Loans Held-for-Investment | Loans Held-for-Investment The Company originates and acquires commercial real estate debt and related instruments generally to be held as long-term investments. These assets are classified as loans held-for-investment on the condensed consolidated balance sheets. Additionally, at December 31, 2017 the Company was the sole certificate holder of a trust entity that held a commercial mezzanine loan. The underlying loan held by the trust was consolidated on the Company’s condensed consolidated balance sheet and classified as loans held-for-investment. See Note 3 - Variable Interest Entities for additional information regarding consolidation of the trust. Loans held-for-investment are reported at cost, net of any unamortized acquisition premiums or discounts, loan fees and origination costs as applicable, unless the assets are deemed impaired. The following tables summarize the Company’s loans held-for-investment by asset type, property type and geographic location as of June 30, 2018 and December 31, 2017 : June 30, (dollars in thousands) Senior Loans (1) Mezzanine Loans B-Notes Total Unpaid principal balance $ 2,458,616 $ 32,237 $ 14,749 $ 2,505,602 Unamortized (discount) premium (161 ) — — (161 ) Unamortized net deferred origination fees (21,835 ) — — (21,835 ) Carrying value $ 2,436,620 $ 32,237 $ 14,749 $ 2,483,606 Unfunded commitments $ 377,470 $ — $ — $ 377,470 Number of loans 66 3 1 70 Weighted average coupon 6.3 % 11.0 % 8.0 % 6.4 % Weighted average years to maturity (2) 2.2 1.9 8.6 2.2 December 31, (dollars in thousands) Senior Loans (1) Mezzanine Loans B-Notes Total Unpaid principal balance $ 2,220,361 $ 88,945 $ 14,845 $ 2,324,151 Unamortized (discount) premium (169 ) (9 ) — (178 ) Unamortized net deferred origination fees (19,752 ) 45 — (19,707 ) Carrying value $ 2,200,440 $ 88,981 $ 14,845 $ 2,304,266 Unfunded commitments $ 337,623 $ 1,580 $ — $ 339,203 Number of loans 53 5 1 59 Weighted average coupon 5.9 % 9.7 % 8.0 % 6.0 % Weighted average years to maturity (2) 2.3 2.0 9.1 2.4 ____________________ (1) Loans primarily secured by a first priority lien on commercial real property and related personal property and also includes, when applicable, any companion subordinate loans. (2) Based on contractual maturity date. Certain loans are subject to contractual extension options which may be subject to conditions as stipulated in the loan agreement. Actual maturities may differ from contractual maturities stated herein as certain borrowers may have the right to prepay with or without paying a prepayment penalty. The Company may also extend contractual maturities in connection with loan modifications. (dollars in thousands) June 30, December 31, Property Type Carrying Value % of Loan Portfolio Carrying Value % of Loan Portfolio Office $ 1,293,952 52.1 % $ 1,223,642 53.1 % Multifamily 394,737 15.9 % 356,016 15.4 % Hotel 397,991 16.1 % 274,416 11.9 % Retail 179,902 7.2 % 254,786 11.1 % Industrial 217,024 8.7 % 195,406 8.5 % Total $ 2,483,606 100.0 % $ 2,304,266 100.0 % (dollars in thousands) June 30, December 31, Geographic Location Carrying Value % of Loan Portfolio Carrying Value % of Loan Portfolio Northeast $ 972,668 39.2 % $ 896,361 38.9 % West 526,145 21.2 % 509,088 22.1 % Southwest 556,092 22.4 % 454,088 19.7 % Southeast 328,834 13.2 % 346,623 15.0 % Midwest 99,867 4.0 % 98,106 4.3 % Total $ 2,483,606 100.0 % $ 2,304,266 100.0 % At June 30, 2018 and December 31, 2017 , the Company pledged loans held-for-investment with a carrying value of $2.3 billion and $2.2 billion , respectively, as collateral for repurchase agreements and securitized debt obligations. See Note 10 - Repurchase Agreements and Note 11 - Securitized Debt Obligations. The following table summarizes activity related to loans held-for-investment for the three and six months ended June 30, 2018 and 2017 . Three Months Ended Six Months Ended (in thousands) 2018 2017 2018 2017 Balance at beginning of period $ 2,364,647 $ 1,502,966 $ 2,304,266 $ 1,364,291 Originations, acquisitions and additional fundings 445,944 238,664 602,130 378,048 Repayments (324,252 ) (296 ) (420,679 ) (1,490 ) Net discount accretion (premium amortization) 4 (18 ) 18 (17 ) Increase in net deferred origination fees (5,919 ) (3,771 ) (8,004 ) (5,710 ) Amortization of net deferred origination fees 3,182 1,708 5,875 4,131 Allowance for loan losses — — — — Balance at end of period $ 2,483,606 $ 1,739,253 $ 2,483,606 $ 1,739,253 The Company evaluates each loan for impairment at least quarterly by assessing the risk factors of each loan and assigning a risk rating based on a variety of factors. Risk factors include property type, geographic and local market dynamics, physical condition, leasing and tenant profile, projected cash flow, loan structure and exit plan, loan-to-value ratio, project sponsorship, and other factors deemed necessary. Risk ratings are defined as follows: 1 – Lower Risk 2 – Average Risk 3 – Acceptable Risk 4 – Higher Risk: A loan that has exhibited material deterioration in cash flows and/or other credit factors, which, if negative trends continue, could be indicative of future loss. 5 – Impaired/Loss Likely: A loan that has a significantly increased probability of default or principal loss. The following table presents the number of loans, unpaid principal balance and carrying value (amortized cost) by risk rating for loans held-for-investment as of June 30, 2018 and December 31, 2017 : (dollars in thousands) June 30, December 31, Risk Rating Number of Loans Unpaid Principal Balance Carrying Value Number of Loans Unpaid Principal Balance Carrying Value 1 9 $ 375,207 $ 373,869 6 $ 414,695 $ 413,314 2 58 2,053,105 2,032,599 50 1,840,638 1,822,134 3 3 77,290 77,138 3 68,818 68,818 4 — — — — — — 5 — — — — — — Total 70 $ 2,505,602 $ 2,483,606 59 $ 2,324,151 $ 2,304,266 The Company has not recorded any allowances for losses as it is not deemed probable that the Company will not be able to collect all amounts due pursuant to the contractual terms of the loans. |