Starwood Property Trust, Inc.
(Exact name of registrant as specified in its charter)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ý No o

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes o No o

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definition of "accelerated filer, large accelerated filer, and smaller reporting company" in Rule 12b-2 of the Exchange Act. (Check one):

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes o No ý

The number of shares of the issuer's common stock, $0.01 par value, outstanding as of November 9, 2010, was 47,934,884.

This Quarterly Report on Form 10-Q contains certain forward-looking statements, including without limitation, statements concerning our operations, economic performance and financial condition. These forward-looking statements are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are developed by combining currently available information with our beliefs and assumptions and are generally identified by the words "believe," "expect," "anticipate" and other similar expressions. Forward-looking statements do not guarantee future performance, which may be materially different from that expressed in, or implied by, any such statements. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of their dates.

These forward-looking statements are based largely on our current beliefs, assumptions and expectations of our future performance taking into account all information currently available to us. These beliefs, assumptions and expectations can change as a result of many possible events or factors, not all of which are known to us or within our control, and which could materially affect actual results, performance or achievements. Factors that may cause actual results to vary from our forward-looking statements include, but are not limited to:

In light of these risks and uncertainties, there can be no assurances that the results referred to in the forward-looking statements contained in this Quarterly Report on Form 10-Q will in fact occur. Except to the extent required by applicable law or regulation, we undertake no obligation to, and expressly disclaim any such obligation to, update or revise any forward-looking statements to reflect changed assumptions, the occurrence of anticipated or unanticipated events, changes to future results over time or otherwise.

Starwood Property Trust, Inc. and Subsidiaries

Condensed Consolidated Balance Sheets

(Unaudited, amounts in thousands, except share and per share data)

			September 30, 2010			December 31, 2009

Assets:
	Cash and cash equivalents		$	216,973		$	645,129
	Loans held for investment, net			825,597			214,521
	Loans held in securitization trust			50,290			—
	Mortgage backed securities, held-to-maturity			—			245,896
	Mortgage backed securities, available-for-sale, at fair value			355,274			—
	Other investments			15,715			—
	Accrued interest receivable			8,326			2,180
	Receivable for securities sold			9,828			—
	Other assets			3,795			1,060

Total Assets			$	1,485,798		$	1,108,786

Liabilities and Equity
	Liabilities:
		Payable for unsettled securities purchased	$	209		$	—
		Accounts payable and accrued expenses		2,580			1,034
		Related-party payable		5,212			3,546
		Dividends payable		16,047			5,349
		Derivative liabilities		11,317			—
		Secured financing agreements, net		452,731			171,394
		Collateralized debt obligation in securitization trust		54,305			—
		Deferred offering costs		27,195			27,195
		Other liabilities		1,548			4,233

	Total Liabilities			571,144			212,751
	Commitments and contingencies (Note 13)			—			—
	Equity:
	Starwood Property Trust, Inc. Stockholders' Equity:
		Preferred stock, $0.01 par value per share 100,000,000 shares authorized, no shares issued and outstanding		—			—
		Common stock, $0.01 par value per share, 500,000,000 shares authorized, 47,934,884 shares (47,583,800 at December 31, 2009) issued and outstanding		476			476
		Additional paid-in capital		900,542			895,857
		Accumulated other comprehensive income		10,198			—
		Accumulated deficit		(7,794	)		(8,366	)

	Total Starwood Property Trust, Inc. Stockholders' Equity			903,422			887,967
		Non-controlling interests in consolidated subsidiaries		11,232			8,068

	Total Equity			914,654			896,035

Total Liabilities and Equity			$	1,485,798		$	1,108,786

Starwood Property Trust, Inc. and Subsidiaries

Condensed Consolidated Statements of Operations

(Unaudited, amounts in thousands, except share and per share data)

			Three Months Ended September 30, 2010			Nine Months Ended September 30, 2010			Period from August 17, 2009 (Inception) through September 30, 2009

Net interest margin:
	Interest income from mortgage-backed securities		$	6,348		$	15,382		$	865
	Interest income from loans			21,451			47,777			—
	Interest expense			(4,977	)		(9,961	)		(253	)

		Net interest margin		22,822			53,198			612
Expenses:
	Management fees (including $1,749, $4,617 and $811 of non-cash stock-based compensation, respectively)			6,860			16,622			2,465
	General and administrative (including $30 , $68 and $11 of non-cash stock-based compensation, respectively)			1,775			5,219			501

		Total expenses		8,635			21,841			2,966

Income before other income (expense) and taxes				14,187			31,357			(2,354	)
Interest income from cash balances				233			1,073			583
Other income				42			42			—
Realized gain on sale of investments				10,016			10,014			—
Realized foreign currency gain				17			17			—
Realized loss on derivatives				(24	)		(24	)		—
Unrealized loss on currency hedges				(5,326	)		(9,020	)		—
Unrealized foreign currency remeasurement gain				4,306			7,702			—

Income before taxes				23,451			41,161			(1,771	)
Income tax provision				168			208			—

Net Income				23,283			40,953			(1,771	)
	Net income attributable to non-controlling interests			600			1,480			148

	Net income attributable to Starwood Property Trust, Inc.		$	22,683		$	39,473		$	(1,919	)

	Net income per share of common stock:
		Basic	$	0.47		$	0.83		$	(0.04	)

		Diluted	$	0.47		$	0.81		$	(0.04	)

	Weighted average number of shares of common stock outstanding:
		Basic		47,837,616			47,750,058			47,575,000

		Diluted		48,626,550			48,626,550			47,575,000

		Distributions declared per common share	$	0.33		$	0.80		$	0.11

														Total Starwood Property Trust, Inc. Stockholders' Equity

	Common Stock											Accumulated Other Comprehensive Income
	Common Stock					Additional Paid-In Capital			Accumulated Deficit								Non- controlling Interests			Total Equity
	Shares			Par Value		Additional Paid-In Capital			Accumulated Deficit								Non- controlling Interests			Total Equity
Balance at August 17, 2009 (Commencement of Operations)		100		$	—	$	1		$	—		$	—	$	1		$	—		$	1
Proceeds from public offering of common stock		46,575,000			466		931,034								931,500						931,500
Underwriting and offering costs							(57,588	)							(57,588	)					(57,588	)
Proceeds from private placement		1,000,000			10		19,990								20,000						20,000
Cancellation of shares		(100	)				(1	)							(1	)					(1	)
Stock-based compensation		8,800					2,421								2,421						2,421
Net loss										(3,017	)				(3,017	)		437			(2,580	)
Dividends declared, $0.11 per share										(5,349	)				(5,349	)					(5,349	)
Contribution from non-controlling interests																		50,855			50,855
Distribution to non-controlling interests																		(43,224	)		(43,224	)

Balance at December 31, 2009		47,583,800			476		895,857			(8,366	)		—		887,967			8,068			896,035

Stock-based compensation		351,084					4,685								4,685						4,685
Net income										39,473					39,473			1,480			40,953
Dividends declared, $0.80 per share										(38,901	)				(38,901	)					(38,901	)
Other comprehensive income, net													10,198		10,198						10,198
Contribution from non-controlling interests															—			2,580			2,580
Distribution to non-controlling interests															—			(896	)		(896	)

Balance at September 30, 2010		47,934,884		$	476	$	900,542		$	(7,794	)	$	10,198	$	903,422		$	11,232		$	914,654

Starwood Property Trust, Inc. and Subsidiaries

Condensed Consolidated Statements of Comprehensive Income (Loss)

(Unaudited, amounts in thousands)

Starwood Property Trust, Inc. and Subsidiaries

Condensed Consolidated Statement of Cash Flows

(Unaudited, amounts in thousands)

			Nine Months Ended September 30, 2010			For the Period from August 17, 2009 (Inception) Through September 30, 2009

Cash Flows from Operating Activities:
	Net Income		$	40,953		$	(1,771	)
	Adjustments to reconcile net income to net cash provided by/(used in) operating activities:
		Amortization of deferred financing costs		336			3
		Accretion of net discount on mortgage backed securities (MBS)		(4,418	)		(2	)
		Amortization of net deferred loan fees and discounts		(3,606	)		—
		Stock-based compensation		4,685			822
		Gain on sale of available-for-sale securities		(760	)		—
		Gain on sale of loans		(9,253	)		—
		Unrealized losses on currency hedges		9,020			—
		Unrealized remeasurement gain		(7,702	)		—
Changes in operating assets and liabilities:
	Related-party payable			1,666			1,685
	Accrued interest receivable, less purchased interest			(5,465	)		(772	)
	Receivable for securities sold			(9,828	)		—
	Other assets			(186	)		(1,072	)
	Accounts payable and accrued expenses			1,546			447
	Other liabilities			(2,685	)		281

Net cash provided by/(used in) operating activities				14,303			(379	)
Cash Flows from Investing Activities:
	Purchase of mortgage-backed securities			(140,472	)		(202,633	)
	Proceeds from sales of mortgage-backed securities			25,368			—
	Mortgage-backed securities principal paydowns			22,921			—
	Investment in loans			(801,586	)		—
	Loan maturities			114,717			—
	Proceeds from sale of loans			38,164			—
	Loan investment repayments			10,008			—
	Purchased interest on investments, net			(2,789	)		(253	)
	Contractual deposits			—			(5,000	)
	Investments in other investments			(15,028	)		—

Net cash used in investing activities				(748,697	)		(207,886	)
Cash Flows from Financing Activities:
	Borrowings from secured financing arrangements			283,960			171,579
	Proceeds from collateralized debt obligations			54,305			—
	Principal repayments on borrowings			(2,623	)		(72	)
	Payment of deferred financing costs			(2,885	)		(343	)
	Payment of dividends			(28,203	)		—
	Repurchase and retirement of shares			—			(1	)
	Proceeds from common stock offerings			—			951,500
	Payments of underwriting and offering costs			—			(29,622	)
	Contribution from non-controlling interests			2,580			50,855
	Distribution to non-controlling interests			(896	)		(42,918	)

Net cash provided by financing activities				306,238			1,100,978
Net decrease/increase in cash and cash equivalents				(428,156	)		892,713
Cash and cash equivalents, beginning of year				645,129			1

Cash and cash equivalents, end of period			$	216,973		$	892,714

Supplemental disclosure of cash flow information:
Cash paid for interest			$	9,213		$	86
Income taxes paid			$	208			—
Supplemental disclosure of non-cash investing and financing activities:
Dividends declared, not yet paid			$	16,047		$	5,349
Unsettled securities purchased			$	209			—
Capitalized interest			$	2,126			—
Transfer of CMBS from held-to-maturity to available-for-sale			$	259,828			—
Deferred offering costs			$	—		$	27,195

Starwood Property Trust, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements

September 30, 2010 (unaudited)

Starwood Property Trust, Inc. (together with its subsidiaries, the "Company") is a Maryland corporation that commenced operations ("Inception") on August 17, 2009 upon the completion of its initial public offering. The Company is focused primarily on originating, investing in, financing and managing commercial mortgage loans and other commercial real estate debt investments. The Company also invests in residential mortgage-backed securities and residential mortgage loans. The Company is externally managed and advised by SPT Management, LLC (the "Manager").

The Company is organized and conducts its operations to qualify as a real estate investment trust ("REIT") under the Internal Revenue Code of 1986, as amended (the "Code"). As such, the Company will generally not be subject to U.S. federal corporate income tax on that portion of its net income that is distributed to stockholders if it distributes at least 90% of its taxable income to its stockholders by prescribed dates and complies with various other requirements.

The Company is organized as a holding company that conducts its business primarily through three wholly-owned subsidiaries, SPT Real Estate Sub I, LLC, SPT TALF Sub I, LLC, and SPT Operations, LLC. The Company has formed joint ventures (the "Joint Ventures") with Starwood Hospitality Fund II ("Hotel II") and Starwood Opportunity Fund VIII ("SOF VIII") in accordance with the co-investment and allocation agreement with the Manager. These Joint Ventures are owned 75% (and controlled) by the Company and are therefore consolidated into the Company's consolidated financial statements.

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles ("GAAP") and include our accounts and those of our consolidated subsidiaries. All intercompany amounts have been eliminated. Certain information and footnote disclosures normally included in financial statements prepared under GAAP have been condensed or omitted pursuant to the instructions for Form 10-Q and Rule 10-01 of Regulation S-X. In the opinion of the Company's management, all adjustments (consisting of normal recurring adjustments) considered necessary for fair presentation of the Company's financial position, results of operations, comprehensive income, and cash flows have been made. The preparation of financial statements in conformity with GAAP requires the Company's management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates.

These unaudited condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in our Annual Report on Form 10-K for the period ended December 31, 2009, as filed with the Securities and Exchange Commission ("SEC"). The results of operations for the three and nine months ended September 30, 2010 are not necessarily indicative of the operating results for the full year.

A non-controlling interest in a consolidated subsidiary is defined as "the portion of the equity (net assets) in a subsidiary not attributable, directly or indirectly, to a parent". Non-controlling interests are required to be presented as a separate component of equity in the consolidated balance sheet. In

addition, the presentation of net income must attribute earnings to controlling and non-controlling interests.

The Company uses plain English when describing or referencing accounting standards in the notes to the financial statements. As a result, there may be no reference to particular accounting standards by name, standard number, or Accounting Standards Codification ("ASC") reference number.

The Company is a REIT focused on originating and acquiring real estate related debt investments and currently operates in one reportable segment.

GAAP requires that at the time of purchase, the Company designate debt securities as held-to-maturity, available-for-sale, or trading depending on its intent and ability to hold such securities to maturity. Held-to-maturity securities are stated at cost plus any premiums or discounts, which are amortized or accreted through the consolidated statements of income using the effective interest method. Securities that the Company does not hold for the purpose of selling in the near-term, but may dispose of prior to maturity, are designated as available-for-sale and are carried at estimated fair value with the net unrealized gains or losses recorded as a component of accumulated other comprehensive income loss in stockholders' equity. As of September 30, 2010, all of the Company's commercial mortgage backed securities ("CMBS") and residential mortgage backed securities ("RMBS") were designated as available for sale. In previous quarters, a portion of the CMBS was classified as held-to-maturity. However, the Company's strategy with respect to these investments has changed and the Company does not intend to hold these securities to maturity. Therefore, the Company elected to classify these securities as available-for-sale during the third quarter of 2010. In connection with this change, the Company recorded an unrealized gain on our available-for-sale securities of approximately $10.3 million, which is included in the condensed consolidated statements of other comprehensive income (loss), for the period ended September 30, 2010. to adjust these securities to fair value.

The designation of each security as held-to-maturity or available-for-sale involves management judgement which is subject to change. The change in judgement can have an impact on the accounting for the security and changes in its fair value.

The Company evaluates its available-for-sale and held-to-maturity securities for other-than-temporary impairment ("OTTI") at least quarterly. Securities are considered to be other-than-temporarily impaired when the estimated fair value of a security is less than amortized cost and (i) the Company intends to sell the security, (ii) it is more likely than not that the Company will be required to sell the security before recovery, or (iii) the Company does not expect to recover the entire amortized cost basis of the security. The evaluation of a security's estimated cash flows includes the following, as applicable: (1) review of the credit of the issuer or the borrower, (2) review of the credit rating of the security, (3) review of the key terms of the security, (4) review of the performance of the loan or underlying loans, including debt service coverage and loan-to-value ratios, (5) analysis of the value of the collateral for the loan or underlying loans, (6) analysis of the effect of local, industry, and

broader economic factors, and (7) analysis of historical and anticipated trends in defaults and loss severities for similar securities. If an OTTI has occurred, the carrying value of the security will be reduced to fair value, with the unrealized losses being charged against earnings as a loss on the consolidated statements of operations. For securities where the Company does not intend to sell and will not be forced to sell prior to maturity, only the credit component of the unrealized loss will be charged against earnings and the component of the loss related to factors other than credit will be recognized in other comprehensive income ("OCI").

The Company purchases and originates commercial real estate debt and related instruments (collectively, "Loans") generally to be held for investment and to maturity. Loans that are held for investment are carried at cost, net of unamortized loan fees, acquisition premiums or discounts, and other related costs, unless the loans are deemed impaired. Interest income is recognized using the effective interest method. Net deferred loan fees and origination and acquisition costs are recognized in interest income over the loan term as a yield adjustment using the effective interest method. Loans that the Company plans to sell or liquidate in the near term will be held at the lower of cost or fair value. As of September 30, 2010, all of the Company's Loans were designated as held for investment.

The Company must periodically evaluate each of its Loans for possible impairment. Impairment is indicated when it is deemed probable that the Company will not be able to collect all amounts due according to the contractual terms of the Loan. If a Loan were determined to be impaired, the Company would record an allowance to reduce the carrying amount of the Loan to its estimated fair value through a charge to the provision for loan losses. Impairment on these Loans is measured by comparing a valuation based on discounted cash flows to the carrying value of the respective Loan. These valuations require significant judgments, which include assumptions regarding capitalization rates, leasing, creditworthiness of major tenants, occupancy rates, availability of financing, exit plans, loan sponsorship, actions of other lenders, current credit spreads and other factors deemed necessary by the Company's management. Actual losses, if any, could ultimately differ from these estimates.

Interest income is accrued based on the outstanding principal amount of the investment security or loan and the contractual terms. Discounts or premiums associated with the purchase of investments are accreted or amortized, respectively, into interest income on an effective yield or "interest" method, based on expected cash flows through the expected maturity date of the security. Depending on the nature of the investment, changes to expected cash flows may result in a prospective change to yield or a retrospective change, which would include a catch up adjustment. Upon settlement of securities or loan payoff, the excess (or deficiency) of net proceeds over the net carrying value of such security or loan is recognized as a gain (or loss) in the period of settlement. Investment security transactions are recorded on the trade date.

The Company's assets and liabilities denominated in foreign currencies are translated into U.S. dollars using foreign currency exchange rates at the end of the reporting period. Income and expenses

are translated at the approximate weighted average exchange rates for each reporting period. At September 30, 2010, the functional currency of all investments denominated in foreign currencies was the U.S. dollar. Accordingly, effects of translating the assets, liabilities and income of the Company's foreign investments are included in unrealized foreign currency remeasurement gain in the statements of operations.

Financial instruments that potentially subject the Company to concentrations of credit risk consist primarily of cash investments, single asset CMBS, loan investments and interest receivable. The Company may place cash investments in excess of insured amounts with high quality financial institutions. The Company performs an ongoing analysis of credit risk concentrations in its investment portfolio by evaluating exposure to various markets, underlying property types, contract terms, tenant mix and other credit metrics.

GAAP provides the disclosure requirements for derivatives and hedging activities with the intent to provide users of financial statements with an enhanced understanding of: (a) how and why an entity uses derivative instruments, (b) how the entity accounts for derivative instruments and related hedged items, and (c) how derivative instruments and related hedged items affect an entity's financial position, financial performance, and cash flows. Further, the Company must provide qualitative disclosures that explain its objectives and strategies for using derivatives, as well as quantitative disclosures about the fair value of and gains and losses on derivative instruments, and disclosures about credit-risk-related contingent features in derivative instruments.

As required by GAAP, the Company records all derivatives on the balance sheet at fair value. The accounting for changes in the fair value of derivatives depends on the intended use of the derivative, whether the Company has elected to designate a derivative in a hedging relationship and apply hedge accounting and whether the hedging relationship has satisfied the criteria necessary to apply hedge accounting. Derivatives designated and qualifying as a hedge of the exposure to changes in the fair value of an asset, liability, or firm commitment attributable to a particular risk, such as interest rate risk, are considered fair value hedges. Derivatives designated and qualifying as a hedge of the exposure to variability in expected future cash flows, or other types of forecasted transactions, are considered cash flow hedges. Derivatives may also be designated as hedges of the foreign currency exposure of a net investment in a foreign operation. Hedge accounting generally provides for the matching of the timing of gain or loss recognition on the hedging instrument with the recognition of the changes in the fair value of the hedged asset or liability that are attributable to the hedged risk in a fair value hedge or the earnings effect of the hedged forecasted transactions in a cash flow hedge. The Company may enter into derivative contracts that are intended to economically hedge certain of its risk, even though hedge accounting does not apply or the Company elects not to apply hedge accounting. In such cases, changes in the fair value of the derivatives are recorded in earnings.

Costs incurred in connection with secured financing are capitalized and amortized over the respective loan terms as a component of interest expense. As of September 30, 2010, the Company had approximately $2.9 million of capitalized financing costs, net of amortization. For the three and nine months ended September 30, 2010, approximately $216,000 and $336,000, respectively, of amortization was included in interest expense on the statements of operations. As of September 30, 2009, the Company had approximately $340,000 of capitalized financing costs, net of amortization. For the period ended September 30, 2009, approximately $3,000 of amortization was included in interest expense on the statements of operations.

The Company has elected to be taxed as a REIT and intends to comply with the Code with respect thereto. Accordingly, the Company will not be subject to federal income tax to the extent of its dividends to stockholders as long as certain asset, income and stock ownership tests are met. Many of these requirements are technical and complex and if the Company fails to meet these requirements it may be subject to federal, state, and local income tax and penalties.

The Company formed a taxable REIT subsidiary ("TRS") in 2010 that will be subject to federal and state income taxes as a domestic C corporation based upon its income. For the three and nine month periods ended September 30, 2010, the Company's taxable REIT subsidiary recorded $168,000 and $208,000, respectively, of income tax expense. There was no income tax for the period ended September 30, 2009.

The Company classified all CMBS and RMBS investments as available-for-sale. The CMBS and RMBS classified as available-for-sale are accounted for at fair value with changes in fair value recorded in accumulated other comprehensive income and are utilized by the Company as an alternative to its available cash that has not been deployed while the Company identifies appropriate investments. The table below summarizes the weighted average coupon, rating and life of the Company's investments in mortgage backed securities available for sale as of September 30, 2010:

The fair value of any individual securities included in the total above whose value was below its respective cost basis has been below their respective cost basis for less than 12 months. As of

September 30, 2010, the total unrealized loss less than 12 months on individual securities was approximately $1.0 million.

The Company has allocated an amount that at all times can be no greater than 10% of the Company's total assets to be invested in RMBS with expected modified durations on each of the individual securities of 15 months or less and less than 12 months in the aggregate. The Company has engaged a third party manager who specializes in RMBS to execute the purchase of RMBS. As of September 30, 2010, approximately $77.2 million, or 98.0%, of the RMBS are variable rate and pay interest at LIBOR plus a weighted average spread of 0.36%. The Company purchased all of the RMBS at a discount that will be accreted into income over the expected remaining life of the security, which in all cases is less than 15 months. The majority of the income from this strategy is earned from the accretion of these discounts. As of September 30, 2009, there were no RMBS.

The following table summarizes the weighted average coupon, rating and life of the Company's investments in CMBS accounted for at amortized cost based on the book values as December 31, 2009 (there were no mortgage-backed securities classified as held-to-maturity as of September 30, 2010):

The Company's investments in multi-asset CMBS were acquired through a joint venture in which the Company owns a 75% controlling interest and which the Company is required to consolidate under GAAP. The majority of loans backing the CMBS investments are fixed rate instruments. Approximately $13.4 million, or 5%, of the CMBS are variable rate and pay interest at LIBOR plus a weighted average spread of 1.30%.

The Company's investments in mortgages and loans are accounted for at amortized cost. The following table summarizes the Company's investments in mortgages and loans as of September 30, 2010 and December 31, 2009.

For the nine months ended September 30, 2010, the Company originated and acquired loans held for investment as follows:

The Company's investment activity for the nine-months ended September 30, 2010 included the following significant items:

All loans were paying in accordance with their terms as of September 30, 2010 and the asset management individual loan review process did not note any issues indicating impairment or requiring further evaluation. Therefore, no allowance for loan losses was deemed necessary as of September 30, 2010.

In January 2010, the Company committed $6.3 million to acquire a 5.6% interest in a venture formed to acquire assets of a commercial real estate debt management and servicing business primarily for the opportunity to participate in debt opportunities arising from the venture's special servicing business (the "Participation Right"). In May 2010, the Company made an additional $3.4 million commitment to the venture to maintain at least a 5% ownership and its corresponding Participation Right. Because the Company does not have control or significant influence over the venture, the investment is accounted for under the cost method. As of September 30, 2010, the Company had funded $6.0 million of its commitment. A member of the Company's board of directors has a $50,000 investment in the same venture.

Between January and September of 2010, the Company purchased a total of $9.0 million of publicly traded equity securities that are classified as available for sale and carried at fair value with changes in fair value recorded to other comprehensive loss. As of September 30, 2010, these marketable securities have an unrealized gain of $0.7 million.

On August 28, 2009 and September 25, 2009, the Company entered into multiple Federal Reserve Bank of New York Term Asset-backed Securities Lending Facilities ("TALF") through a joint venture with SOF VIII. The TALF loans are non-recourse, bear a fixed interest rate and mature five years from the loan closing dates. The loans are collateralized by the Company's multi-asset CMBS investments, which are held in a Master TALF Collateral Account and are under the control of the lender until the loan is satisfied.

Principal repayments are due on the TALF financing when principal is collected on the underlying CMBS securities, which principal can be paid off earlier or later than expected based on certain market factors including asset sales or loan defaults. As of September 30, 2010, the Company had no anticipation of early principal repayments or loan defaults of the underlying CMBS.

On March 31, 2010, the Company entered into a Master Repurchase and Securities Contract (the "Repurchase Agreement") with Wells Fargo Bank, National Association ("Wells Fargo"). The Repurchase Agreement is secured by approximately $400 million of the diversified loan portfolio (the "TIAA Assets") purchased from Teachers Insurance and Annuity Association of America on February 26, 2010. The Repurchase Agreement provides for asset purchases of up to $280 million (the "Facility").

Advances under the Repurchase Agreement accrue interest at a per annum pricing rate equal to the sum of (i) 30 day LIBOR plus (ii) the pricing margin of 3.0%. During the existence of an event of default (as defined in the Repurchase Agreement), interest accrues at the default rate, which is equal to the pricing rate plus 4.0%. The maturity date of the Repurchase Agreement is May 31, 2013. The Facility allowed for advances through May 31, 2010. As of September 30, 2010, $276.4 million was outstanding under the Facility.

On August 6, 2010, the Company entered into a Master Repurchase and Securities Contract (the "Second Repurchase Agreement") with Wells Fargo. The Second Repurchase Agreement will be used by the Company to finance the acquisition or origination of commercial mortgage loans (and participations therein) and mezzanine loans. The Second Repurchase Agreement provides for asset purchases by the Company of up to $350 million (the "Second Facility").

Advances under the Second Repurchase Agreement accrue interest at a per annum pricing rate equal to the sum of 30 day LIBOR plus a margin of between 1.75% and 6.0% depending on the type of asset being financed under the Second Facility. During the existence of an event of default (as defined in the Second Repurchase Agreement), interest accrues at the default rate, which is equal to the pricing rate plus 4.0%. The initial maturity date of the Second Facility is August 6, 2013, subject to two one year extension options, each of which may be exercised by the Company upon the satisfaction of certain conditions set forth in the Second Repurchase Agreement. The Second Purchase Agreement is either partial or full recourse to the Company based upon the type of asset being financed on the Facility. As of September 30, 2010, $5.0 million was outstanding under the Second Facility.

The following table represents our five-year principal repayments schedule for the secured financings assuming no early prepayments or defaults and including expected extensions of the underlying CMBS assets and the Facility and Second Facility (excludes collateralized debt obligation in securitization trust, Refer to Footnote 7 for discussion).

In August 2010, the Company participated in a commercial mortgage securitization which generated non-recourse match funded financing for the Company with an effective cost of funds of approximately 3.5%. The Company separated five mortgage loans with an aggregate face amount of $178 million into senior and junior loans. It contributed the five senior loans, or A notes (the "Contributed Loans"), with a face amount of approximately $84 million to the securitization trust and received approximately $92 million in proceeds, while retaining $94 million of junior interests. The Contributed Loans are secured by office, retail and industrial properties and have remaining maturities of between four and seven years.

The secured financing liability relates to two of the Contributed Loans that were securitized but did not qualify for sale accounting under GAAP.

As of September 30, 2010, the carrying amount of the loans pledged to the securitization trust was $50.3 million and the related liability of the securitization trust was $54.3 million.

For the other three Contributed Loans, "effective control" was surrendered and the loans contributed to the securitization trust qualified for sales treatment under GAAP. As of September 30, 2010, the sale of these loans resulted in a gain of $9.3 million, which is included in realized gain on the sale of investments in the consolidated statements of operations.

The Company is exposed to certain risks arising from both its business operations and economic conditions. The Company principally manages its exposures to a wide variety of business and operational risks through management of its core business activities. The Company manages economic risks, including interest rate, liquidity, and credit risk primarily by managing the amount, sources, and duration of its debt funding and the use of derivative financial instruments. Specifically, the Company enters into derivative financial instruments to manage exposures that arise from business activities that result in the receipt or payment of future known and uncertain cash amounts, the value of which are determined by interest rates. The Company's derivative financial instruments are used to manage differences in the amount, timing, and duration of the Company's known or expected cash receipts and its known or expected cash payments principally related to the Company's investments and borrowings.

The Company's objectives in using interest rate derivatives are to add stability to interest expense and to manage its exposure to interest rate movements. To accomplish this objective, the Company primarily uses interest rate swaps as part of its interest rate risk management strategy. Interest rate swaps designated as cash flow hedges involve the receipt of variable amounts from a counterparty in exchange for the Company making fixed-rate payments over the life of the agreements without exchange of the underlying notional amount.

In connection with the Repurchase Agreement, the Company entered into an interest rate swap with Deustche Bank AG in March 2010 which corresponds to the maturities of the loans financed by the Facility to effectively fix borrowing costs at 4.155% for the term of the Facility. The interest rate swap has a notional amount of $278.7 million which amortizes to match the expected loan principal, and terminates on February 5, 2013. Under the agreement, the Company will pay a monthly coupon at a fixed rate of 1.155% of the notional amount to the counterparty and receive floating rate LIBOR. As of September 30, 2010, the Company's interest rate swap had a current notional amount of $275.8 million.

The effective portion of changes in the fair value of derivatives designated and that qualify as cash flow hedges is recorded in Accumulated Other Comprehensive Income and is subsequently reclassified into earnings in the period that the hedged forecasted transaction affects earnings. During the three and nine months ended September 30, 2010, such derivatives were used to hedge the variable cash flows associated with forecasted borrowings expected to be made under the Repurchase Agreement. The ineffective portion of the change in fair value of the derivatives is recognized directly in earnings. During the three and nine months ended September 30, 2010 the Company recorded no hedge ineffectiveness in earnings.

Amounts reported in accumulated other comprehensive income related to derivatives will be reclassified to interest expense as interest payments are made on the Company's variable-rate debt. Over the next twelve months, the Company estimates that an additional $1.9 million will be reclassified as an increase to interest expense. The Company is hedging its exposure to the variability in future cash flows for forecasted transactions over a maximum period of 28 months.

Derivatives not designated as hedges are derivatives that do not meet the criteria for hedge accounting under GAAP or which the Company has elected not to designate as hedges. The Company does not use these derivatives for speculative purposes but are instead used to manage the Company's exposure to foreign exchange rate movements.

During the three and nine months ended September 30, 2010 the Company entered into a series of forward contracts whereby the Company agrees to sell an amount of British pound sterling ("GBP") for an agreed upon amount of USD at various dates through October of 2013. These forward contracts were executed to economically fix the USD amount of GBP-denominated cash flows expected to be received by the Company related to the Company's GBP-denominated loan investments. Changes in the fair value of derivatives not designated in hedging relationships are recorded directly in earnings and were equal to $5.3 million of losses for the three months ended September 30, 2010. As of September 30, 2010, the Company had 18 FX Forward derivatives with a total notional of GBP 101.9 million that were not designated as hedges in qualifying hedging relationships.

The table below presents the fair value of the Company's derivative financial instruments as well as their classification on the balance sheet as of September 30, 2010 and December 31, 2009.

The table below presents the effect of the Company's derivative financial instruments on the statement of operations for the three and nine months ended September 30, 2010.

Cash flow hedges impact for the three months ended September 30, 2010:
($'s in thousands)

Cash flow hedges impact for the nine months ended September 30, 2010:
($'s in thousands)

Non-Designated derivatives impact for the three months ended September 30, 2010:

The Company entered into a management agreement (the "Management Agreement") with its Manager upon closing of its initial public offering, which provides for an initial term of three years with automatic one-year extensions thereafter unless terminated as described below. Under the Management Agreement, the Manager, subject to the oversight of our board of directors, is required to manage the day-to-day activities of the Company, for which the Manager receives a base management fee and is eligible for an incentive fee and stock awards. The Manager is also entitled to charge the Company for certain expenses incurred on behalf of the Company, as described below.

In accordance with the Management Agreement, the Company pays the Manager an annual base management fee calculated as 1.5% per annum of stockholders' equity less adjustments for unrealized gains (losses) and other non-cash items affecting stockholders' equity and less any common stock repurchased since inception. These fees are payable quarterly in arrears and adjustments shall be made at the end of each calendar year to reflect the actual management fees payable for the year. For the three and nine month periods ended September 30, 2010, approximately $3.4 million and $10.3 million, respectively, was incurred for base management fees, of which $3.5 million was payable as of September 30, 2010. For the period ended September 30, 2009, approximately $1.7 million was incurred and payable for base management fees.

The Manager is entitled to an incentive fee with respect to each calendar quarter based on annualized Core Earnings, as defined below. The incentive fee is calculated as 20% of the excess of Core Earnings over 8% of the weighted average shares outstanding times the weighted average public offering issue price. The incentive fee first becomes payable upon completion of four successive quarters of CORE Earnings exceeding the 8% threshold in the aggregate. Core Earnings is a non-GAAP measure defined as GAAP net income (loss) excluding non-cash equity compensation expense, the incentive fee, unrealized gains, losses, or other non-cash items. The incentive fee shall be payable one-half in common stock so long as the ownership of shares by the Manager does not exceed the 9.8% stock ownership limit set forth in the Company's articles of incorporation. The remainder of the incentive fee will be payable in cash. As of September 30, 2010, $1.6 million has been accrued relating to the earnings for the three months ending September 30, 2010 which are above the 8% hurdle noted above and is included in related party payable on the condensed consolidated balance sheets. There was no incentive fee accrual for the period ended September 30, 2009.

The Company is required to reimburse the Manager for operating expenses incurred by the Manager on behalf of the Company. In addition, pursuant to the terms of the Management Agreement, the Company is required to reimburse the Manager for the cost of legal, tax, consulting, auditing and other similar services rendered for the Company by the Manager's personnel provided that such costs are no greater than those that would be payable if the services were provided by an independent third party. The expense reimbursement is not subject to any dollar limitations but is subject to review by the Company's board of directors. For the three and nine month periods ended September 30, 2010, approximately $409,000 and $1.2 million, respectively, was incurred for compensation and other reimbursable expenses, of which approximately $185,000 was payable as of September 30, 2010. For the period ended September 30, 2009, approximately $30,000 was incurred and payable for compensation and other reimbursable expenses.

After the initial three-year term, the Company can terminate the Management Agreement without cause, as defined in the Management Agreement, with an affirmative two-thirds vote by the Company's

independent directors and 180 days written notice to the Manager. Upon termination without cause, the Manager is due a termination fee equal to three times the sum of the average annual base management fee and incentive fee earned by the Manager over the preceding eight calendar quarters. No termination fee is payable if the Manager is terminated for cause, as defined in the Management Agreement, which can be done at any time with 30 days written notice from the Company's board of directors.

The Company's authorized capital stock consists of 100,000,000 shares of preferred stock, $0.01 par value per share, and 500,000,000 shares of common stock, $0.01 par value per share.

The Company declared a dividend of $0.22 per share of common stock for the quarter ended March 31, 2010 on March 4, 2010. The dividend was paid on April 15, 2010 to common stockholders of record as of March 31, 2010. The Company also declared a dividend of $0.25 per share of common stock for the quarter ended June 30, 2010. The dividend was paid on July 15, 2010 to common stockholders of record as of June 30, 2010. The Company further declared a dividend of $0.33 per share of common stock for the quarter ended September 30, 2010. The dividend was paid on October 15, 2010 to common stockholders of record as of September 30, 2010. On November 10, 2010, the Company declared a dividend of $0.40 per share of common stock for the quarter ended December 31, 2010. The dividend is payable on January 17, 2011 to common stockholders of record as of December 31, 2010.

The Company declared dividends of $0.01 and $0.10 per share of common stock for the third and fourth quarters of 2009, respectively, on September 18, 2009. The dividends were paid January 29, 2010, to common stockholders of record on October 31, 2009 and December 30, 2009, respectively.

The Company has reserved an aggregate of 3,112,500 shares of common stock for issuance under the Starwood Property Trust, Inc. Equity Plan and Starwood Property Trust, Inc. Manager Equity Plan and an additional 100,000 shares of common stock for issuance under the Starwood Property Trust, Inc. Non-Executive Director Stock Plan. These plans provide for the issuance of restricted stock or restricted stock units. The holders of awards of restricted stock or restricted stock units will be entitled to receive dividends or "distribution equivalents," which will be payable at such time dividends are paid on outstanding shares.

The Company granted each of its four independent directors 2,200 restricted shares concurrently with its initial public offering, with a total fair value of approximately $175,000. The grant will vest ratably in three annual installments on each of the first, second, and third anniversaries of the grant date, subject to the director's continued service. In addition, effective August 19, 2010, the Company granted each of its four independent directors an additional 1,000 restricted shares, with a total fair value of approximately $75,000. The grant will vest in one annual installment on the first anniversary of the grant, subject to the director's continued service. For the three and nine months ended September 30, 2010, approximately $30,000 and $52,000, respectively, was included in general and

administrative expense related to the grants. For the period ended September 30, 2009, approximately $7,000 was included in general and administrative expense related to the grants.

In August 2009, the Company granted 1,037,500 restricted stock units with a fair value of approximately $20.8 million at the grant date to the Manager under the Manager Equity Plan. The grant will vest ratably in quarterly installments over three years beginning on October 1, 2009. 86,458 shares vest each quarter and for the three and nine month periods ended September 30, 2010, approximately $1.7 million and $4.6 million, respectively, were included in management fees related to this grant. On the one year anniversary of the vesting start date, 345,832 shares were issued to the Manager. For the period ended September 30, 2009, approximately $811,000 was included in management fees related to this grants.

The Company granted to an employee 5,000 restricted stock units with a fair value of $100,000 under the Starwood Property Trust, Inc. Equity Plan in August 2009. The award was scheduled to vest ratably in quarterly installments over three years beginning on October 1, 2009. Upon the departure of this employee, the Company issued 1,250 shares of its common stock relating to the vested portion of the award, while the remaining 3,750 unvested units were forfeited. For the three and nine month periods ended September 30, 2010, approximately $0 and $16,000, respectively, was included in general and administrative expense related to this grant. For the period ended September 30, 2009, approximately $4,000 was included in general and administrative expense related to this grant.

Net income per share for the three and nine month periods ended September 30, 2010 is computed as follows (amounts in thousands except share and per share):

GAAP establishes a hierarchy of valuation techniques based on the observability of inputs utilized in measuring financial instruments at fair values. GAAP establishes market-based or observable inputs as the preferred source of values, followed by valuation models using management assumptions in the absence of market inputs. The three levels of the hierarchy under GAAP are described below:

The Company anticipates that a significant portion of its assets subject to these disclosure requirements, and carried at fair value on a recurring basis, will fall in Level II in the valuation hierarchy.

Any changes to the valuation methodology will be reviewed by the Company's management to ensure the changes are appropriate. The methods used by the Company may produce a fair value calculation that may not be indicative of net realizable value or reflective of future fair values. Furthermore, while the Company anticipates that its valuation methods will be 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 reporting date. The Company will use inputs that are current as of the measurement date, which may include periods of market dislocation, during which price transparency may be reduced.

The following table presents the Company's financial instruments carried at fair value on a recurring basis in the consolidated balance sheet as of September 30, 2010.

GAAP requires disclosure of fair value information about financial instruments, whether or not recognized in the financial statements, for which it is practical to estimate the value. In cases where quoted market prices are not available, fair values are based upon the estimation of discount rates to estimated future cash flows using market yields or other valuation methodologies. Considerable judgment is necessary to interpret market data and develop estimated fair value. Accordingly, fair values are not necessarily indicative of the amount the Company could realize on disposition of the financial instruments. The use of different market assumptions or estimation methodologies could have a material effect on the estimated fair value amounts.

The fair value of cash and cash equivalents, accrued interest and accounts payable are presented at carrying value, which approximates their fair value due to their short term nature. CMBS and RMBS securities are valued by reviewing broker quotes from dealers in those securities as well as other available market data sources. Discounted cash flows, credit and tenant review as well as other quantitative and qualitative factors are evaluated to determine the fair value of our loan portfolio.

The fair value of secured financing facilities is determined based on projected future discounted cash flows, current interest rates, assessment of the yield curve environment and credit analysis of the Company's credit.

The following table presents the fair value of all of the Company's financial instruments not carried at fair value on the consolidated balance sheet as of September 30, 2010.

In connection with the Company's initial public offering, the Company is required to pay $27.2 million of underwriters' fees if Core Earnings exceed an 8% performance threshold over four consecutive quarters as defined in the purchase agreement entered into with the underwriters. Based on the Company's original and current business plan, it expects to achieve this level of earnings. Therefore, the Company recorded a deferred liability and an offsetting reduction in additional paid-in capital for the full $27.2 million.

The Company has unfunded commitments totaling $3.7 million related to an investment, please see Note 5 for additional information.

Management is not aware of any other contractual obligations, legal proceedings, or any other contingent obligations incurred in the normal course of business that would have a material adverse effect on the Company's financial statements.

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations.

The following Management's Discussion and Analysis of Financial Condition and Results of Operations should be read in conjunction with the information included elsewhere in this Quarterly Report on Form 10-Q and in the Company's Annual Report on Form 10-K for the year ended December 31, 2009. This description contains forward-looking statements that involve risks and uncertainties. Actual results could differ significantly from the results discussed in the forward-looking statements due to the factors set forth in "Risk Factors" and elsewhere in this Quarterly Report on Form 10-Q and in the Company's Annual Report on Form 10-K for the year ended December 31, 2009.

Starwood Property Trust, Inc. (together with its subsidiaries, the "Company") is a Maryland corporation that commenced operations on August 17, 2009 upon completion of our initial public offering. We are focused on originating, investing in, and financing and managing commercial mortgage loans and other commercial real estate debt investments, commercial mortgage-backed securities ("CMBS"), and other commercial real estate-related debt investments. We also invest in residential mortgage loans and residential mortgage-backed securities ("RMBS"). We collectively refer to commercial mortgage loans, other commercial real estate debt investments, CMBS, other commercial real estate-related debt investments and residential mortgage loans as our target assets. In addition, the Company makes certain short term investments in RMBS that are used by the Company as an alternative to its available cash that has not been deployed while the Company identifies appropriate investments.

Our objective is to provide attractive risk adjusted returns to our investors over the long term, primarily through dividends and secondarily through capital appreciation. We intend to employ leverage, to the extent available, to fund the acquisition of our target assets and to increase potential returns to our stockholders. We are organized as a holding company that conducts its business primarily through three wholly-owned subsidiaries, SPT Real Estate Sub I, LLC, SPT TALF Sub I, LLC, and SPT Operations, LLC. We have formed joint ventures (the "Joint Ventures") with Starwood Hospitality Fund II and Starwood Opportunity Fund VIII in accordance with the co-investment and allocation agreement with SPT Management, LLC (our "Manager"). Each Joint Venture is owned 75% by us and is consolidated into our consolidated financial statements. As of September 30, 2010, the only assets held by the Joint Ventures were a net $31.4 million investment in AAA rated class A2 CMBS financed through the Term Asset-Backed Securities Loan Facility ("TALF"). A separate asset held in a joint venture (a net $11.2 million investment in a first mortgage in Avon, Colorado) was repaid as of September 30, 2010.

Since the closing of our initial public offering in August 2009, we have focused primarily on opportunities that exist in the U.S. commercial mortgage loan, commercial real estate debt, and CMBS and RMBS markets. As market conditions change over time, we may adjust our strategy to take advantage of changes in interest rates and credit spreads as well as economic and credit conditions. We believe that the diversification of our portfolio of assets, our expertise among the target asset classes, and the flexibility of our strategy will position us to generate attractive risk-adjusted returns for our stockholders in a variety of assets and market conditions.

For the nine months ended September 30, 2010, we had entered into agreements or consummated transactions representing net investments or commitments to invest approximately $958.9 million. Our primary business is originating and acquiring commercial mortgage related loans and during the nine months ended September 30, 2010 we acquired and originated commercial mortgage loans with an

original carry value of approximately $803.3 million. We also invested $18.5 million in CMBS, $122.1 million in RMBS and $15.0 million in other investments. During the nine months ended September 30, 2010, we entered into two separate master repurchase and securities contracts (each, a "Repurchase Agreement") with Wells Fargo Bank, National Association ("Wells Fargo"). The first Repurchase Agreement, which closed on March 31, 2010, has been fully drawn and provided $280 million of secured financing for the Company. The second Repurchase Agreement, which closed on August 6, 2010, provides for the purchase or origination by the Company of up to $350 million of commercial mortgage loans (and participations therein) and mezzanine loans. As of September 30, 2010, $5.0 million has been drawn against this facility.

The following table sets forth certain information regarding our investment portfolio as of September 30, 2010:

Our loan and mortgage backed securities portfolio at September 30, 2010 is diversified by property type and US geographic region as follows:

Collateral Property Type					Geographic Location

Hospitality	24.3	%	32.7	%	Northeast	10.0	%	14.1	%
Industrial	7.5	%	26.5	%	Mid-Atlantic	10.1	%	14.8	%
Office	29.3	%	18.0	%	Southeast	12.8	%	35.9	%
Retail	29.5	%	16.2	%	Southwest	7.5	%	5.3	%
Multifamily	8.8	%	5.1	%	Midwest	31.4	%	8.7	%
Other	0.5	%	1.2	%	West	15.8	%	17.2	%
Mixed Use	0.1	%	0.3	%	Other	12.4	%	4.0	%

	100.0	%	100.0	%		100.0	%	100.0	%

On November 10, 2010, the Company declared a dividend of $0.40 per share of common stock for the quarter ended December 31, 2010. The dividend is payable on January 17, 2011 to common stockholders of record as of December 31, 2010.On August 9, 2010, we declared a dividend of $0.33 per share of common stock for the quarter ended September 30, 2010, which was paid on October 15, 2010 to common stockholders of record as of September 30, 2010. On May 6, 2010, we declared a dividend of $0.25 per share of common stock for the quarter ended June 30, 2010, which was paid on July 15, 2010 to common stockholders of record as of June 30, 2010. On March 4, 2010, we declared a dividend of $0.22 per share of common stock for the quarter ended March 31, 2010, which was paid on April 15, 2010 to common stockholders of record as of March 31, 2010. We also declared a dividend of

$0.10 per share of common stock for the quarter ended December 31, 2009, which was paid on January 29, 2010 to common stockholders of record as of December 30, 2009.

The Company declared dividends of $0.01 and $0.10 per share of common stock for the third and fourth quarters of 2009, respectively, on September 18, 2009. The dividends were paid on January 29, 2010, to common stockholders of record on October 31, 2009 and December 30, 2009, respectively.

Refer to the section of our Annual Report on Form 10-K for the year ended December 31, 2009 entitled "Management's Discussion and Analysis of Financial Condition and Results of Operations—Critical Accounting Policies" for full discussion of our critical accounting policies.

We began our principal operations on August 17, 2009. Although we have made substantial progress in deploying the proceeds of our initial public offering and private placement transactions, we have proceeds available from existing financings as well as expected future financing proceeds to be further deployed. Results for the initial period of our operations may not be indicative of the results we expect when our investment strategy has been fully implemented.

Net income attributable to Starwood Property Trust, Inc. for the three and nine month periods ended September 30, 2010 was approximately $22.7 million and $39.5 million respectively, or $0.47 and $0.83, respectively, per weighted average share of basic common stock ($0.47 and $0.81 diluted). We earned investment income of approximately $27.8 million and $63.2 million, respectively, and incurred approximately $5.0 million and $10.0 million, respectively, in interest expense, for net investment income of approximately $22.8 million and $53.2 million, respectively, for the three and nine month periods ended September 30, 2010. Approximately $0.6 million and $1.5 million, respectively, of the net investment income was attributable to non-controlling interests. In addition, we earned approximately $0.2 million and $1.1 million, respectively, in interest income on cash balances.

For the three and nine month periods ended September 30, 2010, our non-investment expenses totaled $8.6 million and $21.8 million, respectively, and consisted of $3.4 and $10.3 million of base management fees payable to our Manager, $1.6 and $1.6 million of accrued incentive fee, $1.8 and $4.7 million of non-cash stock-based expense related to the amortization of grants issued to our Manager upon completion of our initial public offering, and $1.8 and $5.2 million of other general and administrative expenses. The other general and administrative expense includes insurance, professional fees, officer compensation costs, and general overhead costs for the Company. There was no incentive management fee incurred during the nine months ended September 30, 2010.

Our net loss attributable to common shareholders for the period August 17, 2009 (Inception) through September 30, 2009 was approximately $1.9 million or $0.04 per weighted average common share (basic and diluted). We earned investment income on our portfolio of CMBS of approximately $865,000 and incurred approximately $253,000 of interest expense, for a net interest margin of approximately $612,000. In addition, we earned approximately $583,000 in interest income on cash balances.

For the period August 17, 2009 through September 30, 2009, our non-investment expenses totaled $3.0 million and consisted of $1.7 million of base management fees payable to our Manager, $0.8 million of non-cash stock-based expense related to the amortization of grants issued to our Manager upon completion of our initial public offering, and $0.5 million of other general and administrative expenses. The other general and administrative expense includes insurance, professional fees, employee compensation costs, and general overhead costs for the Company. There was no incentive management fee incurred for the period ended September 30, 2009.

Cash and cash equivalents were $217.0 million as of September 30, 2010, down from $645.1 million as of December 31, 2009. The $428.1 million decrease was primarily attributable to investment activity during the nine months ended September 30, 2010 of $748.7 million. Financing activities provided cash of $306.2 million and operating activities provided cash of $14.3 million during the nine months ended September 30, 2010.

Net cash provided by operating activities for the nine months ended September 30, 2010 was approximately $14.3 million, including approximately $1.5 million of operating income attributable to non-controlling interests. The net income for the period was $41.0 million. Non-cash charges for stock-based compensation, amortization of deferred loan fees and discounts, amortization of deferred financing costs and amortization of net discount on MBS decreased cash by $3.0 million. The net change in operating assets and liabilities decreased cash flows by $15.0 million and consisted of a $0.5 million increase in accounts payable and accrued expenses, related party payable and other liabilities and a decrease in interest receivables, receivable for securities sold and other assets of $15.5 million. The net change in unrealized loss on currency hedges and remeasurement gain on foreign currency denominated assets of $1.3 million was offset by realized gains on the sale of loans of $9.3 million and realized gain on the sale of available-for-sale securities of $0.8 million.

Net cash used in investing activities for the nine months ended September 30, 2010 totaled $748.7 million and related primarily to the acquisition of new loans of $801.6 million, new mortgage-backed securities of $140.5 million, other investments of $15.0 million and purchased interest of $2.8 million offset by proceeds from sales of MBS of $25.4 million, principal repayments on loans and MBS of $10.0 million and $22.9 million, respectively, loan maturities of $114.7 million and proceeds from the sale of loans of $38.2 million.

Net cash provided by financing activities related primarily to the approximately $279.0 million of net proceeds from the drawdown of the first Repurchase Agreement, $5 million from the second Repurchase Agreement, and $54.3 million of net proceeds from the loans pledged to the securitization trust. In addition, net contributions from non-controlling interests were approximately $1.6 million offset by the payment of dividends to our shareholders of $28.2 million, deferred financing costs of $2.9 million and principal repayments on the borrowings of $2.6 million.

Cash and cash equivalents were $892.7 as of September 30, 2009. Financing activities provided cash of $1.1 billion, offset by cash used in operating activities of $0.4 million and investing activities of $207.9 million.

Net cash used by operating activities for the period ended September 30, 2009 was approximately $0.4 million, including approximately $0.1 million of operating income attributable to non-controlling interests. The net loss for the period was $1.8 million. Non-cash charges for stock-based compensation, amortization of discounts, and amortization of deferred financing costs increased cash by $0.8 million. Operating assets and liabilities increased cash flow by $0.6 million and consisted of $2.4 million increase from accounts payable and accrued expenses, related party payable and other liabilities offset by a decrease in interest receivable and other assets of $1.8 million.

Net cash used by investing activities for the period ended September 30, 2009 totaled $207.9 million and related primarily to the acquisition of mortgage-backed securities of $202.6 million, purchased interest of $$0.3 million, and contractual deposits of $5.0 million.

Net cash provided by financing activities for the period ended September 30, 2009 of $1.1 billion primarily related to the $951.5 million proceeds from common stock offerings and $171.6 million in proceeds from borrowings from secured financing arrangements. In addition, net contributions from non-controlling interests were approximately $7.9 million offset by $29.6 million for the payment of

underwriting and offering costs, deferred financing costs of $0.3 million and principal repayments on borrowings of $0.1 million.

Liquidity is a measure of our ability to meet potential cash requirements, including ongoing commitments to repay borrowings, fund and maintain our assets and operations, make distributions to our stockholders, and other general business needs. We will use significant cash to purchase our target assets, repay principal and interest on our borrowings, make distributions to our stockholders and fund our operations. Our primary sources of cash currently consist of payments of principal and interest we receive on our portfolio of assets, cash generated from our operations and financing arrangements such as the Repurchase Agreements with Wells Fargo Bank, National Association ("Wells Fargo").

We may, subject to maintaining our qualification as a REIT and our exemption under the Investment Company Act of 1940, as amended, also attempt to secure additional bank credit facilities (including term loans and revolving facilities), if available, to finance our assets and provide a funding source for future investments. We also expect to continue to invest in a number of our assets through co-investments with other investment vehicles managed by affiliates of our Manager and/or other third parties, which may allow us to pool capital to access larger transactions and diversify investment exposure.

As of September 30, 2010, we had cash and cash equivalents of $217.0 million, including $0.7 million related to borrower reserve funds maintained in an unrestricted account, as compared to $645.1 million of cash and cash equivalents as of December 31, 2009.

We closely monitor our liquidity position and believe that we have sufficient liquidity and access to liquidity to meet our financial obligations for the next 12 months.

Additional sources of liquidity we may use in the future include (i) repurchase agreements, (ii) private financing such as warehouse and bank credit facilities, (iii) securitizations, and (iv) public offerings of our equity or debt securities.

In addition, the Company has made certain short term investments in RMBS that are used by the Company as an alternative to its available cash that has not been deployed while the Company identifies appropriate investments. The Company has allocated to an amount that at all times can be no greater than 10% of the Company's total assets to be invested in RMBS with expected durations of 15 months or less and has engaged a third party manager who specializes in RMBS to execute the purchase of RMBS. As of September 30, 2010, the Company's investments in RMBS and CMBS classified as available for sale had a fair value of $78.8 million and $276.5 million respectively.

Repurchase agreements effectively allow us to borrow against loans and securities that we own. Under these agreements, we will sell our loans and securities to a counterparty and agree to repurchase the same loans and securities from the counterparty at a price equal to the original sales price plus an interest factor. During the term of the repurchase agreement, we receive the principal and interest on the related loans and securities and pay interest to the counterparty.

As of September 30, 2010, the Company has entered into two separate Repurchase Agreements with Wells Fargo. The first Repurchase Agreement closed on March 31, 2010 and provided for advances of up to $280 million based on an average advance rate of 70% of the approximately $400 million loan pool securing the facility under the first Repurchase Agreement. Advances under the first Repurchase Agreement accrue interest at LIBOR plus 3.0% and matures on May 13, 2013. The second Repurchase Agreement closed on August 6, 2010 and matures on August 6, 2013, subject to two one year extension options, each of which may be exercised by us upon the satisfaction of certain

conditions set forth in the second Repurchase Agreement. Advances under the second Repurchase Agreement accrue interest at LIBOR plus a margin of between 1.75% and 6.0% depending on the type of asset. As of September 30, 2010, $5.0 million has been drawn against this facility.

We intend to employ leverage, to the extent available, to fund the acquisition of our target assets and to increase potential returns to our stockholders. Although the type of leverage we deploy will be dependent on the underlying asset that is being financed, we intend to utilize leverage whose maturity is equal to or greater than the maturity of the underlying asset. In addition, we intend to mitigate against the risk of future interest rate increases on our borrowings through utilization of hedging instruments, primarily interest rate swap agreements.

The amount of leverage we will deploy for particular investments in our target assets will depend upon our Manager's assessment of a variety of factors, which may include the anticipated liquidity and price volatility of the assets in our investment portfolio, the potential for losses and extension risk in our portfolio, the gap between the duration of our assets and liabilities, including hedges, the availability and cost of financing the assets, our opinion of the creditworthiness of our financing counterparties, the health of the U.S. economy and commercial and residential mortgage markets, our outlook for the level, slope, and volatility of interest rates, the credit quality of our assets, the collateral underlying our assets, and our outlook for asset spreads relative to the LIBOR curve. Under our current Repurchase Agreement, our total leverage may not exceed 75%, excluding the TALF loans and related securities and adjusted to remove the impact of the consolidation of VIEs pursuant to GAAP.

Contractual obligations as of September 30, 2010 are as follows (amounts in thousands):

The table above does not include amounts due under our Management Agreement as those obligations, discussed below, do not have fixed and determinable payments.

Pursuant to the Management Agreement between our Manager and us, our Manager provides for the day-to-day management of our operations in exchange for the fees and other payments described below.

Base Management Fee. The base management fee is 1.5% of our stockholders' equity per annum and calculated and payable quarterly in arrears in cash. For purposes of calculating the management fee, our stockholders' equity means: (a) the sum of (1) the net proceeds from all issuances of our equity securities since inception (allocated on a pro rata daily basis for such issuances during the fiscal quarter of any such issuance), plus (2) our retained earnings at the end of the most recently completed calendar quarter (without taking into account any non-cash equity compensation expense incurred in current or prior periods), less (b) any amount that we pay to repurchase our common stock since inception. It also excludes (1) any unrealized gains and losses and other non-cash items that have impacted stockholders' equity as reported in our financial statements prepared in accordance with GAAP, and (2) one-time events pursuant to changes in GAAP, and certain non-cash items not otherwise described above, in each case after discussions between our Manager and our independent directors and approval by a majority of our independent directors. As a result, our stockholders' equity, for purposes of calculating the management fee, could be greater or less than the amount of stockholders' equity shown on our financial statements.

Incentive Fee. From August 17, 2009 (the effective date of the Management Agreement), our Manager is entitled to be paid the incentive fee described below with respect to each calendar quarter (or part thereof that the management agreement is in effect) if (1) our Core Earnings (as defined below) for the previous 12-month period (or part thereof that the management agreement is in effect) exceeds an 8% threshold, and (2) our Core Earnings for the 12 most recently completed calendar quarters (or part thereof that the management agreement is in effect) is greater than zero.

The incentive fee will be an amount, not less than zero, equal to the difference between (1) the product of (x) 20% and (y) the difference between (i) our Core Earnings (as defined below) for the previous 12-month period (or part thereof that the management agreement is in effect), and (ii) the product of (A) the weighted average of the issue price per share of our common stock of all of our public offerings multiplied by the weighted average number of all shares of common stock outstanding (including any restricted stock units, any restricted shares of common stock and other shares of common stock underlying awards granted under our equity incentive plans) in such previous 12-month period (or part thereof that the Management Agreement is in effect), and (B) 8%, and (2) the sum of any incentive fee paid to our Manager with respect to the first three calendar quarters of such previous 12-month period (or part thereof that the management agreement is in effect). For purposes of calculating the incentive fee prior to the completion of a 12-month period following the effective date of the Management Agreement, Core Earnings will be calculated on an annualized basis.

One half of each quarterly installment of the incentive fee will be payable in shares of our common stock so long as the ownership of such additional number of shares by our Manager would not violate the 9.8% stock ownership limit set forth in our articles of incorporation, after giving effect to any waiver from such limit that our Board of Directors may grant to our Manager in the future. The remainder of the incentive fee will be payable in cash. The number of shares to be issued to our Manager will be equal to the dollar amount of the portion of the quarterly installment of the incentive fee payable in shares divided by the average of the closing prices of our common stock on the NYSE for the five trading days prior to the date on which such quarterly installment is paid.

Expense Reimbursement. We are required to reimburse our Manager for operating expenses related to us that are incurred by our Manager. In addition, pursuant to the terms of the Management Agreement, the Company is required to reimburse the Manager for the cost of legal, tax, consulting, auditing and other similar services rendered for the Company by the Manager's personnel provided that such costs are no greater than those that would be payable if the services were provided by an

independent third party. Our reimbursement obligation is not subject to any dollar limitation. Expenses are reimbursed in cash on a monthly basis.

Termination Fee. The termination fee is equal to three times the sum of the average annual base management fee and incentive fee earned by our Manager during the 24-month period prior to such termination, calculated as of the end of the most recently completed fiscal quarter. The termination fee is payable upon termination of the Management Agreement (i) by us without cause or (ii) by our Manager if we materially breach the Management Agreement.

As of September 30, 2010, we did not have any relationships with unconsolidated entities or financial partnerships, such as entities often referred to as structured investment vehicles, or special purpose or variable interest entities, established to facilitate off-balance sheet arrangements or other contractually narrow or limited purposes. Further, as of September 30, 2010, we had not guaranteed any obligations of unconsolidated entities or entered into any commitment or intent to provide additional funding to any such entities.

Core Earnings is a non-GAAP financial measure. We calculate Core Earnings as our GAAP net income (loss) less non-cash equity compensation expense, the incentive fee, depreciation and amortization (to the extent that we foreclose on any properties underlying our target assets), any unrealized gains, losses or other non-cash items recorded in net income for the period, regardless of whether such items are included in other comprehensive income or loss, or in net income. The amount will be adjusted to exclude one-time events pursuant to changes in GAAP and certain other non-cash charges as determined by our Manager and approved by a majority of our independent directors.

We believe that Core Earnings provide an additional measure of our core operating performance by eliminating the impact of certain non-cash expenses and facilitating a comparison of our financial results to those of other comparable REITs with fewer or no non-cash charges and comparison of our own operating results from period to period. The Company uses Core Earnings in this way, and also uses Core Earnings to compute the incentive fee due under the Management Agreement. The Company believes that its investors also use Core Earnings to evaluate and compare the performance of the Company and its peers, and as such, the Company believes that the disclosure of Core Earnings is useful to (and expected by) its investors.

However, we caution that Core Earnings do not represent cash generated from operating activities in accordance with GAAP and should not be considered as an alternative to net income (determined in accordance with GAAP), or an indication of our cash flow from operating activities (determined in accordance with GAAP), a measure of our liquidity, or an indication of funds available to fund our cash needs, including our ability to make cash distributions. In addition, our methodology for calculating Core Earnings may differ from the methodologies employed by other REITs to calculate the same or similar supplemental performance measures, and accordingly, our reported Core Earnings may not be comparable to the Core Earnings reported by other REITs.

Our Core Earnings for the period January 1, 2010 through September 30, 2010 were approximately $47.0 million or $0.97 per weighted average share. The table below provides a reconciliation of our net income to Core Earnings for this period:

Our Core Earnings for the same period was approximately ($1.1 million) or ($0.02) per weighted average share. The table below provides a reconciliation of net income to Core Earnings for the period August 11, 2009 through September 30, 2009:

We seek to manage our risks related to the credit quality of our assets, interest rates, liquidity, prepayment speeds and market value while, at the same time, seeking to provide an opportunity to stockholders to realize attractive risk-adjusted returns through ownership of our capital stock. While we do not seek to avoid risk completely, we believe the risk can be quantified from historical experience and seek to actively manage that risk, to earn sufficient compensation to justify taking those risks and to maintain capital levels consistent with the risks we undertake.

We are subject to varying degrees of credit risk in connection with our assets. We have exposure to credit risk on the mortgage assets and underlying mortgage loans in our non-Agency RMBS and CMBS portfolios as well as other assets. Our Manager seeks to manage credit risk by performing deep credit fundamental analysis of potential assets. Credit risk will also be addressed through our Manager's on-going surveillance, and investments will be monitored for variance from expected prepayments, defaults, severities, losses and cash flow on a monthly basis.

Our investment guidelines do not limit the amount of our equity that may be invested in any type of our target assets; however, not more than 25% of our equity may be invested in any individual asset without the consent of a majority of our independent directors. Our investment decisions will depend on prevailing market conditions and may change over time in response to opportunities available in different interest rate, economic and credit environments. As a result, we cannot predict the percentage of our equity that will be invested in any of our target assets at any given time.

At September 30, 2010, the S&P ratings of our CMBS available-for-sale portfolio were as follows:

At December 31, 2009, the S&P ratings of our CMBS held-to-maturity portfolio were as follows:

At September 30, 2010, the S&P ratings of our RMBS available-for-sale portfolio were as follows:

Interest rates are highly sensitive to many factors, including fiscal and monetary policies and domestic and international economic and political considerations, as well as other factors beyond our control. We will be subject to interest rate risk in connection with our assets and our related financing obligations. In general, we expect to finance the acquisition of our target assets through financings in the form of borrowings under programs established by the U.S. government, warehouse facilities, bank

credit facilities (including term loans and revolving facilities), resecuritizations, securitizations and repurchase agreements. We may mitigate interest rate risk through utilization of hedging instruments, primarily interest rate swap agreements. Interest rate swap agreements are intended to serve as a hedge against future interest rate increases on our borrowings.

At September 30, 2010, approximately $120.6 million, or 13.8%, of our loans were LIBOR based variable rate loans. The majority of our investments were secured by pools of fixed-rate loans and were primarily classified as held-to-maturity investments. The following table summarizes the net investment income for a 12 month period and the change in fair value of our investments and indebtedness assuming an instantaneous increase or decrease of 100 basis points in the LIBOR interest rate curve, both adjusted for the effects of our interest rate hedging activities (dollars in thousands):

We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our reports filed pursuant to the Securities Exchange Act of 1934, as amended (the "Exchange Act"), is recorded, processed, summarized and reported within the time periods specified in the SEC's rules and forms and that such information is accumulated and communicated to our management, including the Chief Executive Officer, as appropriate, to allow timely decisions regarding required disclosures. Notwithstanding the foregoing, no matter how well a control system is designed and operated, it can provide only reasonable, not absolute, assurance that it will detect or uncover failures within our company to disclose material information otherwise required to be set forth in our periodic reports.

As of the end of the period covered by this report, we conducted an evaluation, under the supervision and with the participation of our management, including the Chief Executive Officer and Principal Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures. Based on that evaluation, our Chief Executive Officer and Principal Financial Officer concluded that our disclosure controls and procedures were effective as of the end of the period covered by this report.

No change in internal control over financial reporting (as defined in Rule 13a-15(f) under the Exchange Act) occurred during the quarter and nine month period ended September 30, 2010 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

Currently, no legal proceedings are pending, threatened, or to our knowledge, contemplated against us.

There have been no material changes to the risk factors previously disclosed in our Annual Report on Form 10-K filed on March 8, 2010 with the SEC.

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Company has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.


ý		QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 2010
OR
o		TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934


Maryland (State or Other Jurisdiction of Incorporation or Organization)		27-0247747 (I.R.S. Employer Identification No.)
591 West Putnam Avenue Greenwich, Connecticut (Address of principal executive offices)		06830 (Zip Code)


Large accelerated filer o		Accelerated filer o		Non-accelerated filer ý (Do not check if smaller reporting company)		Smaller reporting company o

September 30, 2010	Cost		Fair Value Adjustment		Fair Value

CMBS	$	266,107	$	10,363	$	276,470	5.60	%	AA-	2.08
RMBS		77,359		1,445		78,804	0.62	%	BB-	1.70

	$	343,466	$	11,808	$	355,274

December 31, 2009	Carry Value		Par Value

Multi-Asset CMBS	$	202,646	$	202,699	5.70	%	AAA	2.1
Single Borrower CMBS		43,250		53,712	5.40	%	BB+	6.3

	$	245,896	$	256,411

		Three Months Ended September 30, 2010			Nine Months Ended September 30, 2010			Period from August 17, 2009 (Inception) through September 30, 2009

Net Income		$	23,283		$	40,953		$	(1,771	)
	Other comprehensive income (loss)
	Change in fair value of cash flow hedges		(975	)		(2,297	)		—
	Change in fair value of available-for-sale securities		13,116			12,495			—

Total other comprehensive income, net			12,141			10,198			—

Comprehensive income /(loss)		$	35,424		$	51,151		$	(1,771	)

September 30, 2010		Carry Value		Face Amount

First Mortgages		$	448,125	$	461,141	8.5	%	2.4
Subordinated Debt(1)			377,472		440,972	6.1	%	4.7
Loans held in securitization trust			50,290		50,763	5.0	%	4.7

	Total Loans	$	875,887	$	952,876

December 31, 2009		Carry Value		Face Amount

First Mortgages		$	182,829	$	212,424	8.7	%	7.2
Subordinated Debt			31,692		42,560	8.1	%	12.6

	Total Loans	$	214,521	$	254,984


Beginning Balance	$	214,521
Acquisitions/Origination		801,586
Additional fundings(1)		2,126
Loans sold		(28,911	)
Loan maturities		(114,717	)
Principal repayments		(10,008	)
Discount/premium amortization		3,610
Unrealized foreign currency remeasurement gain		7,680

Balance September 30, 2010	$	875,887

September 30, 2010	Debt Carry Value		Collateral Carry Value

August 28, 2009, TALF loans, fixed rate 3.872%, mature August 2014	$	54,942	$	66,952
September 25, 2009, TALF loans, fixed rate 3.796%, mature September 2014		116,364		142,121

Total	$	171,306	$	209,073

December 31, 2009	Debt Carry Value		Collateral Carry Value

August 28, 2009, TALF loans, fixed rate 3.872%, mature August 2014	$	55,030	$	64,898
September 25, 2009, TALF loans, fixed rate 3.796%, mature September 2014		116,364		137,748

Total	$	171,394	$	202,646


2010	$	—
2011		85,809
2012		85,497
2013		281,425
2014 and thereafter		—

Total	$	452,731

Derivative Instruments in liability positions

			As of December 31, 2009
As of September 30, 2010			As of December 31, 2009
As of September 30, 2010				Fair Value
Balance Sheet	Fair Value		Balance Sheet	Fair Value
Interest rate hedge liability	$	2,297	Interest rate hedge liability	$	—
Currency hedge liability	$	9,020	Currency hedge liability	$	—

Total	$	11,317		$	—

Derivatives Not Designated as Hedging Instruments		Location of Loss Recognized in Income on Derivative		Amount of Loss Recognized in Income on Derivative 2010

Foreign Exchange Contracts		Unrealized loss on currency hedges		$	5,326



January 1, 2010	8,800		4,583		951,042		964,425
Granted	6,200		—		—		6,200
Vested	(2,199	)	(833	)	(259,375	)	(262,407	)
Forfeited	(2,200	)	(3,750	)	—		(5,950	)

September 30, 2010	10,601		—		691,667		702,268

Investment	Property Type	Carry Value		Face Amount				Financing		Net Investment		Weighted Average Rating

Loans, first mortgages	Assorted	$	498,415	$	511,904	100	%	$	262,076	$	236,339	N/A	2005 - 2010
Loans, subordinated debt	Assorted		377,472		440,972	100	%		73,655		303,817	N/A	1999 - 2005
CMBS—AFS	Assorted		276,470		275,362	81	%*		171,305		105,165	AA-	2001 - 2010
RBS—AFS	Residential		78,804		90,774	100	%		—		78,804	BB-	2001 - 2007
Other Investments	Assorted		15,715		15,029	100	%		—		15,715	N/A	N/A

		$	1,246,876	$	1,334,041			$	507,036	$	739,840

S&P Rating	Carry Value

AAA	$	209,073	75.6	%
BBB		11,253	4.1	%
BB+		18,998	6.9	%
BB		2,860	1.0	%
B+		9,940	3.6	%
B-		9,681	3.5	%
CCC+		4,145	1.5	%
CCC-		10,520	3.8	%

	$	276,470	100.0	%

S&P Rating	Carry Value

AAA	$	202,646	82.4	%
A		1,384	0.6	%
BBB		8,917	3.6	%
BBB-		9,355	3.8	%
BB+		12,680	5.2	%
BB		10,914	4.4	%

	$	245,896	100.0	%

S&P Rating	Carry Value

AAA	$	2,862	3.6	%
AA-		68	0.1	%
A		302	0.4	%
BBB		7,677	9.7	%
BBB-		2,138	2.7	%
BB+		249	0.3	%
BB		20,630	26.2	%
BB-		9,743	12.4	%
B+		6,856	8.7	%
B		14,624	18.6	%
B-		876	1.1	%
CCC		10,277	13.0	%
CC		790	1.0	%
D		1,712	2.2	%

	$	78,804	100.0	%



2010	—	—	86,458	86,458
2011	6,932	—	345,832	352,764
2012	2,937	—	259,377	262,314
2013	732	—	—	732

Total	10,601	—	691,667	702,268

	Three-Months Ended September 30		Nine-Months Ended September 30		For the Period from August 17, 2009 (Inception) Through September 30, 2009

Basic and Diluted:
Net income (loss) attributable to Starwood Property Trust, Inc.	$	22,683	$	39,473	$	(1,919	)
Weighted average number of shares of common stock outstanding		47,837,616		47,750,058		47,575,000
Basic net income (loss) per share	$	0.47	$	0.83	$	(0.04	)
Weighted average number of shares of diluted stock outstanding		48,626,550		48,626,550		47,575,000
Diluted net income (loss) per share	$	0.47	$	0.81	$	(0.04	)

	As of September 30, 2010*

	Total			Level I		Level II			Level III
Mortgage-backed securities	$	355,274		$	—	$	355,274		$	—
Other investments		9,715			9,715		—			—
Derivative liabilities		(11,317	)		—		(11,317	)		—

Total	$	353,672		$	9,715	$	343,957		$	—

		Carry Value as of September 30, 2010		Fair Value as of September 30, 2010

Financial Assets:
	Loans	$	825,597	$	860,796
	Loans held in securitization trust	$	50,290	$	50,635
	Other investments	$	6,000	$	6,000
Financial Liabilities:
	Secured financing agreements	$	452,731	$	445,442
	Collateralized debt obligation in securitization trust	$	54,305	$	54,305

	Total		Less than 1 year		1 to 3 years		3 to 5 years		More than 5 years

Secured financings, including interest payable	$	495,623	$	227,869	$	267,754	$	—	$	—
Deferred underwriting fees		27,195		—		27,195		—		—
Total	$	522,818	$	227,869	$	294,949	$	—	$	—

		Amounts			Per Share

Net loss attributable to Starwood Property Trust, Inc		$	(1,919	)	$	(0.04	)
	Add back for non-cash stock-based compensation		822			0.02

	Core Earnings (Loss)	$	(1,097	)	$	(0.02	)

	Assets (Liabilities) Subject to Interest Rate Sensitivity (Par Amount)		100 Basis Point Increase			100 Basis Point Decrease

Investment income from variable-rate investments	$	211,750	$	2,118		$	(2,118	)
Investment expense from variable-rate indebtedness		—		—			—

Net investment income from variable rate instruments	$	211,750	$	2118		$	(2,118	)

Fair value of fixed-rate investments	$	1,051,852		(23,593	)		24,755
Fair value of fixed rate indebtedness		455,442		(5,945	)		5,787

Net fair value of fixed-rate instruments	$	1, 507,294	$	(17,648	)	$	18,968


	31.1		Certification pursuant to Section 302(a) of the Sarbanes-Oxley Act of 2002
	31.2		Certification pursuant to Section 302(a) of the Sarbanes-Oxley Act of 2002
	32.1		Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
	32.2		Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002


	Starwood Property Trust, Inc.
Date: November 9, 2010	By:	/s/ BARRY S. STERNLICHT Barry S. Sternlicht Chief Executive Officer Principal Executive Officer
	By:	/s/ JEROME SILVEY Jerome Silvey Principal Financial and Accounting Officer