XML 38 R28.htm IDEA: XBRL DOCUMENT v3.25.1
Loans and Investments (Tables)
3 Months Ended
Mar. 31, 2025
Loans and Investments [Abstract]  
Summary of Structured Business Loan and Investment Portfolio
Our Structured Business loan and investment portfolio consists of ($ in thousands):
March 31, 2025Percent of
Total
Loan
Count
Wtd. Avg.
Pay Rate (1)
Wtd. Avg.
Remaining
Months to
Maturity (2)
Wtd. Avg.
First Dollar
LTV Ratio (3)
Wtd. Avg.
Last Dollar
LTV Ratio (4)
Bridge loans (5)$11,057,542 96 %6276.92 %11.6%79 %
Mezzanine loans256,925 %607.70 %51.052 %81 %
Preferred equity investments148,845 %276.62 %50.962 %80 %
Construction - multifamily23,005 <1 %49.76 %22.4%36 %
SFR permanent loans3,076 <1 % 19.35 %7.3%40 %
Total UPB11,489,393 100 %7196.94 %13.0%79 %
Allowance for credit losses(240,937)
Unearned revenue(32,831)
Loans and investments, net (6)$11,215,625 
December 31, 2024
Bridge loans (5)$10,893,106 96 %6886.89 %11.6%80 %
Mezzanine loans255,556 %587.52 %51.851 %82 %
Preferred equity investments148,845 %276.42 %53.962 %79 %
Construction - multifamily4,367 <1 %29.97 %20.8%42 %
SFR permanent loans3,082 <1 % 19.36 %10.3%40 %
Total UPB11,304,956 100 %7766.90 %13.1%80 %
Allowance for credit losses(238,967)
Unearned revenue(31,992)
Loans and investments, net (6)$11,033,997 
________________________
(1)“Weighted Average Pay Rate” is a weighted average, based on the unpaid principal balance (“UPB”) of each loan in our portfolio, of the interest rate required to be paid as stated in the individual loan agreements. Certain loans and investments that require an accrual rate to be paid at maturity are not included in the weighted average pay rate as shown in the table.
(2)Including extension options, the weighted average remaining months to maturity at March 31, 2025 and December 31, 2024 was 21.8 and 22.7, respectively.
(3)The “First Dollar Loan-to-Value (“LTV”) Ratio” is calculated by comparing the total of our senior most dollar and all senior lien positions within the capital stack to the fair value of the underlying collateral to determine the point at which we will absorb a total loss of our position.
(4)The “Last Dollar LTV Ratio” is calculated by comparing the total of the carrying value of our loan and all senior lien positions within the capital stack to the fair value of the underlying collateral to determine the point at which we will initially absorb a loss.
(5)At March 31, 2025 and December 31, 2024, bridge loans included 372 and 423, respectively, of SFR loans with a total gross loan commitment of $4.35 billion and $4.18 billion, respectively, of which $2.25 billion and $1.99 billion, respectively, was funded.
(6)Excludes exit fee receivables of $43.5 million and $46.6 million at March 31, 2025 and December 31, 2024, respectively, which is included in other assets on the consolidated balance sheets.
Schedule of the Loan Portfolio's Internal Risk Ratings and LTV Ratios by Asset Class
A summary of the loan portfolio’s internal risk ratings and LTV ratios by asset class at March 31, 2025, and charge-offs recorded for the three months ended March 31, 2025 is as follows ($ in thousands):
UPB by Origination YearTotalWtd. Avg.
First Dollar
LTV Ratio
Wtd. Avg.
Last Dollar
LTV Ratio
Asset Class / Risk Rating20252024202320222021Prior
Multifamily:
Pass$367,940 $134,876 $52,364 $113,477 $55,453 $26,814 $750,924 
Pass/Watch61,802 472,209 297,282 851,639 842,472 200,895 2,726,299 
Special Mention— 144,363 35,688 2,084,634 2,067,639 148,294 4,480,618 
Substandard— 3,839 658 187,740 680,605 — 872,842 
Doubtful— 9,460 — 156,472 23,815 24,565 214,312 
Total Multifamily$429,742 $764,747 $385,992 $3,393,962 $3,669,984 $400,568 $9,044,995 %83 %
Single-Family Rental:Percentage of portfolio79 %
Pass$24,715 $— $— $— $18,976 $14,601 $58,292 
Pass/Watch128,410 692,739 430,621 460,893 165,413 37,293 1,915,369 
Special Mention— 49,001 94,875 55,440 — 77,916 277,232 
Total Single-Family Rental$153,125 $741,740 $525,496 $516,333 $184,389 $129,810 $2,250,893 %61 %
Land:Percentage of portfolio20 %
Pass$— $5,790 $— $— $— $— $5,790 
Special Mention— — — — — 3,500 3,500 
Substandard— — — — — 127,928 127,928 
Total Land$— $5,790 $— $— $— $131,428 $137,218 %96 %
Office:Percentage of portfolio%
Special Mention$— $— $— $— $— $35,067 $35,067 
Total Office$— $— $— $— $— $35,067 $35,067 %93 %
Retail:Percentage of portfolio< 1%
Substandard$— $— $— $— $— $18,600 $18,600 
Doubtful— — — — — 920 920 
Total Retail$— $— $— $— $— $19,520 $19,520 %88 %
Commercial:Percentage of portfolio< 1%
Doubtful$— $— $— $— $— $1,700 $1,700 
Total Commercial$— $— $— $— $— $1,700 $1,700 %100 %
Percentage of portfolio < 1%
Grand Total$582,867 $1,512,277 $911,488 $3,910,295 $3,854,373 $718,093 $11,489,393 %79 %
Charge-offs$— $3,000 $— $1,000 $— $— $4,000 
A summary of the loan portfolio’s internal risk ratings and LTV ratios by asset class at December 31, 2024, and charge-offs recorded during 2024 is as follows ($ in thousands):
UPB by Origination YearTotalWtd. Avg.
First Dollar
LTV Ratio
Wtd. Avg.
Last Dollar
LTV Ratio
Asset Class / Risk Rating20242023202220212020Prior
Multifamily:
Pass$308,228 $41,713 $69,000 $10,205 $2,010 $24,823 $455,979 
Pass/Watch357,724 308,353 1,012,593 462,709 119,860 113,100 2,374,339 
Special Mention79,618 31,344 2,340,782 2,958,064 — 94,529 5,504,337 
Substandard— 658 159,100 206,277 — 21,700 387,735 
Doubtful12,460 — 193,850 159,379 14,800 9,765 390,254 
Total Multifamily$758,030 $382,068 $3,775,325 $3,796,634 $136,670 $263,917 $9,112,644 %83 %
Single-Family Rental:Percentage of portfolio81 %
Pass$246,234 $32,875 $10,683 $— $— $— $289,792 
Pass/Watch422,063 410,419 356,567 94,503 41,848 — 1,325,400 
Special Mention— 31,043 139,125 107,155 87,967 — 365,290 
Doubtful5,704 10,786 — — — — 16,490 
Total Single-Family Rental$674,001 $485,123 $506,375 $201,658 $129,815 $— $1,996,972 %61 %
Land:Percentage of portfolio18 %
Pass$7,282 $— $— $— $— $— $7,282 
Special Mention— — — — 3,500 — 3,500 
Substandard— — — — — 127,928 127,928 
Total Land$7,282 $— $— $— $3,500 $127,928 $138,710 %96 %
Office:Percentage of portfolio%
Special Mention$— $— $— $— $35,410 $— $35,410 
Total Office$— $— $— $— $35,410 $— $35,410 %94 %
Retail:Percentage of portfolio< 1%
Substandard$— $— $— $— $— $19,520 $19,520 
Total Retail$— $— $— $— $— $19,520 $19,520 %88 %
Commercial:Percentage of portfolio< 1%
Doubtful$— $— $— $— $— $1,700 $1,700 
Total Commercial$— $— $— $— $— $1,700 $1,700 %100 %
Percentage of portfolio< 1%
Grand Total$1,439,313 $867,191 $4,281,700 $3,998,292 $305,395 $413,065 $11,304,956 %80 %
Charge-offs$464 $— $4,077 $7,668 $— $— $12,209 
Schedule of the Changes in the Allowance for Credit Losses
A summary of the changes in the allowance for credit losses is as follows (in thousands):
Three Months Ended March 31, 2025
MultifamilyLandSingle-Family RentalRetailCommercialOfficeTotal
Allowance for credit losses:
Beginning balance$148,139 $78,130 $7,524 $3,293 $1,700 $181 $238,967 
Provision for credit losses (net of recoveries)6,772 (130)(1,000)— — 328 5,970 
Charge-offs (1)(4,000)— — — — — (4,000)
Ending balance$150,911 $78,000 $6,524 $3,293 $1,700 $509 $240,937 
Three Months Ended March 31, 2024
Allowance for credit losses:
Beginning balance$110,847 $78,058 $1,624 $3,293 $1,700 $142 $195,664 
Provision for credit losses (net of recoveries)16,652 62 1,113 — — (49)17,778 
Charge-offs(1,500)— — — — — (1,500)
Ending balance$125,999 $78,120 $2,737 $3,293 $1,700 $93 $211,942 
________________________
(1)Represents the allowance for credit losses on a multifamily bridge loan and a multifamily mezzanine loan that was charged-off in connection with the foreclosure of the underlying collateral as real estate owned ("REO") assets at fair value.
Summary of Specific Loans Considered Impaired by Asset Class A summary of our specific reserve loans considered impaired by asset class is as follows ($ in thousands):
March 31, 2025
Asset ClassUPB (1)Carrying
Value
Allowance for
Credit Losses
Wtd. Avg. First
Dollar LTV Ratio
Wtd. Avg. Last
Dollar LTV Ratio
Multifamily$541,758 $525,474 $70,287 %100 %
Land134,215 127,868 77,869 %99 %
Retail19,520 15,068 3,293 %87 %
Commercial1,700 1,700 1,700 %100 %
Total$697,193 $670,110 $153,149 %99 %
December 31, 2024
Multifamily$456,261 $444,400 $60,887 %99 %
Land134,215 127,868 77,869 %99 %
Retail19,520 15,068 3,293 %87 %
Commercial1,700 1,700 1,700 %100 %
Total$611,696 $589,036 $143,749 %99 %
________________________
(1)Represents the UPB of 28 and 27 impaired loans (less unearned revenue and other holdbacks and adjustments) by asset class at March 31, 2025 and December 31, 2024, respectively.
Schedule of Non-Performing Loans by Asset Class
A summary of our non-performing loans by asset class is as follows (in thousands):
March 31, 2025December 31, 2024
UPBCarrying ValueUPBCarrying Value
Multifamily$508,467 $486,984 $649,227 $620,072 
Commercial1,700 1,700 1,700 1,700 
Retail920 910 920 910 
Total$511,087 $489,594 $651,847 $622,682 
The table below is a summary of those loans that are 60 days past due or less that we have classified as non-accrual, and changes to those loans for the period presented (in thousands).
Three Months Ended March 31, 2025
Beginning balance (9 multifamily bridge loans)
$167,428 
Loans that progressed to greater than 60 days past due(82,290)
Loans modified or paid off (1)(38,490)
Additional loans that are now less than 60 days past due experiencing late and partial payments96,175 
Ending balance (5 multifamily bridge loans)
$142,823 
Three Months Ended March 31, 2024
Beginning balance (24 multifamily bridge loans)
$956,917 
Loans that progressed to greater than 60 days past due(174,860)
Loans modified or paid off (1)(712,922)
Additional loans that are now less than 60 days past due experiencing late and partial payments420,303 
Ending balance (12 multifamily bridge loans)
$489,438 
________________________
(1)The modifications included bringing the loans current by paying past due interest owed (see Loan Modifications section below).
Financing Receivable, Modified
The following table represents the UPB of loan modifications, as of the modification date, made to borrowers experiencing financial difficulty during the three months ended March 31, 2025 (in thousands):

Asset ClassPayment Deferrals With/Without Term Extensions (1)Other (2)Total (3)(4)
Multifamily$849,365 $83,975 $933,340 
Single-Family Rental— 16,490 16,490 
Total UPB$849,365 $100,465 $949,830 
________________________
(1)These loans were modified to a weighted average pay rate and deferred rate of 5.18% and 2.56%, respectively, at March 31, 2025. A portion of these loans with a total UPB of $108.7 million were also modified to extend the weighted average term by 19.6 months. These modifications also include loans with a total UPB of $470.3 million in which the pay rate increases from time-to-time throughout the loans maturities.
(2)These loan modifications included amending certain terms, such as reallocating and/or replenishment of reserves, providing for a temporary and conditional forbearance of foreclosure and temporarily delaying past due interest payments.
(3)The total UPB of the loan modifications made during the first quarter of 2025 was $949.8 million at March 31, 2025 and represents 8.27% of our total Structured Business loans and investments portfolio at March 31, 2025.
(4)At March 31, 2025, a modified loan with a UPB of $25.5 million has a specific reserve of $5.2 million.
During the three months ended March 31, 2025, we recorded $3.8 million of deferred interest on the loans that we modified in the first quarter of 2025 and $9.1 million for loans previously modified. At March 31, 2025, we have recorded deferred interest totaling $74.2 million on all modified loans to borrowers experiencing financial difficulty, which is included in other assets on the consolidated balance sheets.
The following table represents the UPB of loan modifications, as of the modification date, made to borrowers experiencing financial difficulty during the three months ended March 31, 2024 (in thousands):
Asset ClassPayment Deferrals With/Without Term Extensions (1)Term Extensions (2)Rate Reduction Without Term Extension (3)Other (4)Total (5)(6)
Multifamily$1,071,069 $456,548 $18,400 $217,850 $1,763,867 
________________________
(1)These loans were modified to a weighted average pay rate and deferred rate of 6.96% and 2.09%, respectively, at March 31, 2024. A portion of these loans with a total UPB of $671.0 million were also modified to extend the weighted average term by 23.0 months.
(2)These loans were modified to extend the weighted average term by 9.3 months.
(3)This loan was modified to reduce the weighted average interest rate by 0.72%.
(4)These loan modifications included amending certain terms, such as reallocating and/or replenishment of reserves.
(5)The total UPB of the loan modifications made during the first quarter of 2024 was $1.76 billion at March 31, 2024 and represented 14.40% of our total Structured Business loans and investments portfolio at March 31, 2024.
(6)At March 31, 2024, modified loans with a total UPB of $88.1 million have specific reserves totaling $17.0 million.