XML 38 R27.htm IDEA: XBRL DOCUMENT v3.25.1
Residential Whole Loans (Tables)
3 Months Ended
Mar. 31, 2025
Receivables [Abstract]  
Schedule of Residential Whole Loans, at Carrying and Fair Value
The following table presents the components of the Company’s Residential whole loans, and the accounting model designated at March 31, 2025 and December 31, 2024:
Held at Carrying ValueHeld at Fair ValueTotal
(Dollars in Thousands)March 31,
2025
December 31, 2024March 31,
2025
December 31, 2024March 31,
2025
December 31, 2024
Business purpose loans:
Single-family transitional loans (1) (2)
$15,593 $22,430 $975,425 $1,078,425 $991,018 $1,100,855 
Multifamily transitional loans
— — 835,049 938,926 835,049 938,926 
Single-family rental loans (3)
104,123 108,203 1,208,870 1,248,197 1,312,993 1,356,400 
Total Business purpose loans$119,716 $130,633 $3,019,344 $3,265,548 $3,139,060 $3,396,181 
Non-QM loans695,523 722,392 3,845,030 3,568,694 4,540,553 4,291,086 
Legacy RPL/NPL loans447,246 457,654 614,556 624,895 1,061,802 1,082,549 
Other loans— — 53,137 52,073 53,137 52,073 
Allowance for Credit Losses(10,194)(10,665)— — (10,194)(10,665)
Total Residential whole loans$1,252,291 $1,300,014 $7,532,067 $7,511,210 $8,784,358 $8,811,224 
Number of loans5,430 5,582 18,586 18,588 24,016 24,170 
(1)Includes $397.7 million and $442.4 million of loans collateralized by new construction projects at origination as of March 31, 2025 and December 31, 2024, respectively.
(2)Includes $2.1 million and $0.0 million held-for-sale loans as of March 31, 2025 and December 31, 2024, respectively. For the three months ended March 31, 2025, the Company recorded a $0.5 million loss on these loans resulting from adjusting their carrying value to the lower of cost or fair value.
(3)No loans were held-for-sale as of March 31, 2025 and December 31, 2024. For the three months ended March 31, 2024, the Company recorded a $0.5 million gain on loans resulting from their sale, which were held-for-sale as of December 31, 2023.
Schedule of Financing Receivable Credit Quality Indicators
The following tables present additional information regarding the Company’s Residential whole loans:

March 31, 2025
Asset AmountFair ValueUnpaid Principal Balance (“UPB”)
Weighted Average Coupon (1)
Weighted Average Term to Maturity (Months)
Weighted Average LTV Ratio (2)
Weighted Average Original FICO (3)
Aging by UPB
60+ Days Past Due %
(Dollars In Thousands)Past Due Days
Current30-5960-8990+
Business purpose loans:
Single-family transitional (4)
$990,153 $990,158 $1,006,280 10.43 %569 %749$871,466 $17,161 $11,546 $106,107 11.7 %
Multifamily transitional (4)
835,049 835,049 875,125 9.53 %565 %750775,895 21,128 10,448 67,654 8.9 %
Single-family rental1,312,013 1,313,854 1,355,621 6.35 %31868 %7391,281,803 19,248 5,376 49,194 4.0 %
Total business purpose loans$3,137,215 $3,139,061 $3,237,026 8.48 %67 %$2,929,164 $57,537 $27,370 $222,955 7.7 %
Non-QM loans4,538,626 4,513,712 4,607,963 6.59 %33864 %7364,296,899 133,178 54,605 123,281 3.9 %
Legacy RPL/NPL loans1,055,380 1,072,144 1,196,206 5.14 %25055 %647802,461 136,363 41,766 215,616 21.5 %
Other loans53,137 53,137 63,214 3.44 %31764 %75863,214 — — — — %
Residential whole loans, total or weighted average$8,784,358 $8,778,054 $9,104,409 7.07 %64 %$8,091,738 $327,078 $123,741 $561,852 7.5 %

December 31, 2024
Asset AmountFair ValueUnpaid Principal Balance (“UPB”)
Weighted Average Coupon (1)
Weighted Average Term to Maturity (Months)
Weighted Average LTV Ratio (2)
Weighted Average Original FICO (3)
Aging by UPB
60+ Days Past Due %
(Dollars In Thousands)Past Due Days
Current30-5960-8990+
Business purpose loans:
Single-family transitional (4)
$1,099,466 $1,099,700 $1,106,631 10.44 %567 %750$957,266 $33,393 $15,964 $100,008 10.5 %
Multifamily transitional (4)
938,926 938,926 976,964 9.17 %664 %751870,525 20,815 — 85,624 8.8 %
Single-family rental1,356,034 1,355,965 1,416,705 6.36 %32168 %7391,346,312 15,661 5,445 49,287 3.9 %
Total Business purpose loans$3,394,426 $3,394,591 $3,500,300 8.43 %67 %$3,174,103 $69,869 $21,409 $234,919 7.3 %
Non-QM loans4,288,961 4,258,298 4,408,660 6.50 %33964 %7354,114,436 124,765 50,619 118,840 3.8 %
Legacy RPL/NPL loans1,075,764 1,090,991 1,222,258 5.15 %25355 %647831,844 129,081 45,074 216,259 21.4 %
Other loans52,073 52,073 63,614 3.44 %32065 %75862,998 616 — — — %
Residential whole loans, total or weighted average$8,811,224 $8,795,953 $9,194,832 7.06 %64 %$8,183,381 $324,331 $117,102 $570,018 7.5 %
(1)Weighted average is calculated based on the interest bearing principal balance of each loan within the related category. For loans acquired with servicing rights released by the seller, interest rates included in the calculation do not reflect loan servicing fees. For loans acquired with servicing rights retained by the seller, interest rates included in the calculation are net of servicing fees.
(2)LTV represents the ratio of the total unpaid principal balance of the loan to the estimated value of the collateral securing the related loan as of the most recent date available, which may be the origination date. Excluded from the calculation of weighted average are certain low value loans secured by vacant lots, for which the LTV ratio is not meaningful.
(3)Excludes loans for which no Fair Isaac Corporation (“FICO”) score is available.
(4)For Single-family and Multifamily transitional loans, the LTV presented is the ratio of the maximum unpaid principal balance of the loan, including unfunded commitments, to the estimated “after repaired” value of the collateral securing the related loan, where available. For certain Single-family transitional loans, totaling $468.4 million and $445.6 million at March 31, 2025 and December 31, 2024, respectively, and certain Multifamily transitional loans, totaling $223.0 million and $252.1 million at March 31, 2025 and December 31, 2024, respectively, an after repaired valuation was not available. For these loans, the weighted average LTV is calculated based on the current unpaid principal balance and the as-is value of the collateral securing the related loan.
The following table presents certain additional credit-related information regarding our Residential whole loans, at carrying value:
Amortized Cost Basis by Origination Year and LTV Bands
(In Thousands)
2025 - 20222021PriorTotal
Business purpose loans
LTV <= 80% (1)
$— $6,572 $108,303 $114,875 
LTV > 80% (1)
— 98 4,743 4,841 
Total Business purpose loans$— $6,670 $113,046 $119,716 
Three Months Ended March 31, 2025 Gross write-offs$— $— $436 $436 
Non-QM loans
LTV <= 80% (1)
$— $35,762 $649,632 $685,394 
LTV > 80% (1)
— 1,911 8,218 10,129 
Total Non-QM loans$— $37,673 $657,850 $695,523 
Three Months Ended March 31, 2025 Gross write-offs$— $— $— $— 
Legacy RPL/NPL loans
LTV <= 80% (1)
$— $— $397,641 $397,641 
LTV > 80% (1)
— — 49,605 49,605 
Total Legacy RPL/NPL loans$— $— $447,246 $447,246 
Three Months Ended March 31, 2025 Gross write-offs$— $— $179 $179 
Total LTV <= 80% (1)
$— $42,334 $1,155,575 $1,197,910 
Total LTV > 80% (1)
— 2,009 62,566 64,575 
Total Residential whole loans, at carrying value$— $44,343 $1,218,142 $1,262,485 
Three Months Ended March 31, 2025 Total Gross write-offs$— $— $615 $615 
(1)LTV represents the ratio of the total unpaid principal balance of the loan to the estimated value of the collateral securing the related loan as of the most recent date available, which may be the origination date. For Single-family and Multifamily transitional loans, the LTV presented is the ratio of the maximum unpaid principal balance of the loan, including unfunded commitments, to the estimated “after repaired” value of the collateral securing the related loan, where available. For certain Single-family transitional loans, an after repaired valuation was not obtained and the loan was underwritten based on an “as is” valuation. Excluded from the calculation of weighted average LTV are certain low value loans secured by vacant lots, for which the LTV is not meaningful.

The following table presents vintage information regarding our Residential whole loans, at fair value:

Fair Value by Origination Year
(In Thousands)
20252024202320222021PriorTotal
Single-family transitional loans$78,535 $504,716 $285,773 $92,575 $13,788 $38 $975,425 
Multifamily transitional loans— 78,558 401,209 249,335 105,947 — 835,049 
Single-family rental loans37,848 43,127 234,439 525,711 359,963 7,782 1,208,870 
Non-QM loans305,028 1,126,989 636,364 563,034 1,181,994 31,621 3,845,030 
Legacy RPL/NPL loans— — — — — 614,556 614,556 
Other loans— — — — 53,137 — 53,137 
Total Residential whole loans, at fair value$421,411 $1,753,390 $1,557,785 $1,430,655 $1,714,829 $653,997 $7,532,067 
The following table presents certain additional information about the Company’s commercial mortgage loans as of March 31, 2025 and December 31, 2024:
(Dollars In Thousands)
Fair Value / Carrying ValueUPBWeighted Average CouponWeighted Average Term to Maturity (Months)UPB 60+ Days DelinquentWeighted Average LTV Ratio
Commercial Loans - March 31, 2025$7,435 $9,385 11.26 %0$9,385 82 %
Commercial Loans - December 31, 2024$7,435 $9,385 11.48 %0$4,875 82 %
Schedule of Financing Receivable, Allowance for Credit Loss
The following table presents a roll-forward of the allowance for credit losses on the Company’s Residential whole loans, at carrying value:
Three Months Ended March 31, 2025
(In Thousands)
Single-family transitional loans (1)
Single-family rental loansNon-QM loans
Legacy RPL/NPL loans (2)
Totals
Allowance for credit losses at December 31, 2024$1,389 $366 $2,125 $6,785 $10,665 
Current provision/(reversal)(88)614 (197)(184)145 
Write-offs(436)— — (180)(616)
Allowance for credit losses at March 31, 2025$865 $980 $1,928 $6,421 $10,194 
Three Months Ended March 31, 2024
(In Thousands)
Single-family transitional loans (1)
Single-family rental loans (3)
Non-QM loans
Legacy RPL/NPL loans (2)
Totals
Allowance for credit losses at December 31, 2023$2,587 $4,355 $1,871 $11,638 $20,451 
Current provision/(reversal)(472)228 (190)(26)(460)
Write-offs(416)59 — (22)(379)
Allowance for credit losses at March 31, 2024$1,699 $4,642 $1,681 $11,590 $19,612 
(1)Includes $11.0 million and $21.9 million of loans that were assessed for credit losses based on a collateral dependent methodology as of March 31, 2025 and 2024, respectively.
(2)Includes $37.0 million and $50.5 million of loans that were assessed for credit losses based on a collateral dependent methodology as of March 31, 2025 and 2024, respectively.
(3)Includes $10.6 million of loans that were assessed for credit losses based on a collateral dependent methodology as of March 31, 2024.
The following table presents realized credit losses, net of recoveries, on liquidated residential whole loans or residential whole loans that were transferred to REO, recognized in Other, net:
Three Months Ended
March 31,
 (In Thousands)20252024
Single-family transitional loans$(2,173)$653 
Multifamily transitional loans(169)(28)
Single-family rental loans(1,196)(887)
Non-QM loans(137)
Legacy RPL/NPL loans(56)(381)
Other loans— — 
Total Residential whole loans$(3,731)$(642)
Financing Receivable, Past Due
The following tables present certain information regarding the LTVs of the Company’s Residential whole loans that are 60 days or more delinquent:

March 31, 2025
(Dollars In Thousands)Carrying Value / Fair ValueUPB
LTV (1)
Business purpose loans:
Single-family transitional loans$101,545 $117,653 91 %
Multifamily transitional loans44,925 78,102 80 %
Single-family rental loans43,479 54,570 99 %
Total Business purpose loans$189,949 $250,325 
Non-QM loans174,982 177,886 66 %
Legacy RPL/NPL loans235,775 257,382 63 %
Other loans— — — %
Total Residential whole loans$600,706 $685,593 
December 31, 2024
(Dollars In Thousands)Carrying Value / Fair ValueUPB
LTV (1)
Business purpose loans:
Single-family transitional loans$109,221 $115,972 79 %
Multifamily transitional loans56,970 85,624 79 %
Single-family rental loans42,995 54,732 99 %
Total Business purpose loans$209,186 $256,328 
Non-QM loans166,299 169,459 66 %
Legacy RPL/NPL loans240,356 261,333 63 %
Other loans— — — %
Total Residential whole loans$615,841 $687,120 
(1)LTV represents the ratio of the total unpaid principal balance of the loan to the estimated value of the collateral securing the related loan as of the most recent date available, which may be the origination date. For Single-family and Multifamily transitional loans, the LTV presented is the ratio of the maximum unpaid principal balance of the loan, including unfunded commitments, to the estimated “after repaired” value of the collateral securing the related loan, where available. For certain Single-family transitional loans, an after repaired valuation was not obtained and the loan was underwritten based on an “as is” valuation. Excluded from the calculation of weighted average LTV are certain low value loans secured by vacant lots, for which the LTV ratio is not meaningful.
Schedule of Interest Income Components
The following tables present the components of interest income on the Company’s Residential whole loans:
Held at Carrying ValueHeld at Fair ValueTotal
Three Months Ended
March 31,
Three Months Ended
March 31,
Three Months Ended
March 31,
 (In Thousands)202520242025202420252024
Business purpose loans:
Single-family transitional loans$1,714 $241 $24,104 $27,777 $25,818 $28,018 
Multifamily transitional loans— — 19,954 25,198 19,954 25,198 
Single-family rental loans1,900 2,561 20,497 24,541 22,397 27,102 
Total Business purpose loans$3,614 $2,802 $64,555 $77,516 $68,169 $80,318 
Non-QM loans10,086 11,420 55,178 44,441 65,264 55,861 
Legacy RPL/NPL loans7,042 7,479 10,337 13,490 17,379 20,969 
Other loans— — 498 517 498 517 
Total Residential whole loans$20,742 $21,701 $130,568 $135,964 $151,310 $157,665 
Schedule of Net Gain/(Loss) on Residential Whole Loans Measured at Fair Value
The following table presents the components of Net gain/(loss) on residential whole loans measured at fair value through earnings:
Three Months Ended
March 31,
 (In Thousands)20252024
Business purpose loans:
Single-family transitional loans$(9,149)$1,292 
Multifamily transitional loans(1,935)(2,570)
Single-family rental loans17,831 (834)
Total Business purpose loans$6,747 $(2,112)
Non-QM loans45,196 (2,538)
Legacy RPL/NPL loans949 (6,301)
Other loans1,488 (562)
Total Residential whole loans$54,380 $(11,513)