XML 52 R35.htm IDEA: XBRL DOCUMENT

Multi-family Loans, at Fair Value - (Tables)

12 Months Ended

Dec. 31, 2021

Organization, Consolidation and Presentation of Financial Statements [Abstract]

Schedule of Mezzanine Loans and Preferred Equity Investments

consist of the following as of December 31, 2021 and 2020, respectively (dollar amounts in thousands):


	December 31, 2021		December 31, 2020
Investment amount	$	118,307	$	163,392
Deferred loan fees, net	(672)		(1,169)
Unrealized gains, net	2,386		1,370
Total, at Fair Value	$	120,021	$	163,593

The geographic concentrations of credit risk exceeding 5% of the total multi-family loan investment amounts as of December 31, 2021 and 2020, respectively, are as follows:


	December 31, 2021		December 31, 2020
Texas	28.3	%	11.4	%
Florida	12.2	%	8.5	%
Tennessee	11.0	%	14.3	%
Georgia	7.4	%	10.1	%
Ohio	7.2	%	5.2	%
North Carolina	7.0	%	4.9	%
Louisiana	5.8	%	—
Alabama	5.0	%	9.7	%

The following tables present statements of operations for non-Company-sponsored VIEs for the years ended December 31, 2021, 2020 and 2019, respectively (dollar amounts in thousands). Intercompany balances have been eliminated for purposes of this presentation.


	Year Ended December 31,
	2021
	Consolidated SLST		Consolidated Real Estate		Total
Interest income	$	40,944	$	—	$	40,944
Interest expense	28,135		3,477		31,612
Total net interest income (expense)	12,809		(3,477)		9,332

Unrealized gains, net	23,832		—		23,832
Income from real estate	—		12,339		12,339
Other loss	—		—		—
Total non-interest income	23,832		12,339		36,171



Expenses related to real estate (1)	—		25,687		25,687

Net income (loss)	36,641		(16,825)		19,816
Net loss attributable to non-controlling interest in Consolidated VIEs	—		4,724		4,724
Net income (loss) attributable to Company	$	36,641	$	(12,101)	$	24,540

(1)Includes depreciation expense of $4.8 million and amortization expense related to lease intangibles of $13.6 million.


	Year Ended December 31,
	2020
	Consolidated K-Series (1)		Consolidated SLST		Consolidated Real Estate		Total
Interest income	$	151,841	$	45,194	$	—	$	197,035
Interest expense	129,762		31,663		—		161,425
Total net interest income	22,079		13,531		—		35,610

Unrealized losses, net	(10,951)		(32,073)		—		(43,024)
Income from real estate	—		—		419		419
Other loss	—		—		(2,667)		(2,667)
Total non-interest income (loss)	(10,951)		(32,073)		(2,248)		(45,272)



Expenses related to real estate (2)	—		—		763		763

Net income (loss)	11,128		(18,542)		(3,011)		(10,425)
Net income attributable to non-controlling interest in Consolidated VIEs	—		—		(267)		(267)
Net income (loss) attributable to Company	$	11,128	$	(18,542)	$	(3,278)	$	(10,692)

(1)Reflects statement of operations for the Consolidated K-Series prior to the sale of first loss POs and de-consolidation of the Consolidated K-Series.

(2)Includes depreciation expense of $0.2 million and amortization expense related to lease intangibles of $0.2 million.


	Year Ended December 31,
	2019
	Consolidated K-Series		Consolidated SLST		Consolidated Real Estate		Total
Interest income	$	535,226	$	4,764	$	—	$	539,990
Interest expense	457,130		2,945		—		460,075
Total net interest income	78,096		1,819		—		79,915

Unrealized gains (losses), net	23,962		(83)		—		23,879
Income from real estate	—		—		215		215
Other loss	—		—		(2,424)		(2,424)
Total non-interest income (loss)	23,962		(83)		(2,209)		21,670

General and administrative expenses	—		—		219		219
Expenses related to real estate	—		—		482		482
Total general, administrative and operating expenses	—		—		701		701

Net income (loss)	102,058		1,736		(2,910)		100,884
Net loss attributable to non-controlling interest in Consolidated VIEs	—		—		840		840
Net income (loss) attributable to Company	$	102,058	$	1,736	$	(2,070)	$	101,724

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 multi-family loans in non-accrual status as of December 31, 2021 and 2020, respectively (dollar amounts in thousands):


	December 31, 2021				December 31, 2020
Days Late	Fair Value		Unpaid Principal Balance		Fair Value		Unpaid Principal Balance



90 +	$	3,972	$	3,363	$	3,325	$	3,363

- Definition

Tabular disclosure of the significant judgments and assumptions made in determining whether a variable interest (as defined) held by the entity requires the variable interest entity (VIE) (as defined) to be consolidated and (or) disclose information about its involvement with the VIE, individually or in aggregate (as applicable); the nature of restrictions, if any, on the consolidated VIE's assets and on the settlement of its liabilities reported by an entity in its statement of financial position, including the carrying amounts of such assets and liabilities; the nature of, and changes in, the risks associated with involvement in the VIE; how involvement with the VIE affects the entity's financial position, financial performance, and cash flows; the lack of recourse if creditors (or beneficial interest holders) of the consolidated VIE have no recourse to the general credit of the primary beneficiary (if applicable); the terms of arrangements, giving consideration to both explicit arrangements and implicit variable interests, if any, that could require the entity to provide financial support to the VIE, including events or circumstances that could expose the entity to a loss; the methodology used by the entity for determining whether or not it is the primary beneficiary of the variable interest entity; the significant factors considered and judgments made in determining that the power to direct the activities of a VIE that most significantly impact the VIE's economic performance are shared (as defined); the carrying amounts and classification of assets and liabilities of the VIE included in the statement of financial position; the entity's maximum exposure to loss, if any, as a result of its involvement with the VIE, including how the maximum exposure is determined and significant sources of the entity's exposure to the VIE; a comparison of the carrying amounts of the assets and liabilities and the entity's maximum exposure to loss; information about any liquidity arrangements, guarantees, and (or) other commitments by third parties that may affect the fair value or risk of the entity's variable interest in the VIE; whether or not the entity has provided financial support or other support (explicitly or implicitly) to the VIE that it was not previously contractually required to provide or whether the entity intends to provide that support, including the type and amount of the support and the primary reasons for providing the support; and supplemental information the entity determines necessary to provide.

+ References + Details