Commercial Real Estate Assets (Tables)
|
9 Months Ended |
Sep. 30, 2017 |
|---|
| Commercial Real Estate Assets [Abstract] |
|
| Schedule of Commercial Real Estate Assets Reconciliation |
The following tables summarize the Company’s commercial real estate assets by asset type, property type and geographic location as of September 30, 2017 and December 31, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
2017 |
(dollars in thousands) |
First Mortgages |
|
Mezzanine Loans |
|
B-Notes |
|
Total |
Unpaid principal balance |
$ |
2,041,767 |
|
|
$ |
132,605 |
|
|
$ |
14,892 |
|
|
$ |
2,189,264 |
|
Unamortized (discount) premium |
(174 |
) |
|
(11 |
) |
|
— |
|
|
(185 |
) |
Unamortized net deferred origination fees |
(17,695 |
) |
|
(40 |
) |
|
— |
|
|
(17,735 |
) |
Carrying value |
$ |
2,023,898 |
|
|
$ |
132,554 |
|
|
$ |
14,892 |
|
|
$ |
2,171,344 |
|
Unfunded commitments |
$ |
270,654 |
|
|
$ |
1,580 |
|
|
$ |
— |
|
|
$ |
272,234 |
|
Number of loans |
50 |
|
|
6 |
|
|
1 |
|
|
57 |
|
Weighted average coupon |
5.6 |
% |
|
9.1 |
% |
|
8.0 |
% |
|
5.9 |
% |
Weighted average years to maturity (1)
|
2.5 |
|
|
1.9 |
|
|
9.3 |
|
|
2.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
2016 |
(dollars in thousands) |
First Mortgages |
|
Mezzanine Loans |
|
B-Notes |
|
Total |
Unpaid principal balance |
$ |
1,286,200 |
|
|
$ |
138,245 |
|
|
$ |
— |
|
|
$ |
1,424,445 |
|
Unamortized (discount) premium |
(185 |
) |
|
(15 |
) |
|
— |
|
|
(200 |
) |
Unamortized net deferred origination fees |
(11,481 |
) |
|
(221 |
) |
|
— |
|
|
(11,702 |
) |
Carrying value |
$ |
1,274,534 |
|
|
$ |
138,009 |
|
|
$ |
— |
|
|
$ |
1,412,543 |
|
Unfunded commitments |
$ |
170,890 |
|
|
1,580 |
|
|
$ |
— |
|
|
$ |
172,470 |
|
Number of loans |
30 |
|
|
6 |
|
|
— |
|
|
36 |
|
Weighted average coupon |
5.1 |
% |
|
8.6 |
% |
|
— |
% |
|
5.4 |
% |
Weighted average years to maturity (1)
|
2.9 |
|
|
1.5 |
|
|
0.0 |
|
|
2.8 |
|
____________________
|
|
(1) |
Based on contractual maturity date. Certain loans are subject to contractual extension options which may be subject to conditions as stipulated in the loan agreement. Actual maturities may differ from contractual maturities stated herein as certain borrowers may have the right to prepay with or without paying a prepayment penalty. The Company may also extend contractual maturities in connection with loan modifications. |
|
| Schedule of Commercial Real Estate Assets by Property Type |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands) |
|
September 30,
2017 |
|
December 31,
2016 |
Property Type |
|
Carrying Value |
|
% of Commercial Portfolio |
|
Carrying Value |
|
% of Commercial Portfolio |
Office |
|
$ |
1,133,866 |
|
|
52.2 |
% |
|
$ |
718,780 |
|
|
50.9 |
% |
Multifamily |
|
385,222 |
|
|
17.7 |
% |
|
260,683 |
|
|
18.5 |
% |
Retail |
|
247,196 |
|
|
11.4 |
% |
|
237,414 |
|
|
16.8 |
% |
Hotel |
|
209,874 |
|
|
9.7 |
% |
|
90,585 |
|
|
6.4 |
% |
Industrial |
|
195,186 |
|
|
9.0 |
% |
|
105,081 |
|
|
7.4 |
% |
Total |
|
$ |
2,171,344 |
|
|
100.0 |
% |
|
$ |
1,412,543 |
|
|
100.0 |
% |
|
| Schedule of Commercial Real Estate Assets by Geographic Location |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands) |
|
September 30,
2017 |
|
December 31,
2016 |
Geographic Location |
|
Carrying Value |
|
% of Commercial Portfolio |
|
Carrying Value |
|
% of Commercial Portfolio |
Northeast |
|
$ |
924,383 |
|
|
42.6 |
% |
|
$ |
578,762 |
|
|
41.0 |
% |
West |
|
414,612 |
|
|
19.1 |
% |
|
250,044 |
|
|
17.7 |
% |
Southwest |
|
363,907 |
|
|
16.8 |
% |
|
267,944 |
|
|
19.0 |
% |
Southeast |
|
350,407 |
|
|
16.1 |
% |
|
239,194 |
|
|
16.9 |
% |
Midwest |
|
118,035 |
|
|
5.4 |
% |
|
76,599 |
|
|
5.4 |
% |
Total |
|
$ |
2,171,344 |
|
|
100.0 |
% |
|
$ |
1,412,543 |
|
|
100.0 |
% |
|
| Rollforward of Commercial Real Estate Loans Held-for-Investment |
The following table summarizes activity related to commercial real estate assets for the three and nine months ended September 30, 2017 and 2016.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
(in thousands) |
2017 |
|
2016 |
|
2017 |
|
2016 |
Balance at beginning of period |
$ |
1,782,749 |
|
|
$ |
926,377 |
|
|
$ |
1,412,543 |
|
|
$ |
660,953 |
|
Originations, acquisitions and additional fundings |
393,425 |
|
|
190,100 |
|
|
771,473 |
|
|
470,547 |
|
Repayments |
(409 |
) |
|
(908 |
) |
|
(6,655 |
) |
|
(15,295 |
) |
Net (premium amortization) discount accretion |
6 |
|
|
64 |
|
|
(11 |
) |
|
204 |
|
Increase in net deferred origination fees |
(5,858 |
) |
|
(2,858 |
) |
|
(11,568 |
) |
|
(6,867 |
) |
Amortization of net deferred origination fees |
1,431 |
|
|
1,773 |
|
|
5,562 |
|
|
5,006 |
|
Allowance for loan losses |
— |
|
|
— |
|
|
— |
|
|
— |
|
Balance at end of period |
$ |
2,171,344 |
|
|
$ |
1,114,548 |
|
|
$ |
2,171,344 |
|
|
$ |
1,114,548 |
|
|
| Schedule of Commercial Real Estate Loans Held-for-Investment by Internal Risk Rating |
The following table presents the number of loans, unpaid principal balance and carrying value (amortized cost) by risk rating for commercial real estate assets as of September 30, 2017 and December 31, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in thousands) |
|
September 30,
2017 |
|
December 31,
2016 |
Risk Rating |
|
Number of Loans |
|
Unpaid Principal Balance |
|
Carrying Value |
|
Number of Loans |
|
Unpaid Principal Balance |
|
Carrying Value |
1 – 3 |
|
57 |
|
|
$ |
2,189,264 |
|
|
$ |
2,171,344 |
|
|
36 |
|
|
$ |
1,424,445 |
|
|
$ |
1,412,543 |
|
4 – 5 |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Total |
|
57 |
|
|
$ |
2,189,264 |
|
|
$ |
2,171,344 |
|
|
36 |
|
|
$ |
1,424,445 |
|
|
$ |
1,412,543 |
|
|