XML 28 R10.htm IDEA: XBRL DOCUMENT v3.22.0.1
COMMERCIAL MORTGAGE LOANS HELD-FOR-INVESTMENT
12 Months Ended
Dec. 31, 2021
Receivables [Abstract]  
COMMERCIAL MORTGAGE LOANS HELD-FOR-INVESTMENT COMMERCIAL MORTGAGE LOANS HELD-FOR-INVESTMENTThe following tables summarize certain characteristics of the Company's investments in commercial mortgage loans as of December 31, 2021 and December 31, 2020:
Weighted Average
Loan TypeUnpaid Principal BalanceCarrying ValueLoan CountFloating Rate Loan %
Coupon(1)
Term (Years)(2)
December 31, 2021
Loans held-for-investment
Senior secured loans(3)
$1,001,869,994 $1,001,825,294 66 100.0 %3.9 %3.7
$1,001,869,994 $1,001,825,294 66 100.0 %3.9 %3.7

Weighted Average
Loan TypeUnpaid Principal BalanceCarrying ValueLoan CountFloating Rate Loan %
Coupon(1)
Term (Years)(2)
December 31, 2020
Loans held-for-investment
Senior secured loans(3)
$547,345,334 $547,345,334 40 100.0 %5.1 %3.1
$547,345,334 $547,345,334 40 100.0 %5.1 %3.1

(1)    Weighted average coupon assumes applicable one-month LIBOR of 0.10% and 0.14% as of December 31, 2021 and December 31, 2020, respectively, inclusive of weighted average LIBOR floors of 0.49% and 1.64%, respectively.
(2)    Weighted average term assumes all extension options are exercised by the borrower; provided, however, that our loans may be repaid prior to such date.
(3)    As of December 31, 2021, $974,025,294 of the outstanding senior secured loans were held in VIEs and $27,800,000 of the outstanding senior secured loans were held outside of VIEs. As of December 31, 2020, $531,363,401 of the outstanding senior secured loans were held in VIEs and $15,981,933 of the outstanding senior secured loans were held outside of VIEs.

Activity: For the years ended December 31, 2021 and December 31, 2020, the loan portfolio activity was as follows:

Commercial Mortgage Loans Held-for-Investment
Balance at December 31, 2019$635,260,420 
Purchases and advances57,601,572 
Principal payments(145,516,658)
Balance at December 31, 2020$547,345,334 
Purchases and advances983,694,326 
Principal repayments(528,802,705)
Accretion of purchase discount46,088 
Amortization of purchase premium(457,749)
Balance at December 31, 2021$1,001,825,294 

Loan Risk Ratings: As further described in Note 2, the Company evaluates the commercial mortgage loan portfolio on a quarterly basis and assigns a risk rating based on a variety of factors. The following table presents the principal balance and net book value of the loan portfolio based on the Company's internal risk ratings as of December 31, 2021 and December 31, 2020:


December 31, 2021December 31, 2020
Risk RatingNumber of LoansUnpaid Principal BalanceNet Carrying ValueNumber of LoansUnpaid Principal BalanceNet Carrying Value
1— $— — — $— — 
240 634,438,386 634,438,386 14 168,401,366 168,401,366 
323 342,350,405 342,305,705 20 309,726,343 309,726,343 
425,081,203 25,081,203 69,217,625 69,217,625 
5— — — — — — 
66 1,001,869,994 1,001,825,294 40 547,345,334 547,345,334 
As of December 31, 2021, the average risk rating of the commercial mortgage loan portfolio was 2.3 (Low Risk), weighted by investment carrying value, with 97.5% of commercial loans held-for-investment rated 3 (Moderate Risk) or better by the Company's Manager.

As of December 31, 2020, the average risk rating of the commercial mortgage loan portfolio was 3.1 (Moderate Risk), weighted by investment carrying value, with 84.4% of commercial loans held-for-investment rated 3 (Moderate Risk) or better by the Company's Manager.

The decrease in risk ratings is primarily the result of commercial mortgage loans that paid off with a risk rating of "2" of $133.6 million, a risk rating of "3" of $276.1 million and a risk rating of "4" of $17.8 million, offset by purchases of commercial mortgage loans with a risk rating of "2" of $599.0 million, a risk rating of "3" of $283.0 million and a risk rating of '4" of $0.1 million during the year ended December 31, 2021.

Concentration of Credit Risk: The following tables present the geographic and property types of collateral underlying the Company's commercial mortgage loans as a percentage of the loans' carrying value as of December 31, 2021 and December 31, 2020:

Loans Held-for-Investment
December 31, 2021December 31, 2020
Geography
South46.2 %36.5 %
Southwest27.5 38.7 
West13.9 1.8 
Mid-Atlantic7.9 6.2 
Midwest4.5 16.8 
Total100.0 %100.0 %

December 31, 2021December 31, 2020
Collateral Property Type
Multifamily92.0 %89.5 %
Self-Storage5.2 0.8 
Retail1.7 6.4 
Office1.1 3.3 
Total100.0 %100.0 %

We did not have any impaired loans, nonaccrual loans, or loans in maturity default as of December 31, 2021 or December 31, 2020.