XML 36 R25.htm IDEA: XBRL DOCUMENT v3.23.3
Fair Value Measurements
9 Months Ended
Sep. 30, 2023
Fair Value Disclosures [Abstract]  
Fair Value Measurements

Note 18 — Fair Value Measurements

Fair Value Determination

ASC Topic 820, “Fair Value Measurement,” defines fair value, establishes a framework for measuring fair value including a three-level valuation hierarchy, and requires disclosures about fair value measurements. Fair value is defined as the exchange price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date reflecting assumptions that a market participant would use when pricing an asset or liability. The hierarchy uses three levels of inputs to measure the fair value of assets and liabilities as follows:

o
Level 1 - Valuation is based on quoted prices for identical instruments traded in active markets.
o
Level 2 - Valuation is based on quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations whose inputs are observable and can be corroborated by market data.
o
Level 3 - Valuation is based on significant unobservable inputs for determining the fair value of assets or liabilities. These significant unobservable inputs reflect assumptions that market participants may use in pricing the assets or liabilities.

Given the nature of some of the Company’s assets and liabilities, clearly determinable market-based valuation inputs are often not available; therefore, these assets and liabilities are valued using internal estimates. As subjectivity exists with respect to the valuation estimates used, the fair values disclosed may not equal prices that can ultimately be realized if the assets are sold or the liabilities are settled with third parties.

Below is a description of the valuation methods for the assets and liabilities recorded at fair value on either a recurring or nonrecurring basis and for estimating fair value of financial instruments not recorded at fair value for disclosure purposes. While management believes the valuation methods are appropriate and consistent with other market participants, the use of different methodologies or assumptions to determine the fair value of certain financial instruments could result in a different estimate of fair value at the measurement date.

Cash and Cash Equivalents and Restricted Cash

Cash and restricted cash are recorded at historical cost. The carrying amount is a reasonable estimate of fair value as these instruments have short-term maturities and interest rates that approximate market, a Level 1 measurement.

Loans Held for Investment, Net, and Loans Held for Investment, at Fair Value

The Company uses a third-party loan valuation model to estimate the fair value of its nonperforming mortgage loans, a Level 3 measurement. The significant unobservable inputs used in the fair value measurement of the Company’s nonperforming mortgage loans are yield, voluntary prepayments, severity, and foreclosure frequency. The Company uses an in-house loan valuation model to estimate the fair value of its performing mortgage loans, a Level 3 measurement. The significant unobservable inputs used in the fair value measurement of the Company’s performing mortgage loans are discount rate, constant prepayment rate, and constant default rate. Significant changes in any of those inputs in isolation could result in a significant change to the mortgage loans’ fair value measurement.

Collateral Dependent or Loans Individually Evaluated

Nonaccrual loans held for investment are evaluated individually and are adjusted to the fair value of the collateral when the fair value of the collateral is below the carrying value of the loan. To the extent a loan is collateral dependent, the Company determines the allowance for credit losses based on the estimated fair value of the underlying collateral. The fair value of each loan’s collateral is generally based on appraisals or broker price opinions obtained, less estimated costs to sell, a Level 3 measurement.

Loans Held for Sale

Loans held for sale are carried at the lower of cost or fair value, with fair value adjustments recorded on a nonrecurring basis. The Company uses a discounted cash flow model to estimate the fair value of loans held for sale, a Level 3 measurement.

Loans Held for Sale, at Fair Value

The Company has elected to account for certain loans originated with the intent to sell at fair value (the FVO Loans held for sale) using FASB ASC Topic 825, Financial Instruments (ASC 825). The FVO loans held for sale are measured based a discounted cash flow model, or on the fair value of securities backed by similar mortgage loans, adjusted for certain factors to approximate the fair value, including the value attributable to mortgage servicing and credit risk, and current commitments to purchase loans, a Level 2 measurement. Management identified all of these loans to be accounted for at estimated fair value at the instrument level. Changes in fair value are reflected in income as they occur.

Real Estate Owned, Net (REO)

Real estate owned, net is initially recorded at the property’s estimated fair value, based on appraisals or broker price opinions obtained, less estimated costs to sell, at the acquisition date, a Level 3 measurement. From time to time, nonrecurring fair value adjustments are made to real estate owned, net based on the current updated appraised value of the property, or management’s judgment and estimation of value based on recent market trends or negotiated sales prices with potential buyers.

Mortgage Servicing Rights

The Company determined the fair values based on a third-party valuation model that calculates the present value of estimated future net servicing income, a Level 3 measurement.

Derivative Instruments

Derivative financial instruments are measured at fair value using readily observable market inputs and the overall fair value measurement is classified as Level 2.

Secured Financing, Net (Corporate Debt)

The Company determined the fair values estimate of the secured financing using the estimated cash flows discounted at an appropriate market rate, a Level 3 measurement.

Warehouse Repurchase Facilities, Net

Warehouse repurchase facilities are recorded at historical cost. The carrying amount is a reasonable estimate of fair value as these instruments have short-term maturities of one-year or less and interest rates that approximate market plus a spread, a Level 2 measurement.

Securitized Debt, Net, and Securitized Debt, at Fair Value

The Company obtains the fair value estimates at instrument level from a third-party broker dealer based on trader input on benchmark securities, bond structure and collateral characteristics and performance and pricing factors such as yield, spread, average life, prepayment speeds, default rate and severity, a Level 2 measurement. Significant changes in any of those inputs in isolation could result in a significant change to securitized debt’s fair value measurement.

Accrued Interest Receivable and Accrued Interest Payable

The carrying amounts of accrued interest receivable and accrued interest payable approximate fair value due to the short-term nature of these instruments, a Level 1 measurement.

The Company does not have any off-balance sheet financial instruments.

Receivables Due From Servicers

The carrying amounts of receivables due from servicers approximate fair value due to the short-term nature of these instruments, a Level 1 measurement.

Fair Value Disclosures

The following tables present information on assets and liabilities measured and recorded at fair value as of September 30, 2023 and December 31, 2022, by level, in the fair value hierarchy (in thousands):

 

 

Fair value measurements using

 

 

Total at

 

September 30, 2023

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

fair value

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Recurring fair value measurements:

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale, at fair value

 

$

 

 

$

19,536

 

 

$

 

 

$

19,536

 

Loans held for investment, at fair value

 

 

 

 

 

 

 

 

951,990

 

 

 

951,990

 

Mortgage servicing rights

 

 

 

 

 

 

 

 

9,786

 

 

 

9,786

 

Derivative assets

 

 

 

 

 

1,261

 

 

 

 

 

 

1,261

 

Total recurring fair value measurements

 

 

 

 

 

20,797

 

 

 

961,776

 

 

 

982,573

 

Nonrecurring fair value measurements:

 

 

 

 

 

 

 

 

 

 

 

 

Real estate owned, net

 

 

 

 

 

 

 

 

29,299

 

 

 

29,299

 

Individually evaluated loans requiring specific allowance, net

 

 

 

 

 

 

 

 

7,859

 

 

 

7,859

 

Total nonrecurring fair value measurements

 

 

 

 

 

 

 

 

37,158

 

 

 

37,158

 

Total assets

 

$

 

 

$

20,797

 

 

$

998,934

 

 

$

1,019,731

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Recurring fair value measurements:

 

 

 

 

 

 

 

 

 

 

 

 

Securitized debt, at fair value

 

$

 

 

$

669,139

 

 

$

 

 

$

669,139

 

Total recurring fair value measurements

 

 

 

 

 

669,139

 

 

 

 

 

 

669,139

 

Total liabilities

 

$

 

 

$

669,139

 

 

$

 

 

$

669,139

 

 

 

 

 

Fair value measurements using

 

 

Total at

 

December 31, 2022

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

fair value

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Recurring fair value measurements:

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for investment, at fair value

 

$

 

 

$

 

 

$

276,095

 

 

$

276,095

 

Mortgage servicing rights

 

 

 

 

 

 

 

 

9,238

 

 

 

9,238

 

Total recurring fair value measurements

 

 

 

 

 

 

 

 

285,333

 

 

 

285,333

 

Nonrecurring fair value measurements:

 

 

 

 

 

 

 

 

 

 

 

 

Real estate owned, net

 

 

 

 

 

 

 

 

13,325

 

 

 

13,325

 

Individually evaluated loans requiring specific allowance, net

 

 

 

 

 

 

 

 

11,466

 

 

 

11,466

 

Total nonrecurring fair value measurements

 

 

 

 

 

 

 

 

24,791

 

 

 

24,791

 

Total assets

 

$

 

 

$

 

 

$

310,124

 

 

$

310,124

 

The following table presents gains and losses recognized on assets measured on a nonrecurring basis for the three and nine months ended September 30, 2023 and 2022 (in thousands):

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

Gain (loss) on assets measured on a nonrecurring basis

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

Real estate held for sale, net

 

$

(817

)

 

$

(369

)

 

$

(2,486

)

 

$

(276

)

 

Individually evaluated loans requiring specific allowance, net

 

 

189

 

 

 

290

 

 

 

242

 

 

 

532

 

 

Total net (loss) gain

 

$

(628

)

 

$

(79

)

 

$

(2,244

)

 

$

256

 

 

 

The following table presents the primary valuation techniques and unobservable inputs related to Level 3 assets that are recorded on a recurring and nonrecurring basis as of September 30, 2023 ($ in thousands):

 

 

September 30, 2023

Asset category

 

Fair value

 

 

Primary
valuation
technique

 

Unobservable
input

 

Range

 

Weighted
average

Recurring:

 

 

 

 

 

 

 

 

 

 

 

Loans held for investment,
   at fair value

 

$

951,990

 

 

Discounted cash flow

 

Discount rate

 

10.1%

 

10.1%

 

 

 

 

 

 

Prepayment rate

 

0.7% to 30.0%

 

19.0%

 

 

 

 

 

 

Default rate

 

0.0% to 1.7%

 

0.4%

 

 

 

 

 

 

Loss severity rate

 

0.0% to 15.0%

 

3.3%

 

 

 

 

 

 

Recovery lag (performing loans, in months)

 

17

 

17

Mortgage servicing rights

 

 

9,786

 

 

Discounted cash flow

 

Discount rate

 

8.0%

 

8.0%

 

 

 

 

 

 

Prepayment rate

 

5.8% to 12.5%

 

6.4%

Nonrecurring:

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated
   loans requiring specific
   allowance, net

 

$

7,859

 

 

Market comparables

 

Selling costs

 

8.0%

 

8.0%

Real estate owned, net

 

 

29,299

 

 

Market comparables

 

Selling costs

 

8.0%

 

8.0%

The following table presents the primary valuation techniques and unobservable inputs related to Level 3 assets as of December 31, 2022 ($ in thousands):

 

 

December 31, 2022

Asset category

 

Fair value

 

 

Primary
valuation
technique

 

Unobservable
input

 

Range

 

Weighted
average

Individually evaluated
   loans requiring specific
   allowance, net

 

$

11,466

 

 

Market comparables

 

Selling costs

 

8.0%

 

8.0%

Real estate owned, net

 

 

13,325

 

 

Market comparables

 

Selling costs

 

8.0%

 

8.0%

Loans held for investment,
   at fair value

 

 

276,095

 

 

Discounted cash flow

 

Discount rate

 

8.35% to 9.35%

 

8.9%

 

 

 

 

 

 

 

Prepayment rate

 

1.0% to 30.0%

 

15.1%

 

 

 

 

 

 

 

Default rate

 

0.12% to 6.99%

 

0.6%

 

 

 

 

 

 

 

Loss severity rate

 

0.00% to 18.45%

 

3.5%

Mortgage servicing rights

 

 

9,238

 

 

Discounted cash flow

 

Discount rate

 

8.0% to 12.0%

 

8.1%

 

 

 

 

 

 

 

Prepayment rate

 

5.6% to 16.8%

 

6.3%

The following is a roll-forward of loans held for investment that are measured at estimated fair value on a recurring basis for the periods indicated (in thousands):

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Beginning balance

 

$

705,330

 

 

$

1,351

 

 

$

276,095

 

 

$

1,359

 

Originations

 

 

271,633

 

 

 

 

 

 

728,167

 

 

 

 

Loans liquidated

 

 

(22,527

)

 

 

(12

)

 

 

(44,012

)

 

 

(36

)

Principal paydowns

 

 

(2,479

)

 

 

(416

)

 

 

(5,275

)

 

 

(416

)

Total unrealized (loss) gain included in net income

 

 

(1,872

)

 

 

3

 

 

 

7,895

 

 

 

19

 

Loans transferred to held for sale

 

 

 

 

 

 

 

 

(20,857

)

 

 

 

REO transfer

 

 

(362

)

 

 

 

 

 

(362

)

 

 

 

Loans repurchased

 

 

2,267

 

 

 

 

 

 

10,339

 

 

 

 

Ending balance

 

$

951,990

 

 

$

926

 

 

$

951,990

 

 

$

926

 

 

The following is a roll-forward of loans held for sale that are measured at estimated fair value on a recurring basis for the periods indicated (in thousands):

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Beginning balance

 

$

 

 

$

 

 

$

 

 

$

 

Originations

 

 

18,948

 

 

 

16,119

 

 

 

38,036

 

 

 

16,119

 

Loans liquidated

 

 

 

 

 

 

 

 

(39,945

)

 

 

 

Total unrealized gain included in net income

 

 

588

 

 

 

450

 

 

 

588

 

 

 

450

 

Loans transferred from held for investment

 

 

 

 

 

 

 

 

20,857

 

 

 

 

Ending balance

 

$

19,536

 

 

$

16,569

 

 

$

19,536

 

 

$

16,569

 

The following is a roll-forward of mortgage servicing rights that are measured at estimated fair value on a recurring basis for the periods indicated (in thousands):

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Beginning balance

 

$

9,445

 

 

$

8,438

 

 

$

9,238

 

 

$

7,152

 

Additions

 

 

 

 

 

 

 

 

250

 

 

 

 

Total unrealized gain included in net income

 

 

341

 

 

 

1,430

 

 

 

298

 

 

 

2,716

 

Ending balance

 

$

9,786

 

 

$

9,868

 

 

$

9,786

 

 

$

9,868

 

The Company estimates the fair value of certain financial instruments on a quarterly basis. These instruments are recorded at fair value through the use of a valuation allowance only if they are individually evaluated. As described above, these adjustments to fair value usually result from the application of lower of cost or fair value accounting or write-downs of individual assets. As of September 30, 2023 and December 31, 2022, financial assets and liabilities measured at fair value include loans held for investment at fair value, loans held for sale, mortgage servicing rights, derivative instruments, and securitized debt at fair value. Financial assets measured at the lower of cost or fair value include certain individually evaluated loans held for investment and REO, which were measured using unobservable inputs, including appraisals and broker price opinions on the values of the underlying collateral. Individually evaluated loans requiring an allowance were carried at approximately $7.9 million and $11.5 million as of September 30, 2023 and December 31, 2022, net of specific allowance for credit losses of approximately $0.9 million and $1.1 million, respectively.

A financial instrument is cash, evidence of an ownership interest in an entity, or a contract that creates a contractual obligation or right to deliver or receive cash or another financial instrument from a second entity on potentially favorable terms. The methods and assumptions used in estimating the fair values of the Company’s financial instruments are described above.

The following tables present carrying amounts and estimated fair values of certain financial instruments as of the dates indicated (in thousands):

 

 

September 30, 2023

 

 

 

Carrying

 

 

 

 

 

 

 

 

 

 

 

Estimated

 

Asset category

 

Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Fair Value

 

Assets:

 

 

 

Cash

 

$

29,393

 

 

$

29,393

 

 

$

 

 

$

 

 

$

29,393

 

Restricted cash

 

 

17,703

 

 

 

17,703

 

 

 

 

 

 

 

 

 

17,703

 

Loans held for sale, at fair value

 

 

19,536

 

 

 

 

 

 

19,536

 

 

 

 

 

 

19,536

 

Loans held for investment, net

 

 

2,945,840

 

 

 

 

 

 

 

 

 

2,720,452

 

 

 

2,720,452

 

Loans held for investment, at fair value

 

 

951,990

 

 

 

 

 

 

 

 

 

951,990

 

 

 

951,990

 

Accrued interest receivables

 

 

24,756

 

 

 

24,756

 

 

 

 

 

 

 

 

 

24,756

 

Mortgage servicing rights

 

 

9,786

 

 

 

 

 

 

 

 

 

9,786

 

 

 

9,786

 

Derivative assets

 

 

1,261

 

 

 

 

 

 

1,261

 

 

 

 

 

 

1,261

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured financing, net

 

$

210,774

 

 

$

 

 

$

 

 

$

211,655

 

 

$

211,655

 

Warehouse repurchase facilities, net

 

 

215,176

 

 

 

 

 

 

215,176

 

 

 

 

 

 

215,176

 

Securitized debt, net

 

 

2,504,334

 

 

 

 

 

 

2,167,848

 

 

 

 

 

 

2,167,848

 

Securitized debt, at fair value

 

 

669,139

 

 

 

 

 

 

669,139

 

 

 

 

 

 

669,139

 

Accrued interest payable

 

 

14,627

 

 

 

14,627

 

 

 

 

 

 

 

 

 

14,627

 

 

 

 

 

December 31, 2022

 

 

 

Carrying

 

 

 

 

 

 

 

 

 

 

 

Estimated

 

Asset category

 

Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Fair Value

 

Assets:

 

 

 

Cash

 

$

45,248

 

 

$

45,248

 

 

$

 

 

$

 

 

$

45,248

 

Restricted cash

 

 

16,808

 

 

 

16,808

 

 

 

 

 

 

 

 

 

16,808

 

Loans held for investment, net

 

 

3,272,390

 

 

 

 

 

 

 

 

 

3,201,850

 

 

 

3,201,850

 

Loans held for investment, at fair value

 

 

276,095

 

 

 

 

 

 

 

 

 

276,095

 

 

 

276,095

 

Accrued interest receivable

 

 

20,463

 

 

 

20,463

 

 

 

 

 

 

 

 

 

20,463

 

Mortgage servicing rights

 

 

9,238

 

 

 

 

 

 

 

 

 

9,238

 

 

 

9,238

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured financing, net

 

$

209,846

 

 

$

 

 

$

 

 

$

211,854

 

 

$

211,854

 

Warehouse repurchase facilities, net

 

 

330,814

 

 

 

 

 

 

330,814

 

 

 

 

 

 

330,814

 

Securitized debt net

 

 

2,736,290

 

 

 

 

 

 

 

 

 

2,522,010

 

 

 

2,522,010

 

Accrued interest payable

 

 

16,369

 

 

 

16,369

 

 

 

 

 

 

 

 

 

16,369