XML 47 R32.htm IDEA: XBRL DOCUMENT v3.20.4
Multi-family Loans - (Tables)
12 Months Ended
Dec. 31, 2020
Organization, Consolidation and Presentation of Financial Statements [Abstract]  
Schedule of Multi-Family Loans, Carrying Value The following table presents the carrying value of the Company's multi-family loans as of December 31, 2020 and 2019, respectively (dollar amounts in thousands):
December 31, 2020December 31, 2019
Preferred equity and mezzanine loan investments$163,593 $180,045 
Consolidated K-Series— 17,816,746 
   Total$163,593 $17,996,791 
Schedule of Mezzanine Loans and Preferred Equity Investments
The condensed consolidated balance sheets of Consolidated SLST at December 31, 2020 and 2019, respectively, are as follows (dollar amounts in thousands):

Balance SheetDecember 31, 2020December 31, 2019
Assets
Residential loans, at fair value$1,266,785 $1,328,886 
Receivables (1)
4,075 5,244 
Total Assets$1,270,860 $1,334,130 
Liabilities and Equity
Collateralized debt obligations, at fair value$1,054,335 $1,052,829 
Other liabilities2,781 2,643 
Total Liabilities1,057,116 1,055,472 
Equity213,744 278,658 
Total Liabilities and Equity$1,270,860 $1,334,130 

(1)Included in other assets on the accompanying consolidated balance sheets.

The condensed consolidated statements of operations of Consolidated SLST for the years ended December 31, 2020 and 2019, respectively, are as follows (dollar amounts in thousands):

For the Years Ended December 31,
Statements of Operations20202019
Interest income$45,194 $4,764 
Interest expense31,663 2,945 
Net interest income13,531 1,819 
Unrealized losses, net (1)
(32,073)(83)
Net (loss) income$(18,542)$1,736 

(1)Presented in unrealized gains (losses), net on the Company’s consolidated statements of operations. Includes $33.5 million and $0.3 million of unrealized gains on residential loans held in Consolidated SLST for the years ended December 31, 2020 and 2019, respectively, and $65.6 million and $0.4 million of unrealized losses on Consolidated SLST CDOs for the years ended December 31, 2020 and 2019, respectively.
Preferred equity and mezzanine loan investments consist of the following as of December 31, 2020 and 2019, respectively (dollar amounts in thousands):
December 31, 2020
December 31, 2019 (1)
Investment amount$163,392 $181,409 
Deferred loan fees, net(1,169)(1,364)
Unrealized gains, net1,370 — 
   Total$163,593 $180,045 
(1)As of December 31, 2019, preferred equity and mezzanine loan investments were reported at amortized cost less impairment, if any.
The geographic concentrations of credit risk exceeding 5% of the total preferred equity and mezzanine loan investment amounts as of December 31, 2020 and 2019, respectively, are as follows:
December 31, 2020December 31, 2019
Tennessee14.3 %12.3 %
Texas11.4 %10.6 %
Georgia10.1 %11.8 %
Alabama9.7 %10.0 %
Florida8.5 %12.0 %
South Carolina7.2 %6.3 %
New Jersey5.8 %5.0 %
Missouri5.7 %4.9 %
Ohio5.2 %— 
Virginia5.0 %8.4 %
Preferred Equity and Mezzanine Loans, Fair Value Compared to Unpaid Principal
The table below presents the fair value and aggregate unpaid principal balance of the Company's preferred equity and mezzanine loan investments in non-accrual status as of December 31, 2020 (dollar amounts in thousands):
Days LateFair ValueUnpaid Principal Balance
90 +$3,325 $3,363 
Condensed Balance Sheet
The condensed consolidated balance sheets of the Consolidated K-Series at December 31, 2019 is as follows (dollar amounts in thousands):
Balance SheetsDecember 31, 2019
Assets
Multi-family loans, at fair value$17,816,746 
Receivables (1)
59,417 
Total Assets$17,876,163 
Liabilities and Equity
Collateralized debt obligations, at fair value$16,724,451 
Accrued expenses (2)
57,873 
Total Liabilities16,782,324 
Equity1,093,839 
Total Liabilities and Equity$17,876,163 

(1)Included in other assets on the accompanying consolidated balance sheets.
(2)Included in other liabilities on the accompanying consolidated balance sheets.
Condensed Income Statement
The condensed consolidated statements of operations of the Consolidated K-Series for the years ended December 31, 2020 (prior to the sale of first loss POs and de-consolidation of the Consolidated K-Series), 2019, and 2018, respectively, are as follows (dollar amounts in thousands):
For the Years Ended December 31,
Statements of Operations202020192018
Interest income$151,841 $535,226 $358,712 
Interest expense129,762 457,130 313,102 
Net interest income22,079 78,096 45,610 
Unrealized (losses) gains, net(10,951)23,962 37,581 
Net income$11,128 $102,058 $83,191 
Schedules of Concentration of Risk, by Risk Factor
The geographic concentrations of credit risk exceeding 5% of the unpaid principal balance of residential loans, at fair value as of December 31, 2020 and 2019, respectively, are as follows:

December 31, 2020December 31, 2019
Residential loansConsolidated SLSTResidential loans held in securitization trustsResidential loansConsolidated SLST
California23.6 %10.9 %19.8 %23.9 %11.0 %
Florida13.1 %10.5 %8.1 %9.4 %10.6 %
New York9.2 %9.3 %8.9 %8.0 %9.1 %
Texas5.6 %4.0 %4.3 %5.4 %4.0 %
New Jersey5.6 %7.1 %5.6 %5.1 %6.9 %
Maryland2.8 %3.8 %6.3 %4.6 %3.8 %
Illinois2.5 %6.8 %2.7 %2.8 %6.6 %
The geographic concentrations of credit risk exceeding 5% of the unpaid principal balance of our residential loans, net as of December 31, 2019 were as follows:
December 31, 2019
North Carolina10.5 %
Florida10.1 %
Georgia7.0 %
South Carolina5.8 %
Texas5.6 %
New York5.5 %
Ohio5.2 %
Virginia5.2 %
The geographic concentrations of credit risk exceeding 5% of the total loan balances in our residential loans held in securitization trusts, net as of December 31, 2019 were as follows:
December 31, 2019
New York36.1 %
Massachusetts17.2 %
New Jersey12.8 %
Florida12.1 %
Maryland5.5 %
The geographic concentrations of credit risk exceeding 5% of the total loan balances related to multi-family loans held in the Consolidated K-Series as of December 31, 2019 were as follows:
December 31, 2019
California15.9 %
Texas12.4 %
Florida6.2 %
Maryland5.8 %