XML 50 R35.htm IDEA: XBRL DOCUMENT v3.25.3
Real Estate Owned, Net (Tables)
9 Months Ended
Sep. 30, 2025
Real Estate [Abstract]  
Asset Acquisition The following table
presents the REO assets that were acquired during the nine months ended September 30, 2025 ($ in thousands):
Acquisition Date
Location
Property Type
Acquisition Date Fair Value
February 2025
Chicago, IL
Office
$45,045
September 2025
Atlanta, GA
Office
$132,974
September 2025
New York, NY
Hospitality
$228,253
$406,272
Real Estate Owned Assets The following table presents the REO assets and liabilities included in our consolidated balance sheets ($ in thousands):
September 30, 2025
December 31, 2024
Assets
Building and building improvements
$555,879
$410,546
Land and land improvements
402,248
181,083
Total
$958,127
$591,629
Less: accumulated depreciation
(24,492)
(3,444)
Real estate owned, net
$933,635
$588,185
Intangible real estate assets
$130,099
$83,253
Less: accumulated amortization
(33,427)
(5,964)
Intangible real estate assets, net(1)
$96,672
$77,289
Liabilities
Intangible real estate liabilities
$4,545
$1,422
Less: accumulated amortization
(317)
(1)
Intangible real estate liabilities, net(2)
$4,228
$1,421
(1)Included within other assets on our consolidated balance sheets. Refer to Note 6 for further information.
(2)Included within other liabilities on our consolidated balance sheets. Refer to Note 6 for further information.
Schedule of Revenue and Expenses From Real Estate Owned Revenue and expenses from real estate owned consisted of the following ($ in thousands):
Three Months Ended September 30,
Nine Months Ended September 30,
2025
2024
2025
2024
Rental income
$15,263
$1,037
$45,803
$1,037
Other operating income
18,470
177
63,775
177
Revenue from real estate owned
$33,733
$1,214
$109,578
$1,214
Operating expense
$28,061
$1,654
$89,238
$2,432
Depreciation and amortization expense
15,039
1,030
47,960
1,215
Total expenses from real estate owned
$43,100
$2,684
$137,198
$3,647
Net loss from real estate owned
$(9,367)
$(1,470)
$(27,620)
$(2,433)
Schedule of Undiscounted Future Minimum Rental Income The following table presents the undiscounted future minimum rents we expect to receive for our office properties as of
September 30, 2025. Leases at our multifamily assets are short term, generally 12 months or less, and are therefore not
included ($ in thousands):
Future Minimum Rents
2025 (remaining)
$17,836
2026
61,740
2027
50,111
2028
41,736
2029
34,329
Thereafter
72,948
Total
$278,700
Below Market Lease, Future Amortization Income The following table presents the amortization of lease intangibles for each of the succeeding fiscal years ($ in thousands):
In-place lease intangibles
Above-market lease
intangibles
Below-market lease
intangibles
2025 (remaining)
$9,561
$1,427
$(292)
2026
26,096
4,121
(1,140)
2027
15,437
3,077
(995)
2028
11,225
2,505
(872)
2029
7,765
1,708
(498)
Thereafter
11,002
2,748
(431)
Total
$81,086
$15,586
$(4,228)
Schedule of Finite-Lived Intangible Assets, Future Amortization Expense The following table presents the amortization of lease intangibles for each of the succeeding fiscal years ($ in thousands):
In-place lease intangibles
Above-market lease
intangibles
Below-market lease
intangibles
2025 (remaining)
$9,561
$1,427
$(292)
2026
26,096
4,121
(1,140)
2027
15,437
3,077
(995)
2028
11,225
2,505
(872)
2029
7,765
1,708
(498)
Thereafter
11,002
2,748
(431)
Total
$81,086
$15,586
$(4,228)