$	23,250	$	23,250

Estimates of fair value for cash are measured using observable, quoted market prices, or Level 1 inputs. Estimates of fair value for loans receivable and repurchase obligations are measured using unobservable inputs, or Level 3 inputs.

Note 8. Commitments and Contingencies

The Company enters into contracts that contain a variety of indemnification provisions. The Company’s maximum exposure under these arrangements is unknown; however, the Company has not had prior claims or losses pursuant to these contracts. Management of FS Real Estate Advisor has reviewed the Company’s existing contracts and expects the risk of loss to the Company to be remote.

The Company is not currently subject to any material legal proceedings and, to the Company’s knowledge, no material legal proceedings are threatened against the Company. From time to time, the Company may be party to certain legal proceedings in the ordinary course of business. While the outcome of any legal proceedings cannot be predicted with certainty, the Company does not expect that any such proceedings will have a material effect upon its financial condition or results of operations.

See Note 2 for a discussion of the Company’s commitments to FS Real Estate Advisor and its affiliates (including FS Investments) for the reimbursement of organization and offering costs funded by FS Investments once gross proceeds from the Company’s public offering exceed $250,000.

Note 9. Subsequent Events

As previously disclosed, the Company intends to make certain changes to its offering including changing from a daily to a monthly NAV REIT and changing certain terms of two of its share classes of common stock.

The Company intends to, among other things: (1) change the frequency of the Company’s NAV calculations from daily to monthly and make certain other related changes to the Company’s valuation policies; and (2) adopt an amended share repurchase plan that would provide for repurchases on a monthly basis. As a monthly NAV REIT, the Company expects that investors’ subscriptions will be accepted as of the first calendar day of each month and the per share purchase price of each class of shares will generally equal the prior month’s NAV per

21

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 9. Subsequent Events (continued)

share for such class, plus applicable selling commissions and dealer manager fees, if any. There would be no changes to the Company’s investment objectives or strategies, or the overall amount of liquidity to be offered under the Company’s share repurchase plan.

In addition, the Company intends to, among other things: (1) change the name of the Company’s Class S shares to Class F shares and change the name of theCompany’s Class T-C shares to Class S shares; (2) change the upfront selling commissions and dealer manager fees payable with respect to the Company’s Class T shares issued in the primary offering to up to 3.0% and 0.5%, respectively, of the transaction price per Class T share, and change the upfront selling commissions payable with respect to the Company’s Class S shares issued in the primary offering to up to 3.5% of the transaction price per Class S share; (3) change the ongoing stockholder servicing fees payable with respect to Class T shares to 0.85% per annum; and (4) change the aggregate underwriting cap associated with the Company’s Class T shares and Class S shares to 8.75%. The Company expects that all selling commissions and dealer manager fees willbe re-allowed to participating broker-dealers, unless a participating broker-dealer declines to accept all or some portion of the fees it is otherwise eligible to receive.

Subject to receipt of necessary regulatory approvals, the Company currently anticipates that these changes will be effective on or around August 20, 2018 and the Company will begin accepting subscriptions on a monthly basis on or around September 1, 2018.

22

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations (in thousands, except share and per share amounts).

The information contained in this section should be read in conjunction with the unaudited consolidated financial statements and related notes thereto appearing elsewhere in this Quarterly Report onForm 10-Q. In this report, “we,” “us” and “our” refer to FS Credit Real Estate Income Trust, Inc.

Cautionary Note Regarding Forward-Looking Statements

This Quarterly Report on Form10-Q contains forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), regarding, among other things, our business, including, in particular, statements about our plans, strategies and objectives. You can generally identify forward-looking statements by our use of forward-looking terminology such as “may,” “will,” “expect,” “intend,” “anticipate,” “estimate,” “believe,” “continue” or other similar words. These statements include our plans and objectives for future operations, including plans and objectives relating to future growth and availability of funds, and are based on current expectations that involve numerous risks and uncertainties. Assumptions relating to these statements involve judgments with respect to, among other things, future economic, competitive and market conditions and future business decisions, all of which are difficult or impossible to accurately predict and many of which are beyond our control. Although we believe the assumptions underlying the forward-looking statements, and the forward-looking statements themselves, are reasonable, any of the assumptions could be inaccurate and, therefore, there can be no assurance that these forward-looking statements will prove to be accurate and our actual results, performance and achievements may be materially different from that expressed or implied by these forward-looking statements. In light of the significant uncertainties inherent in these forward looking statements, the inclusion of this information should not be regarded as a representation by us or any other person that our objectives and plans, which we consider to be reasonable, will be achieved. We undertake no duty to update or revise forward-looking statements, except as required by law.

Introduction

We were incorporated under the general corporation laws of the State of Maryland on November 7, 2016 and formally commenced investment operations on September 13, 2017. We are currently conducting an initial public offering of up to $2,750,000 of our Class T,Class T-C, Class D, Class M and Class I shares of common stock pursuant to a registration statement on FormS-11 filed with the SEC consisting of up to $2,500,000 in shares in our primary offering and up to $250,000 in shares pursuant to our distribution reinvestment plan. We are also conducting a private offering of shares of our Class S common stock and previously conducted a private offering of shares of our Class Y common stock. We are managed by FS Real Estate Advisor pursuant to an advisory agreement between us and FS Real Estate Advisor. FS Real Estate Advisor is a subsidiary of our sponsor, FS Investments, a national sponsor of alternative investment funds designed for the individual investor. FS Real Estate Advisor has engaged Rialto to act as itssub-adviser.

We intend to elect to be taxed as a REIT for U.S. federal income tax purposes commencing with our taxable year ended December 31, 2017. We intend to be an investment vehicle of indefinite duration focused on real estate debt investments and other real estate-related assets, the shares of common stock are generally intended to be sold and repurchased by us on a continuous basis. We intend to conduct our operations so that we are not required to register under the 1940 Act.

Our primary investment objectives are to: provide current income in the form of regular, stable cash distributions to achieve an attractive dividend yield; preserve and protect invested capital; realize appreciation in net asset value, or NAV, from proactive management and asset management; and provide an investment alternative for stockholders seeking to allocate a portion of their long-term investment portfolios to commercial real estate debt with lower volatility than public real estate companies.

23

Portfolio Overview

The following table details overall statistics for our loans receivable portfolio as of June 30, 2018 and December 31, 2017:

	June 30, 2018 (Unaudited)			December 31, 2017
Number of loans		14			3
Principal balance	$	182,630		$	49,850
Net book value	$	182,747		$	49,929
Unfunded loan commitments(1)	$	29,477		$	12,620
Weighted-average cash coupon(2)		6.38	%		5.63	%
Weighted-averageall-in yield(2)		6.56	%		6.28	%
Weighted-average maximum maturity (years)(3)		4.0			3.5

(1) We may be required to provide funding when requested by the borrowers in accordance with the terms of the underlying agreements.

(2) As of June 30, 2018, our floating rate loans were indexed to LIBOR. In addition to cash coupon,all-in yield includes accretion of discount (amortization of premium) and accrual of exit fees.

(3) Maximum maturity assumes all extension options are exercised by the borrower, however loans may be repaid prior to such date.

The following table provides details of our loan receivable portfolio, on aloan-by-loan basis, as of June 30, 2018:

	Loan Type	Origination Date(1)		Total Loan		Principal Balance		Net Book Value		Cash Coupon(2)	All-in Yield(2)	Maximum Maturity(3)		Location	Property Type	LTV(1)
1	Senior Loan		9/13/2017	$	9,500	$	9,500	$	9,569	L+3.75%	L+3.72%		3/9/2019	Gulfport, MS	Multifamily		72	%
2	Senior Loan		9/14/2017		34,310		29,250		29,316	L+4.25%	L+4.49%		10/9/2022	Memphis, TN	Office		73	%
3	Senior Loan		12/6/2017		18,660		11,738		11,747	L+4.85%	L+5.04%		12/9/2022	Landover, MD	Office		67	%
4	Senior Loan		2/22/2018		13,400		11,903		11,905	L+4.00%	L+4.18%		3/9/2023	Las Vegas, NV	Multifamily		75	%
5	Senior Loan		2/28/2018		5,186		5,186		5,183	L+4.63%	L+4.84%		3/9/2021	Newport Beach, CA	Office		80	%
6	Senior Loan		3/7/2018		12,050		12,050		12,051	L+4.50%	L+4.93%		3/7/2022	Las Vegas, NV	Hospitality		71	%
7	Senior Loan		4/5/2018		21,000		14,000		14,003	L+4.25%	L+4.53%		4/9/2023	Austin, TX	Office		57	%
8	Mezzanine Loan		4/10/2018		2,454		2,453		2,469	10.00%	9.44%		6/6/2019	Zephyrhills, FL	Multifamily		72	%
9	Senior Loan		4/20/2018		30,000		28,000		27,977	L+3.75%	L+3.79%		5/9/2021	New York, NY	Office		54	%
10	Senior Loan		5/2/2018		19,800		19,800		19,799	L+4.65%	L+4.83%		5/1/2023	East Orange, NJ	Multifamily		77	%
11	Senior Loan		6/11/2018		12,000		12,000		11,991	L+4.00%	L+4.19%		6/9/2023	Miami, FL	Retail		65	%
12	Senior Loan		6/11/2018		6,750		6,750		6,746	L+4.25%	L+4.44%		6/9/2023	Miami, FL	Retail		61	%
13	Senior Loan		6/11/2018		11,000		11,000		10,991	L+4.50%	L+4.70%		6/9/2023	Miami, FL	Retail		78	%
14	Senior Loan		6/29/2018		15,997		9,000		9,000	L+4.25%	L+4.41%		7/9/2023	Jacksonville, FL	Multifamily		68	%
				$	212,107	$	182,630	$	182,747

(1) Date loan was originated or acquired by us, and the LTV as of such date. Dates are not updated for subsequent loan modifications or upsizes.

(2) As of June 30, 2018, our floating rate loans were indexed to LIBOR. In addition to cash coupon,all-in yield includes accretion of discount (amortization of premium) and accrual of exit fees.

(3) Maximum maturity assumes all extension options are exercised by the borrower, however loans may be repaid prior to such date.

Subsequent Activity

During the period from July 1, 2018 through the date the unaudited consolidated financial statements were issued, we closed on two senior floating-rate mortgage loans of which $24,500 was funded at closing. We funded the purchases of these loans with cash on hand, proceeds from our public and private offerings and $16,550 in proceeds from our financing facilities. We also received $2,630 of proceeds from the repayment of a loan during the period from July 1, 2018 through the date the unaudited consolidated financial statements were issued.

24

Results of Operations

The following table sets forth information regarding our consolidated results of operations for the three and six months ended June 30, 2018:

	Three Months Ended June 30, 2018			Six Months Ended June 30, 2018
Net interest income
Interest income	$	2,203		$	3,168
Less: Interest expense		(1,302	)		(1,850	)
Net interest income		901			1,318
Other expenses
Management and incentive fees		4			4
General and administrative expenses		722			1,193
Less: Expense limitation		(561	)		(917	)
Net other expenses		165			280
Net income	$	736		$	1,038

Net Interest Income

Net interest income is generated on our interest-earning assets less related interest-bearing liabilities. Interest income was attributable to debt investments acquired or originated in our portfolio. Interest expense was attributable to interest on borrowings and amortization of deferred financing costs related to our repurchase facilities.

Expenses

General and administrative expenses include auditing and professional fees, independent director fees, transfer agent fees, loan servicing expenses and other costs associated with operating our business.

Expense Limitation

We have entered into an expense limitation agreement with FS Real Estate Advisor and Rialto pursuant to which FS Real Estate Advisor and Rialto have agreed to waive reimbursement of or pay, on a quarterly basis, our annualized ordinary operating expenses for such quarter to the extent such expenses exceed 1.5% per annum of our average daily net assets attributable to each of our classes of common stock. Ordinary operating expenses for each class of common stock consist of all ordinary expenses attributable to such class, including administration fees, transfer agent fees, fees paid to our board of directors, loan servicing expenses, administrative services expenses, and related costs associated with legal, regulatory compliance and investor relations, but excluding the following: (a) advisory fees, (b) interest expense and other financing costs, (c) taxes, (d) distribution or shareholder servicing fees and (e) unusual, unexpected and/or nonrecurring expenses. We will repay FS Real Estate Advisor or Rialto on a quarterly basis any ordinary operating expenses previously waived or paid, but only if the reimbursement would not cause the then-current expense limitation, if any, to be exceeded. In addition, the reimbursement of expenses will be made only if payable not more than three years from the end of the fiscal quarter in which the expenses were paid or waived.

During the period from September 13, 2017 (Commencement of Operations) to June 30, 2018, we accrued $1,458 for reimbursement of expenses that FS Real Estate Advisor and Rialto have agreed to pay, including $917 in reimbursements for the six months ended June 30, 2018. During the period from September 13, 2017 (Commencement of Operations) to June 30, 2018, we received $897 in cash reimbursements from FS Real Estate Advisor. As of June 30, 2018, we had $561 of reimbursements due from FS Real Estate Advisor and Rialto.

25

NAV per Share

FS Real Estate Advisor calculates NAV per share in accordance with the valuation guidelines approved by our board of directors for the purposes of establishing a price for shares sold in our public offering as well as establishing a repurchase price for shares repurchased pursuant to our share repurchase plan.

The following table provides a breakdown of the major components of our NAV per share for our outstanding share classes as of June 30, 2018:

Components of NAV	Total NAV			Per Class S Share			Per Class Y Share			Per Class T Share			Per Class T-C Share			Per Class D Share			Per Class M Share			Per Class I Share
Loans receivable(1)	$	182,811		$	81.10		$	81.10		$	82.39		$	82.80		$	82.37		$	82.71		$	81.07
Other assets		5,124			2.27			2.27			2.31			2.32			2.31			2.32			2.27
Repurchase agreements payable		(131,121	)		(58.17	)		(58.17	)		(59.10	)		(59.39	)		(59.08	)		(59.33	)		(58.15	)
Other liabilities		(1,383	)		(0.61	)		(0.61	)		(0.62	)		(0.62	)		(0.62	)		(0.62	)		(0.61	)
Net asset value	$	55,431		$	24.59		$	24.59		$	24.98		$	25.11		$	24.98		$	25.08		$	24.58

(1) The fair value of our mortgage loans was higher by less than 1% in comparison to their historical cost.

The table below sets forth a reconciliation of our stockholders’ equity to our NAV as of June 30, 2018:

	Total NAV		Per Class S Share		Per Class Y Share		Per Class T Share		Per Class T-C Share		Per Class D Share		Per Class M Share		Per Class I Share
Total stockholders’ equity	$	55,327	$	24.56	$	24.56	$	23.70	$	23.35	$	24.64	$	23.25	$	24.55
Unrealized appreciation (depreciation) on loans receivable		64		0.03		0.03		0.03		0.03		0.03		0.03		0.03
Accrued stockholder servicing fees(1)		40		—		—		1.25		1.73		0.31		1.80		—
Net asset value	$	55,431	$	24.59	$	24.59	$	24.98	$	25.11	$	24.98	$	25.08	$	24.58

(1) Stockholder servicing fees only apply to Class T,Class T-C, Class D and Class M shares. Under GAAP, we accrue future stockholder servicing fees in an amount equal to our best estimate of fees payable to FS Investment Solutions at the time such shares are sold. For purposes of NAV, we recognize the stockholder servicing fee as a reduction of NAV on a daily basis as such fee is accrued. As a result, the estimated liability for the future stockholder servicing fees, which are accrued at the time each share is sold, will have no effect on the NAV of any class.

Limits on the Calculation of Our Per Share NAV

Although our primary goal in establishing our valuation guidelines is to produce a valuation that represents a reasonable estimate of the market value of our investments, or the price that would be received upon the sale of our investments in market transactions, the methodologies used are based on judgments, assumptions and opinions about future events that may or may not prove to be correct, and if different judgments, assumptions or opinions were used, a different estimate would likely result. Furthermore, our published per share NAV may not fully reflect certain extraordinary events because we may not be able to immediately quantify the financial impact of such events on our portfolio. FS Real Estate Advisor will monitor our portfolio between valuations to determine whether there have been any extraordinary events that may have materially changed the estimated market value of the portfolio. If required by applicable securities law, we will promptly disclose the occurrence of such event in a prospectus supplement and FS Real Estate Advisor will analyze the impact of such

26

extraordinary event on our portfolio and determine, in coordination with third-party valuation services, the appropriate adjustment to be made to our NAV. We will not, however, retroactively adjust NAV. To the extent that the extraordinary events may result in a material change in value of a specific investment, FS Real Estate Advisor will order a new valuation of the investment, which will be prepared by the third-party valuation service. It is not known whether any resulting disparity will benefit stockholders whose shares are or are not being repurchased or purchasers of our common stock.

We include no discounts to our NAV for the illiquid nature of our shares, including the limitations on your ability to sell shares under our share repurchase plan and our ability to suspend or terminate our share repurchase plan at any time. Our NAV generally does not consider exit costs that would likely be incurred if our assets and liabilities were liquidated or sold. While we may use market pricing concepts to value individual components of our NAV, our per share NAV is not derived from the market pricing information ofopen-end real estate funds listed on stock exchanges.

Our NAV does not represent the fair value of our assets less liabilities under GAAP. We do not represent, warranty or guarantee that:

• a stockholder would be able to realize the NAV per share for the class of shares a stockholder owns if the stockholder attempts to sell its shares;

• a stockholder would ultimately realize distributions per share equal to per share NAV upon a liquidation of our assets and settlement of our liabilities or upon any other liquidity event;

• shares of our common stock would trade at per share NAV on a national securities exchange;

• a third party in anarm’s-length transaction would offer to purchase all or substantially all of our shares of common stock at NAV; and

• NAV would equate to a market price for anopen-end real estate fund.

Liquidity and Capital Resources

As of June 30, 2018, we had $729 in cash and cash equivalents, which we and our wholly owned subsidiaries held in custodial accounts. In addition, as of June 30, 2018, we had $73,879 in borrowings available under our financing arrangements, subject to certain limitations, and approximately $42,000 in undrawn capital commitments from FS Investments and Rialto. As of June 30, 2018, we had unfunded loan commitments of $29,477. We maintain sufficient cash on hand, available borrowings and undrawn capital commitments to fund such unfunded commitments should the need arise.

We will obtain the funds required to purchase or originate investments and conduct our operations from the net proceeds of our public offering, the private placements of our Class S and Class Y Shares, which are not eligible to participate in our share repurchase plan until September 2019, and any future offerings we may conduct, from secured and unsecured borrowings from banks and other lenders, and from any undistributed funds from operations. Our principal demands for funds will be for asset acquisitions, the payment of operating expenses and distributions, the payment of interest on any outstanding indebtedness and repurchases of our common stock pursuant to our share repurchase plan. Generally, cash needs for items other than asset acquisitions/originations will be met from operations, and cash needs for asset acquisitions/originations will be funded by public offerings of our shares and debt financings. However, there may be a delay between the sale of our shares and our purchase/originations of assets, which could result in a delay in the benefits to our stockholders of returns generated from our investment operations. Once we have fully invested the proceeds of our public offering, our target leverage ratio will be approximately 60% of the greater of the cost or fair market value of our investments, although it may exceed this level. Our leverage may not exceed 300% of our total net assets (as defined in our charter).

27

If we are unable to raise substantial funds in our initial public offering, we will make fewer investments resulting in less diversification in terms of the type, number and size of investments we make and the value of an investment in us will fluctuate with the performance of the specific assets we acquire. Further, we will have certain fixed operating expenses, including certain expenses as a publicly offered REIT, regardless of whether we are able to raise substantial funds in our initial public offering. Our inability to raise substantial funds would increase our fixed operating expenses as a percentage of gross income, reducing our net income and limiting our ability to make distributions.

Potential future sources of capital include proceeds from secured or unsecured financings from banks or other lenders or proceeds from the sale of assets.

In addition to making investments in accordance with our investment objectives, we expect to use our capital resources to make certain payments to FS Real Estate Advisor and FS Investment Solutions, the dealer manager for our public offering. During the offering stage of our public offering, these payments will include payments to FS Real Estate Advisor and its affiliates for reimbursement of certain organization and offering expenses. We will reimburse FS Real Estate Advisor for the organization and offering costs it or Rialto incurs on our behalf only to the extent that the reimbursement would not cause the selling commissions, dealer manager fees, accountable due diligence expenses, stockholder servicing fees and the other organization and offering expenses borne by us to exceed 15.0% of the gross offering proceeds from the primary offering as the amount of proceeds increases. FS Real Estate Advisor has agreed to advance all of our organization and offering expenses on our behalf until we have raised $250,000 of gross proceeds in our public offering. From and after the date we have raised $250,000 in gross proceeds in our public offering, we will reimburse FS Real Estate Advisor and Rialto for any organization and offering expenses that FS Real Estate Advisor or Rialto has incurred and advanced, on our behalf, up to a cap of 0.75% of the gross offering proceeds of our public offering in excess of $250,000.

During our acquisition and development stage, subject to the limitations in the advisory agreement andsub-advisory agreement, we expect to make payments to FS Real Estate Advisor in connection with the management of our assets and costs incurred by FS Real Estate Advisor and Rialto in providing services to us. The advisory agreement has aone-year term but may be renewed for an unlimited number of successiveone-year periods upon the mutual consent of FS Real Estate Advisor and our board of directors. For a discussion of the compensation to be paid to FS Real Estate Advisor and FS Investment Solutions, see Note 5 to our unaudited consolidated financial statements included herein.

Critical Accounting Policies

Our financial statements are prepared in conformity with GAAP, which requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities, and disclosure of contingent assets and liabilities, at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Critical accounting policies are those that require the application of management’s most difficult, subjective or complex judgments, often because of the need to make estimates about the effect of matters that are inherently uncertain and that may change in subsequent periods. In preparing the financial statements, management also will utilize available information, including our past history, industry standards and the current economic environment, among other factors, in forming its estimates and judgments, giving due consideration to materiality. Actual results may differ from these estimates. In addition, other companies may utilize different estimates, which may impact the comparability of our results of operations to those of companies in similar businesses. As we execute our expected operating plans, we will describe additional critical accounting policies in the notes to our financial statements in addition to those discussed below.

Loans Receivable and Provision for Loan Losses:We originate and purchase commercial real estate debt and related instruments generally to be held as long-term investments at amortized cost. We are required to periodically evaluate each of these loans for possible impairment. Impairment is indicated when it is deemed

28

probable that we will not be able to collect all amounts due to us pursuant to the contractual terms of the loan. If a loan is determined to be impaired, we write down the loan through a charge to the provision for loan losses. Impairment of these loans, which are collateral dependent, is measured by comparing the estimated fair value of the underlying collateral, less costs to sell, to the book value of the respective loan. These valuations require significant judgments, which include assumptions regarding capitalization rates, leasing, creditworthiness of major tenants, occupancy rates, availability of financing, exit plan, loan sponsorship, actions of other lenders, and other factors deemed necessary by FS Real Estate Advisor and Rialto. Actual losses, if any, could ultimately differ from these estimates. FS Real Estate Advisor and Rialto perform a quarterly review of our portfolio of loans.

In connection with this review, FS Real Estate Advisor and Rialto assess the risk factors of each loan and assign a risk rating based on a variety of factors, including, without limitation, LTV, debt yield, property type, geographic and local market dynamics, physical condition, cash flow volatility, leasing and tenant profile, loan structure and exit plan, and project sponsorship. Based on a5-point scale, our loans are rated “1” through “5”, from less risk to greater risk, which ratings are defined as follows:

Loan Risk Rating	Summary Description
1	Very Low Risk
2	Low Risk
3	Medium Risk
4	High Risk/Potential for Loss: A loan that has a risk of realizing a principal loss
5	Impaired/Loss Likely: A loan that has a very high risk of realizing a principal loss or has otherwise incurred a principal loss

Revenue Recognition:Security transactions will be accounted for on the trade date. We record interest income on an accrual basis to the extent that we expect to collect such amounts. We will record dividend income on theex-dividend date. We do not accrue as a receivable interest or dividends on loans and securities if there is reason to doubt the collectability of such income. Any loan origination fees, original issue discount and market discount are capitalized and such amounts are amortized as interest income over the respective term of the investment. Upon the prepayment of a loan or security, any unamortized loan origination fees to which we are entitled are recorded as fee income. We will record prepayment premiums on loans and securities as fee income when we receive such amounts.

See Note 2 to our unaudited consolidated financial statements included herein for additional information regarding our significant accounting policies.

Contractual Obligations

We have entered into an advisory agreement with FS Real Estate Advisor to provide us with advisory and administrative services. Pursuant to the advisory agreement, FS Real Estate Advisor receives payments for performing advisory services for us consisting of (a) an annual base management fee of 1.25% of our NAV for our Class T,Class T-C, Class D, Class M and Class I shares and (b) a performance fee equal to 10.0% of our Core Earnings, subject to a hurdle rate, expressed as a rate of return on average adjusted capital, equal to 1.625% per quarter, or an annualized hurdle rate of 6.5%. For purposes of calculating the performance fee, “Core Earnings” means: the net income (loss) attributable to stockholders of Class T,Class T-C, Class D, Class M, Class I and Class Y shares computed in accordance with GAAP, including realized gains (losses) not otherwise included in GAAP (provided that net income (loss) attributable to Class Y stockholders shall be subject to certain reductions) net income (loss) and excluding(i) non-cash equity compensation expense, (ii) the performance fee, (iii) depreciation and amortization, (iv) any unrealized gains or losses or other similarnon-cash items that are included in net income for the applicable reporting period, regardless of whether such items are included in other comprehensive income or loss, or in net income, and(v) one-time events pursuant to changes in GAAP and

29

certain materialnon-cash income or expense items, in each case after discussions between FS Real Estate Advisor and our independent directors and approved by a majority of our independent directors. The base management fee and the performance fee are class-specific expenses. No base management fee will be paid on our Class S or Class Y shares and no performance fee will be paid on our Class S shares.

Pursuant to the advisory agreement, FS Real Estate Advisor oversees ourday-to-day operations, including providing us with general ledger accounting, fund accounting, legal services, investor relations and other administrative services. We have agreed to reimburse FS Real Estate Advisor and Rialto for administrative expenses incurred on our behalf, subject to limitations set forth in our charter and the advisory agreement. See Note 5 to our unaudited consolidated financial statements included herein for additional information.

A summary of our significant contractual payment obligations related to the repayment of our outstanding indebtedness at June 30, 2018 is as follows:

	Payments Due By Period
	Total		Less than 1 year		1-3 years		3-5 years		More than 5 years
WF-1 Facility(1)	$	11,100	$	11,100		—		—		—
GS-1 Facility(2)	$	120,021	$	120,021		—		—		—

(1) At June 30, 2018, $63,900 remained unused under theWF-1 Facility. As more fully disclosed in Note 4 to our unaudited consolidated financial statements, these obligations are subject to existing extension options for one or more additionalone-year periods.

(2) At June 30, 2018, $9,979 remained unused under theGS-1 Facility. As more fully disclosed in Note 4 to our unaudited consolidated financial statements, these obligations are subject to existing extension options for one or more additionalone-year periods.

Off-Balance Sheet Arrangements

We currently have nooff-balance sheet arrangements, including any risk management of commodity pricing or other hedging practices.

Related Party Transactions

Compensation of FS Real Estate Advisor and the Dealer Manager

Pursuant to the advisory agreement, FS Real Estate Advisor is entitled to an annual base management fee equal to 1.25% of the NAV for our Class T,Class T-C, Class D, Class M and Class I shares and a performance fee based on our performance. We also reimburse FS Real Estate Advisor and Rialto for expenses necessary to perform services related to our administration and operations, including FS Real Estate Advisor’s allocable portion of the compensation and related expenses of certain personnel of FS Investments providing administrative services to us on behalf of FS Real Estate Advisor. Pursuant to the advisory agreement, we will reimburse FS Real Estate Advisor and its affiliates for expenses necessary to perform services related to our organization and continuous public offering; however FS Real Estate Advisor has agreed to advance all of our organization and offering expenses until we have raised $250,000 of gross proceeds from our public offering.

The dealer manager for our continuous public offering is FS Investment Solutions, which is an affiliate of FS Real Estate Advisor. Under the dealer manager agreement, FS Investment Solutions is entitled to receive upfront selling commissions and dealer manager fees in connection with the sale of shares of common stock in our continuous public offering. FS Investment Solutions anticipates that all of the selling commissions and dealer manager fees will be reallowed to participating broker-dealers, unless a particular broker-dealer declines to accept some portion of the dealer manager fee they are otherwise eligible to receive. FS Investment Solutions is also entitled to receive stockholder servicing fees, which accrue daily and are paid on a monthly basis. FS

30

Investment Solutions will reallow such stockholder servicing fees to participating broker-dealers and servicing broker-dealers, and will waive stockholder servicing fees to the extent a broker-dealer is not eligible or otherwise declines to receive all or a portion of such fees.

See Note 5 to our unaudited consolidated financial statements included herein for additional information regarding our related party transactions and relationships, including a description of the fees and amounts due to FS Real Estate Advisor, compensation of FS Investment Solutions, capital contributions by FS Investments and Rialto, potential conflicts of interest, our expense limitation agreement with FS Investments and our purchase of a mortgage loan from an affiliate of Rialto.

FS Investment Solutions also serves as the placement agent for our private offerings of Class S and Class Y shares pursuant to placement agreements. FS Investment Solutions does not receive any compensation pursuant to these agreements.

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

We are subject to financial market risks, including changes in interest rates. As of June 30, 2018, 98.7% of the outstanding principal of our debt investments were floating rate investments. A rise in the general level of interest rates can be expected to lead to higher interest rates applicable to any variable rate investments we may hold and to declines in the value of any fixed rate investments we may hold. To the extent that a substantial portion of our investments may be in variable rate investments, an increase in interest rates could make it easier for us to meet or exceed our performance fee hurdle rate and may result in a substantial increase to the amount of performance fees payable to FS Real Estate Advisor.

Pursuant to the terms of theWF-1 Facility and theGS-1 Facility, borrowings are at a floating rate based on LIBOR. To the extent that any present or future credit facilities or other financing arrangements that we or any of our subsidiaries enter into are based on a floating interest rate, we will be subject to risks relating to changes in market interest rates. In periods of rising interest rates, when we have debt outstanding, our cost of funds would increase, which could reduce our net investment income, especially to the extent we hold fixed rate investments.

We may seek to limit the impact of rising interest rates on earnings and cash flows through the use of derivative financial instruments to hedge exposures to changes in interest rates on loans secured by our assets.

The following table shows the effect over a twelve-month period of changes in interest rates on our interest income, interest expense, and net interest income, assuming no changes in the composition of our investment portfolio, including the accrual status of our investments, and our financing arrangements in effect as of June 30, 2018:

Basis Point Changes in Interest Rates	Increase (Decrease) in Interest Income			Increase (Decrease) in Interest Expense			Increase (Decrease) in Net Interest Income			Percentage Change in Net Interest Income
Down 50 basis points	$	(826	)	$	(656	)	$	(170	)		(3.0	)%
Down 25 basis points	$	(447	)	$	(328	)	$	(119	)		(2.1	)%
No change		—			—			—			—
Up 25 basis points	$	450		$	328		$	122			2.1	%
Up 50 basis points	$	901		$	656		$	245			4.3	%

Item 4. Controls and Procedures.

Evaluation of Disclosure Controls and Procedures

As required byRule 13a-15(b) under the Exchange Act, we carried out an evaluation, under the supervision and with the participation of our management, including our chief executive officer and chief financial officer, of the effectiveness of the design and operation of our disclosure controls and procedures as of June 30, 2018.

31

Based on the foregoing, our chief executive officer and chief financial officer concluded that our disclosure controls and procedures were effective to provide reasonable assurance that we would meet our disclosure obligations.

Changes in Internal Control Over Financial Reporting

There was no change in our internal control over financial reporting (as defined in Exchange ActRules 13a-15(f) or15d-15(f)) that occurred during the three-month period ended June 30, 2018 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

32

PART II—OTHER INFORMATION

Item 1. Legal Proceedings.

We are not currently subject to any material legal proceedings, nor, to our knowledge, is any material legal proceeding threatened against us. From time to time, we may be party to certain legal proceedings in the ordinary course of business, including proceedings relating to the enforcement of our rights under contracts with our portfolio companies. While the outcome of any legal proceedings cannot be predicted with certainty, we do not expect that these proceedings will have a material adverse effect upon our financial condition or results of operations.

Item 1A. Risk Factors.

There have been no material changes from the risk factors set forth in our Annual Report on Form10-K for the year ended December 31, 2017.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

Use of Proceeds

On September 11, 2017, our registration statement on FormS-11 (FileNo. 333-216037), covering our initial public offering of up to $2.75 billion in shares of common stock, was declared effective under the Securities Act, and we commenced our initial public offering. We are offering on a continuous basis up to $2.5 billion in any combination of Class T,Class T-C, Class D, Class M and Class I shares of common stock in our primary offering and up to $250 million in any combination of Class S, Class Y, Class T,Class T-C, Class D, Class M and Class I shares of common stock pursuant to our distribution reinvestment plan. FS Investment Solutions, LLC, an affiliate of FS Real Estate Advisor, serves as the dealer manager of our initial public offering.

Our equity raise as of June 30, 2018 resulted in the following ($ in thousands except for per share data):

	Class S Shares		Class Y Shares		Class T   Shares			Class T-C Shares		Class D Shares		Class M Shares		Class I Shares		Total
Primary shares sold		1,979,657		193,399		5,237			404		4,706		17,615		52,678		2,253,696
Gross proceeds from primary offering	$	47,765	$	4,758	$	133		$	10	$	118	$	440	$	1,300	$	54,524
Reinvestments of distributions		1,348		83		—			—		—		1		—		1,432
Total gross proceeds		49,113		4,841		133			10		118		441		1,300		55,956
Selling commissions		—		—		(3	)		—		—		—		—		(3	)
Stockholder servicing fees		—		—		0			0		0		0		—		0
Net offering proceeds	$	49,113	$	4,841	$	130		$	10	$	118	$	441	$	1,300	$	55,953

Share Repurchase Program

We have adopted a share repurchase plan, whereby on a daily basis, stockholders may request that we repurchase all or any portion of their shares. Class Y shares and Class S shares are not eligible to participate in our share repurchase plan until September 2019. The repurchase of shares is limited during any calendar quarter to shares whose aggregate value (based on the repurchase price per share on the day the repurchase is effected) is 5% of the combined NAV of all classes of shares then participating in our share repurchase plan as of the last day of the previous calendar quarter, which means that inany 12-month period, we limit repurchases to approximately 20% of the total NAV of all classes of shares then participating in the share repurchase plan.

33

During the three months ended June 30, 2018, there were no repurchases of shares of common stock pursuant to our share repurchase program.

Item 3. Defaults upon Senior Securities.

None.

Item 4. Mine Safety Disclosures.

Not applicable.

Item 5. Other Information.

Not applicable.

Item 6. Exhibits.

3.1	Second Articles of Amendment and Restatement (incorporated by reference to Exhibit 3.1 of the Registrant’s Registration Statement onForm S-11, as filed by the Registrant with the SEC on September 7, 2017 (filenumber 333-216037)).
3.2	Bylaws (incorporated by reference to Exhibit 3.2 of the Registrant’s Registration Statement onForm S-11, as filed by the Registrant with the SEC on February 13, 2017 (filenumber 333-216037)).
4.1	Form of Subscription Agreement (incorporated by reference to Exhibit 4.1 of the Registrant’s Supplement on FormS-11, as filed by the Registrant with the SEC on April 10, 2018 (filenumber 333-216037).
4.2	Distribution Reinvestment Plan (incorporated by reference to Exhibit 4.2 of the Registrant’s Registration Statement onForm S-11, as filed by the Registrant with the SEC on April 10, 2018 (filenumber 333-216037)).
10.1	Amendment No. 1 to Master Repurchase and Securities Contract dated as of April 26, 2018 among FS CREIT FinanceWF-1 LLC, FS Credit Real Estate Income Trust, Inc., and Wells Fargo Bank, National Association (incorporated by reference to Exhibit 10.3 to Registrant’s Form10-Q, as filed by the Registrant with the SEC on May 14, 2018 (file number333-216037)).
10.2	Amendment No. 1 to Guarantee Agreement dated as of April  26, 2018 between FS Credit Real Estate Income Trust, Inc. and Wells Fargo Bank, National Association (incorporated by reference to Exhibit 10.4 to Registrant’s Form10-Q, as filed by the Registrant with the SEC on May 14, 2018 (file number333-216037)).
10.3	First Amendment to Uncommitted Master Repurchase and Securities Contract Agreement dated as of June 6, 2018 among FS CREIT FinanceGS-1 LLC and Goldman Sachs Bank, National Association (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form8-K, as filed by the Registrant with the SEC on June 11, 2018 (file number333-216037)).
31.1*	Certification of Chief Executive Officer, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2*	Certification of Chief Financial Officer, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1*	Certification of Chief Executive Officer and Chief Financial Officer, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101*	Interactive Data File (XBRL)

* Filed herewith.

34

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this Quarterly Report to be signed on its behalf by the undersigned, thereunto duly authorized on August 14, 2018.

FS CREDIT REAL ESTATE INCOME TRUST, INC.
By:	/s/ MICHAEL C. FORMAN
	Michael C. Forman Chief Executive Officer (Principal Executive Officer)
By:	/s/ EDWARD T. GALLIVAN, JR.
	Edward T. Gallivan, Jr. Chief Financial Officer (Principal Accounting and Financial Officer)

35