10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

x     QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2013

or

o     TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from _______________ to _______________

Commission File Number: 001-35777

New Residential Investment Corp.

(Exact name of registrant as specified in its charter)

Delaware	45-3449660
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)

1345 Avenue of the Americas, New York, NY	10105
(Address of principal executive offices)	(Zip Code)

(212) 798-3150

(Registrant’s telephone number, including area code)

(Former name, former address and former fiscal year, if changed since last report)

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 o  No x

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 Regulations S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

Yes x  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 the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):

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

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes o  No x

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the last practicable date.

Common stock, $0.01 par value per share: 253,025,645 shares outstanding as of August 8, 2013.

CAUTIONARY NOTE REGARDING FORWARD LOOKING STATEMENTS

This report contains certain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements relate to, among other things, the operating performance of our investments, the stability of our earnings, and our financing needs. Forward-looking statements are generally identifiable by use of forward-looking terminology such as “may,” “will,” “should,” “potential,” “intend,” “expect,” “endeavor,” “seek,” “anticipate,” “estimate,” “overestimate,” “underestimate,” “believe,” “could,” “project,” “predict,” “continue” or other similar words or expressions. Forward-looking statements are based on certain assumptions, discuss future expectations, describe future plans and strategies, contain projections of results of operations or of financial condition or state other forward-looking information. Our ability to predict results or the actual outcome of future plans or strategies is inherently uncertain. Although we believe that the expectations reflected in such forward-looking statements are based on reasonable assumptions, our actual results and performance could differ materially from those set forth in the forward-looking statements. These forward-looking statements involve risks, uncertainties and other factors that may cause our actual results in future periods to differ materially from forecasted results. Factors which could have a material adverse effect on our operations and future prospects include, but are not limited to:

● reductions in cash flows received from our investments;

● our ability to take advantage of investment opportunities at attractive risk-adjusted prices;

● our ability to take advantage of investment opportunities in excess mortgage servicing rights (“Excess MSRs”);

● our ability to deploy capital accretively;

● our counterparty concentration and default risks in Nationstar Mortgage LLC (“Nationstar”), Springleaf Finance, Inc. (“Springleaf”) and other third-parties;

● a lack of liquidity surrounding our investments which could impede our ability to vary our portfolio in an appropriate manner;

● the impact that risks associated with subprime mortgage loans and consumer loans, as well as deficiencies in servicing and foreclosure practices, may have on the value of our residential mortgage-backed securities (“RMBS”) and consumer loan portfolios;

● the risks that default and recovery rates on our real estate securities, residential mortgage loans and consumer loans deteriorate compared to our underwriting estimates;

● changes in prepayment rates on the loans underlying certain of our assets, including, but not limited to, our Excess MSRs;

● the risk that projected recapture rates on the portfolios underlying our Excess MSRs are not achieved;

● the relationship between yields on assets which are paid off and yields on assets in which such monies can be reinvested;

● the relative spreads between the yield on the assets we invest in and the cost of financing;

● changes in economic conditions generally and the real estate and bond markets specifically;

● adverse changes in the financing markets we access affecting our ability to finance our investments;

● the quality and size of the investment pipeline and the rate at which we can invest our cash;

● changing risk assessments by lenders that potentially lead to increased margin calls, not extending our repurchase agreements or other financings in accordance with their current terms or entering into new financings with us;

● changes in interest rates and/or credit spreads, as well as the success of any hedging strategy we may undertake in relation to such changes;

● impairments in the value of the collateral underlying our investments and the relation of any such impairments to our judgments as to whether changes in the market value of our securities or loans are temporary or not and whether circumstances bearing on the value of such assets warrant changes in carrying values;

● the availability and cost of capital for future investments;

● competition within the finance and real estate industries;

● the legislative/regulatory environment, including, but not limited to, the impact of the Dodd-Frank Wall Street Reform and Consumer Protection Act, U.S. government programs intended to stabilize the economy, the federal conservatorship of the Federal National Mortgage Association (“Fannie Mae”) and the Federal Home Loan Mortgage Corporation (“Freddie Mac”) and legislation that permits modification of the terms of loans;

● our ability to maintain our qualification as a real estate investment trust (“REIT”) for U.S. federal income tax purposes and the potentially onerous consequences that any failure to maintain such qualification would have on our business;

● our ability to maintain our exemption from registration under the Investment Company Act of 1940 (the “1940 Act”) and the fact that maintaining such exemption imposes limits on our operations; and

● other risks detailed from time to time below, particularly under the heading “Risk Factors,” and in our other reports filed with or furnished to the Securities and Exchange Commission (the “SEC”).

Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance or achievements. The factors noted above could cause our actual results to differ significantly from those contained in any forward-looking statement.

Readers are cautioned not to place undue reliance on any of these forward-looking statements, which reflect our management’s views only as of the date of this report. We are under no duty to update any of the forward-looking statements after the date of this report to conform these statements to actual results.

SPECIAL NOTE REGARDING EXHIBITS

In reviewing the agreements included as exhibits to this Quarterly Report on Form 10-Q, please remember they are included to provide you with information regarding their terms and are not intended to provide any other factual or disclosure information about the Company or the other parties to the agreements. The agreements contain representations and warranties by each of the parties to the applicable agreement. These representations and warranties have been made solely for the benefit of the other parties to the applicable agreement and:

● should not in all instances be treated as categorical statements of fact, but rather as a way of allocating the risk to one of the parties if those statements prove to be inaccurate;

● have been qualified by disclosures that were made to the other party in connection with the negotiation of the applicable agreement, which disclosures are not necessarily reflected in the agreement;

● may apply standards of materiality in a way that is different from what may be viewed as material to you or other investors; and

● were made only as of the date of the applicable agreement or such other date or dates as may be specified in the agreement and are subject to more recent developments.

Accordingly, these representations and warranties may not describe the actual state of affairs as of the date they were made or at any other time. Additional information about the Company may be found elsewhere in this Quarterly Report on Form 10-Q and the Company’s other public filings, which are available without charge through the SEC’s website at http://www.sec.gov.

The Company acknowledges that, notwithstanding the inclusion of the foregoing cautionary statements, it is responsible for considering whether additional specific disclosures of material information regarding material contractual provisions are required to make the statements in this report not misleading.

NEW RESIDENTIAL INVESTMENT CORP.

FORM 10-Q

INDEX

	PAGE
Part I.  Financial Information	1
Item 1.  Financial Statements	1
Consolidated Balance Sheets as of June 30, 2013 (Unaudited) and December 31, 2012	1
Consolidated Statements of Income (Unaudited) for the three and six months ended June 30, 2013 and 2012	2
Consolidated Statements of Comprehensive Income (Unaudited) for the three and six months ended June 30, 2013 and 2012	3
Consolidated Statement of Changes in Stockholders’ Equity for the six months ended June 30, 2013 (Unaudited)	4
Consolidated Statements of Cash Flows (Unaudited) for the six months ended June 30, 2013 and 2012	5
Notes to Consolidated Financial Statements (Unaudited)	7
Item 2.  Management’s Discussion and Analysis of Financial Condition and Results of Operations	35
Item 3.  Quantitative and Qualitative Disclosures About Market Risk	64
Item 4.  Controls and Procedures	67
Part II.  Other Information	68
Item 1.  Legal Proceedings	68
Item 1A.  Risk Factors	68
Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds	98
Item 3.  Defaults Upon Senior Securities	98
Item 4.  Mine Safety Disclosures	98
Item 5.  Other Information	98
Item 6.  Exhibits	98
Signatures	103

PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES (formerly known as NIC MSR LLC)

CONSOLIDATED BALANCE SHEETS

(dollars in thousands)

	June 30, 2013 (Unaudited)		December 31, 2012
Assets
Real estate securities, available-for-sale	$	1,759,239	$	289,756
Investments in excess mortgage servicing rights, at fair value		271,420		245,036
Investments in excess mortgage servicing rights, equity method investees, at fair value		183,153		—
Investments in consumer loans, equity method investees		280,816		—
Residential mortgage loans, held-for-investment		33,636		—
Cash and cash equivalents		209,699		—
Other assets		4,479		84
	$	2,742,442	$	534,876
Liabilities and Equity
Liabilities
Repurchase agreements	$	1,474,338	$	150,922
Due to affiliate		3,631		5,136
Dividends payable		17,712		—
Accrued expenses and other liabilities		1,036		462
		1,496,717		156,520
Commitments and contingencies
Stockholders’ Equity
Common Stock, $0.01 par value, 2,000,000,000 shares authorized, 253,025,645 issued and outstanding at June 30, 2013		2,530		—
Additional paid-in capital		1,157,042		362,830
Retained earnings		66,939		—
Accumulated other comprehensive income		19,214		15,526
		1,245,725		378,356
	$	2,742,442	$	534,876

See notes to consolidated financial statements.

1

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES (formerly known as NIC MSR LLC)

CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)

(dollars in thousands, except per share data)

	Three Months Ended June 30,				Six Months Ended June 30,
	2013		2012		2013		2012
Interest income	$	22,999	$	4,479	$	39,190	$	6,516
Interest expense		2,651		—-		3,550		—
Net Interest Income		20,348		4,479		35,640		6,516
Impairment

Other-than-temporary impairment (“OTTI”) on securities	3,756	—	3,756	—
Net interest income after impairment	16,592	4,479	31,884	6,516
Other Income
Change in fair value of investments in excess mortgage servicing rights	41,833	3,523	43,691	4,739
Change in fair value of investments in excess mortgage servicing rights, equity method investees	20,127	—	21,096	—
Earnings from investments in consumer loans, equity method investees	36,164	—	36,164	—

Gain on settlement of securities		58		—		58		—
		98,182		3,523		101,009		4,739
Operating Expenses
General and administrative expenses		602		1,266		3,321		1,677
Management fee allocated by Newcastle		1,809		262		4,134		416
Management fee to affiliate		2,263		—		2,263		—
Incentive compensation to affiliate		878		—		878		—
		5,552		1,528		10,596		2,093
Net Income	$	109,222	$	6,474	$	122,297	$	9,162
Income Per Share of Common Stock
Basic	$	0.43	$	0.03	$	0.48	$	0.04
Diluted	$	0.43	$	0.03	$	0.48	$	0.04
Weighted Average Number of Shares of Common  Stock Outstanding
Basic		253,025,645		253,025,645		253,025,645		253,025,645
Diluted		256,659,488		253,025,645		254,852,605		253,025,645
Dividends Declared per Share of Common Stock	$	0.07	$	—	$	0.07	$	—

See notes to consolidated financial statements.

2

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES (formerly known as NIC MSR LLC)

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)

(dollars in thousands)

	Three Months Ended June 30,					Six Months Ended June 30,
	2013			2012		2013			2012
Net income	$	109,222		$	6,474	$	122,297		$	9,162
Other comprehensive income:
Net unrealized gain (loss) on securities		(16,193	)		—		(10	)		—
Reclassification of net realized (gain) loss on securities into earnings		3,698			—		3,698			—
Other comprehensive income (loss)		(12,495	)		—		3,688			—
Comprehensive income	$	96,727		$	6,474	$	125,985		$	9,162

See notes to consolidated financial statements.

3

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES (formerly known as NIC MSR LLC)

CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2013

(dollars in thousands)

	Common Stock
	Shares		Amount		Additional Paid-in Capital			Retained Earnings			Accumulated Other Comprehensive Income		Total Stockholders' Equity
Equity - December 31, 2012		—	$	—	$	362,830		$	—		$	15,526	$	378,356
Dividends declared		—		—		—			(17,712	)		—		(17,712	)
Capital contributions		—		—		893,466			—			—		893,466
Contributions in-kind		—		—		1,093,684			—			—		1,093,684
Capital distributions		—		—		(1,228,054	)		—			—		(1,228,054	)
Issuance of common stock		253,025,645		2,530		(2,530	)		—			—		—
Net income		—		—		37,646			84,651			—		122,297
Other comprehensive income		—		—		—			—			3,688		3,688
Equity - June 30, 2013		253,025,645	$	2,530	$	1,157,042		$	66,939		$	19,214	$	1,245,725

See notes to consolidated financial statements.

4

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES (formerly known as NIC MSR LLC)

CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

(dollars in thousands)

	Six Months Ended June 30,
	2013			2012
Cash Flows From Operating Activities
Net income	$	122,297		$	9,162
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
Change in fair value of investments in excess mortgage servicing rights		(43,691	)		(4,739	)
Change in fair value of investments in excess mortgage servicing rights, equity method investees		(21,096	)		—
Distributions of earnings from excess mortgage servicing rights, equity method investees		4,822			—
Earnings from consumer loan equity method investees		(36,164	)		—
Distributions of earnings from consumer loan equity method investees		769			—
Accretion of discount and other amortization		(6,596	)		—
(Gain) / loss on settlement of investments (net)		(58	)		—
Other-than-temporary impairment ("OTTI")		3,756			—
Changes in:
Other assets		(3,907	)		—
Due to affiliate		(2,715	)		353
Accrued expenses and other liabilities		574			883
Reduction of liability deemed as capital contribution by Newcastle		11,515			—
Other operating cash flows:
Cash proceeds from investments, in excess of interest income		41,435			2,220
Net cash proceeds deemed as capital distributions to Newcastle		(52,888	)		(7,879	)
Net cash provided by (used in) operating activities		18,053			—
Cash Flows From Investing Activities
Principal repayments from Non-Agency RMBS		23,592			—
Principal repayments from Agency RMBS		102,553			—
Return of investments in excess mortgage servicing rights		6,600			—
Return of investments in excess mortgage servicing rights, equity method invstees		4,018			—
Purchase of real estate securities		(265,100	)		—
Proceeds from sale of investments		4,421			—
Acquisition of investments in excess mortgage servicing rights		(2,391	)		—
Acquisition of investments in excess mortgage servicing rights, equity method investees		(53,766	)		—
Principal paydowns on residential mortgage loans, held-for-investment		1,789			—
Net cash provided by (used in) investing activities		(178,284	)		—

Continued on next page

5

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES (formerly known as NIC MSR LLC)

CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

(dollars in thousands)

Cash Flows From Financing Activities
Borrowings under repurchase agreements		415,982			—
Repayments of repurchase agreements		(290,747	)		—
Margin deposits under repurchase agreements		(87,579	)		—
Return of margin deposits under repurchase agreements		87,216			—
Contributions in kind		245,058			—
Net cash provided by (used in) financing activities		369,930			—
Net Increase (Decrease) in Cash and Cash Equivalents		209,699			—
Cash and Cash Equivalents, Beginning of Period		—			—
Cash and Cash Equivalents, End of Period	$	209,699		$	—
Supplemental Disclosure of Cash Flow Information
Cash paid during the period for interest expense	$	3,029		$	—
Supplemental Schedule of Non-Cash Investing and Financing Activities Prior to Date of Cash Contribution by Newcastle
Cash proceeds from investments, in excess of interest income	$	41,435		$	2,220
Acquisition of investments in excess mortgage servicing rights		—			190,510
Acquisition of real estate securities		242,750			—
Acquisition of investments in equity method investees at fair value		125,099			—
Acquisition of residential mortgage loans, held-for-investment		35,138			—
Acquisition of investments in consumer loan equity method investees		245,421
Borrowings under repurchase agreements		1,179,068			—
Repayments of repurchase agreements		3,902			—
Deposit paid on investment in excess mortgage servicing rights		—			16,801
Purchase price payable on investments in excess mortgage servicing rights		—			31,382
Capital contributions by Newcastle		648,408			207,311
Contributions in-kind by Newcastle		1,093,684			—
Capital distributions to Newcastle		1,228,054			7,879
Supplemental Schedule of Non-Cash Investing and Financing Activities Subsequent to Date of Cash Contribution by Newcastle
Dividends declared but not paid	$	17,712		$	—

See notes to consolidated financial statements.

6

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES (formerly known as NIC MSR LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

JUNE 30, 2013

(dollars in tables in thousands, except share data)

1.      GENERAL

New Residential Investment Corp. (formerly known as NIC MSR LLC) (together with its subsidiaries, “New Residential”) is a Delaware corporation that was formed as a limited liability company in September 2011 for the purpose of making real estate related investments and commenced operations on December 8, 2011. On December 20, 2012, New Residential was converted to a corporation. Newcastle Investment Corp. (“Newcastle”) was the sole stockholder of New Residential until the spin-off (Note 10), which was completed on May 15, 2013. Newcastle is listed on the New York Stock Exchange under the symbol “NCT.” As sole stockholder, Newcastle generally did not have any liability for the obligations of New Residential, except as described in Note 8.

Following the spin-off, New Residential is an independent publicly traded real estate investment trust (“REIT”) primarily focused on investing in residential mortgage related assets. New Residential is listed on the New York Stock Exchange under the symbol “NRZ”.

As of June 30, 2013, New Residential had acquired, or committed to acquire, directly and through equity method investees, excess mortgage servicing rights (“Excess MSRs”) on eleven pools of residential mortgage loans from Nationstar Mortgage LLC (“Nationstar”), a leading residential mortgage servicer. Furthermore, New Residential had acquired real estate securities, residential mortgage loans, and consumer loans.

New Residential intends to elect and qualify to be taxed as a REIT for U.S. federal income tax purposes for the tax year ending December 31, 2013. As such, New Residential 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 REIT taxable income to its stockholders by prescribed dates and complies with various other requirements.

New Residential has entered into a management agreement (the “Management Agreement”) with FIG LLC (the “Manager”), an affiliate of Fortress Investment Group LLC (“Fortress”), under which the Manager advises New Residential on various aspects of its business and manages its day-to-day operations, subject to the supervision of New Residential’s board of directors. For its services, the Manager is entitled to management fees and incentive compensation, both defined in, and in accordance with the terms of, the Management Agreement. For a further discussion of the Management Agreement, see Note 12. The Manager also manages Newcastle and investment funds that own a majority of Nationstar.

As of June 30, 2013, New Residential operated in the following business segments: (i) investments in Excess MSRs, (ii) investments in real estate securities and loans, (iii) investments in consumer loans and (iv) corporate.

The consolidated financial statements for periods prior to May 15, 2013 have been prepared on a spin-off basis from the consolidated financial statements and accounting records of Newcastle and reflect New Residential’s historical results of operations, financial position and cash flows, in accordance with U.S. GAAP. As presented in the Consolidated Statements of Cash Flows, New Residential did not have any cash balance during periods prior to April 5, 2013, which is the first date Newcastle contributed cash to New Residential. All of its cash activity occurred in Newcastle’s accounts during these periods. The consolidated financial statements for periods prior to May 15, 2013 do not necessarily reflect what New Residential’s consolidated results of operations, financial position and cash flows would have been had New Residential operated as an independent company prior to the spin-off.

Certain expenses of Newcastle, comprised primarily of a portion of its management fee, have been allocated to New Residential to the extent they were directly associated with New Residential for periods prior to the spin-off on May 15, 2013. The portion of the management fee allocated to New Residential prior to the spin-off represents the product of the management fee rate payable by Newcastle (1.5%) and New Residential’s gross equity, which management believes is a reasonable method for quantifying the expense of the services provided by the employees of the Manager to New Residential. The incremental cost of certain legal, accounting and other expenses related to New Residential’s operations prior to May 15, 2013 are reflected in the accompanying consolidated financial statements. New Residential and Newcastle do not share any expenses following the spin-off.

7

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES (formerly known as NIC MSR LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

JUNE 30, 2013

(dollars in tables in thousands, except share data)

The accompanying consolidated financial statements and related notes of New Residential have been prepared in accordance with accounting principles generally accepted in the United States for interim financial reporting and the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, certain information and footnote disclosures normally included in financial statements prepared under U.S. generally accepted accounting principles have been condensed or omitted. In the opinion of management, all adjustments considered necessary for a fair presentation of New Residential’s financial position, results of operations and cash flows have been included and are of a normal and recurring nature. The operating results presented for interim periods are not necessarily indicative of the results that may be expected for any other interim period or for the entire year. These financial statements should be read in conjunction with New Residential’s consolidated financial statements for the year ended December 31, 2012 and notes thereto included in New Residential’s Registration Statement on Form 10 filed with the Securities and Exchange Commission. Capitalized terms used herein, and not otherwise defined, are defined in New Residential’s consolidated financial statements for the year ended December 31, 2012.

Recent Accounting Pronouncements

In February 2013, the FASB issued new guidance regarding the reporting of reclassifications out of accumulated other comprehensive income. The new guidance does not change current requirements for reporting net income or other comprehensive income in the financial statements. However, it requires companies to present the effects on the line items of net income of significant amounts reclassified out of accumulated OCI if the item reclassified is required to be reclassified to net income in its entirety during the same reporting period. Presentation should occur either on the face of the income statement where net income is presented or in the notes to the financial statements. New Residential has adopted this accounting standard and presents this information in Note 13.

The FASB has recently issued or discussed a number of proposed standards on such topics as consolidation, financial statement presentation, revenue recognition, financial instruments, hedging, and contingencies. Some of the proposed changes are significant and could have a material impact on New Residential’s reporting. New Residential has not yet fully evaluated the potential impact of these proposals, but will make such an evaluation as the standards are finalized.

2.      SEGMENT REPORTING

New Residential conducts its business through the following segments: (i) investments in Excess MSRs, (ii) investments in real estate securities and loans, (iii) investments in consumer loans, and (iv) corporate. The corporate segment consists primarily of general and administrative expenses, the allocation of management fees by Newcastle until the spin-off on May 15, 2013, and the management fees and incentive compensation owed to the Manager by New Residential following the spin-off.

8

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES (formerly known as NIC MSR LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

JUNE 30, 2013

(dollars in tables in thousands, except share data)

Summary financial data on New Residential’s segments is given below, together with a reconciliation to the same data for New Residential as a whole:

	Excess MSRs		Real Estate Securities and Loans		Consumer Loans		Corporate			Total
Three Months Ended June 30, 2013
Interest income	$	10,745	$	12,216	$	—	$	38		$	22,999
Interest expense		—		2,651		—		—			2,651
Net interest income		10,745		9,565		—		38			20,348
Impairment		—		3,756		—		—			3,756
Other income		61,960		58		36,164		—			98,182
Operating expenses		34		152		—		5,366			5,552
Net income (loss)	$	72,671	$	5,715	$	36,164	$	(5,328	)	$	109,222

	Excess MSRs		Real Estate Securities and Loans		Consumer Loans		Corporate			Total
Six Months Ended June 30, 2013
Interest income	$	20,780	$	18,372	$	—	$	38		$	39,190
Interest expense		—		3,550		—		—			3,550
Net interest income		20,780		14,822		—		38			35,640
Impairment		—		3,756		—		—			3,756
Other income		64,787		58		36,164		—			101,009
Operating expenses		96		152		1,951		8,397			10,596
Net income (loss)	$	85,471	$	10,972	$	34,213	$	(8,359	)	$	122,297

	Excess MSRs			Real Estate Securities and Loans			Consumer Loans		Corporate			Total
June 30, 2013
Investments	$	454,573		$	1,792,875		$	280,816	$	—		$	2,528,264
Cash and cash equivalents		—			—			—		209,699			209,699
Other assets		—			4,379			—		100			4,479
Total assets		454,573			1,797,254			280,816		209,799			2,742,442
Debt		—			(1,474,338	)		—		—			(1,474,338	)
Other liabilities		(67	)		(1,734	)		—		(20,578	)		(22,379	)
Total liabilities		(67	)		(1,476,072	)		—		(20,578	)		(1,496,717	)
GAAP book value	$	454,506		$	321,182		$	280,816	$	189,221		$	1,245,725
Investments in equity method investees	$	183,153		$	—		$	280,816	$	—		$	463,969

9

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES (formerly known as NIC MSR LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

JUNE 30, 2013

(dollars in tables in thousands, except share data)

	Excess MSRs		Real Estate Securities and Loans		Consumer Loans		Corporate			Total
Three Months Ended June 30, 2012
Interest income	$	4,479	$	—	$	—	$	—		$	4,479
Interest expense		—		—		—		—			—
Net interest income		4,479		—		—		—			4,479
Other income		3,523		—		—		—			3,523
Operating expenses		761		—		—		767			1,528
Net income (loss)	$	7,241	$	—	$	—	$	(767	)	$	6,474

	Excess MSRs		Real Estate Securities and Loans		Consumer Loans		Corporate			Total
Six Months Ended June 30, 2012
Interest income	$	6,516	$	—	$	—	$	—		$	6,516
Interest expense		—		—		—		—			—
Net interest income		6,516		—		—		—			6,516
Other income		4,739		—		—		—			4,739
Operating expenses		1,147		—		—		946			2,093
Net income (loss)	$	10,108	$	—	$	—	$	(946	)	$	9,162

10

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES (formerly known as NIC MSR LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

JUNE 30, 2013

(dollars in tables in thousands, except share data)

3.      INVESTMENTS IN EXCESS MORTGAGE SERVICING RIGHTS AT FAIR VALUE

Pool 1. On December 13, 2011, Newcastle announced the completion of the first co-investment between New Residential and Nationstar in Excess MSRs related to mortgage servicing rights acquired by Nationstar. New Residential invested approximately $44 million to acquire a 65% interest in the Excess MSRs on a portfolio of government-sponsored enterprise (“GSE”) residential mortgage loans with an outstanding principal balance of approximately $9.9 billion (“Pool 1”). Nationstar has co-invested on a pari passu basis with New Residential in 35% of the Excess MSRs and is the servicer of the loans, performing all servicing and advancing functions, and retaining the ancillary income, the servicing obligations and liabilities as the servicer. Under the terms of this investment, to the extent that any loans in the portfolio are refinanced by Nationstar, the resulting Excess MSRs are shared on a pro rata basis by New Residential and Nationstar, subject to certain limitations.

Pool 2. On June 5, 2012, Newcastle announced the completion of a co-investment between New Residential and Nationstar in Excess MSRs related to mortgage servicing rights Nationstar acquired from Bank of America. New Residential invested approximately $42 million to acquire a 65% interest in the Excess MSRs on a portfolio of residential mortgage loans with an outstanding principal balance of approximately $10.4 billion (“Pool 2”), comprised of loans in GSE pools. Nationstar has co-invested on a pari passu basis with New Residential in 35% of the Excess MSRs and is the servicer of the loans, performing all servicing and advancing functions, and retaining the ancillary income, servicing obligations and liabilities as the servicer. Under the terms of this investment, to the extent that any loans in the portfolio are refinanced by Nationstar, the resulting Excess MSRs are shared on a pro rata basis by New Residential and Nationstar, subject to certain limitations.

Pools 3, 4 and 5. On June 29, 2012, Newcastle announced the completion of a co-investment between New Residential and Nationstar in Excess MSRs related to mortgage servicing rights Nationstar acquired from Aurora Bank FSB, a subsidiary of Lehman Brothers Bancorp Inc. New Residential invested approximately $176.5 million to acquire a 65% interest in the Excess MSRs on a portfolio of residential mortgage loans with an outstanding principal balance of approximately $63.7 billion, comprised of approximately 75% non-conforming loans in private label securitizations and approximately 25% conforming loans in GSE pools. The portfolio is comprised of three pools: two GSE loan pools with outstanding principal balances of approximately $9.8 billion (“Pool 3”) and $6.3 billion (“Pool 4”), respectively, and a pool of non-conforming loans in private label securitizations with an outstanding principal balance of approximately $47.6 billion (“Pool 5”). Nationstar has co-invested on a pari passu basis with New Residential in 35% of the Excess MSRs and is the servicer of the loans, performing all servicing and advancing functions, and retaining the ancillary income, servicing obligations and liabilities as the servicer. Under the terms of this investment, to the extent that any loans in the portfolio are refinanced by Nationstar, the resulting Excess MSRs are shared on a pro rata basis by New Residential and Nationstar, subject to certain limitations.

Pool 11. On May 20, 2013, New Residential entered into an excess spread agreement with Nationstar to purchase for $2.4 million a two-thirds interest in the Excess MSRs on a portion of the loans in the pool which are eligible to be refinanced by a specific third party for a period of time, with Nationstar retaining the remaining one-third interest in the Excess MSRs and all servicing rights. After this period expires, Nationstar will have the ability to refinance all of the loans in the pool. See Note 6 for information on our other agreements with Nationstar with respect to Pool 11.

11

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES (formerly known as NIC MSR LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

JUNE 30, 2013

(dollars in tables in thousands, except share data)

New Residential elected to record its investments in Excess MSRs at fair value pursuant to the fair value option for financial instruments in order to provide users of the financial statements with better information regarding the effects of prepayment risk and other market factors on the Excess MSRs.

The following is a summary of New Residential’s direct investments in Excess MSRs:

	June 30, 2013											Six Months Ended June 30, 2013
	Unpaid Principal Balance (“UPB”) of Underlying Mortgages		Amortized Cost Basis  (A)		Carrying Value (B)		Weighted Average Yield			Weighted Average Life (Years) (C)		Changes in Fair Value Recorded in Other  Income (D)
MSR Pool 1	$	7,593,438	$	28,120	$	39,147		12.5	%		4.9	$	5,290
MSR Pool 1 - Recapture Agreement		—		2,980		5,383		12.5	%		11.0		1,897
MSR Pool 2		8,570,405		31,629		37,339		12.5	%		5.1		4,666
MSR Pool 2 - Recapture Agreement		—		2,934		6,557		12.5	%		12.1		3,441
MSR Pool 3		8,380,524		25,351		33,183		12.5	%		4.8		4,976
MSR Pool 3 - Recapture Agreement		—		4,088		5,755		12.5	%		11.5		1,742
MSR Pool 4		5,381,133		10,205		13,176		12.5	%		4.6		1,952
MSR Pool 4 - Recapture Agreement		—		2,657		3,533		12.5	%		11.1		891
MSR Pool 5		39,989,031		99,530		121,102		12.5	%		5.5		19,594
MSR Pool 5 - Recapture Agreement		—		8,454		3,854		12.5	%		12.8		(758	)
MSR Pool 11 - Recapture Agreement		—		2,391		2,391		12.5	%		—		—
	$	69,914,531	$	218,339	$	271,420		12.5	%		5.8	$	43,691

(A)	The amortized cost basis of the Recapture Agreements is determined based on the relative fair values of the Recapture Agreements and related Excess MSRs at the time they were acquired.
(B)	Carrying Value represents the fair value of the pools or Recapture Agreements, as applicable.
(C)	Weighted Average Life represents the weighted average expected timing of the receipt of expected cash flows for this investment.
(D)	The portion of the change in fair value of the Recapture Agreements relating to loans recaptured to date is reflected in the respective pool.

12

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES (formerly known as NIC MSR LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

JUNE 30, 2013

(dollars in tables in thousands, except share data)

The table below summarizes the geographic distribution of the underlying residential mortgage loans of the direct investments in Excess MSRs at June 30, 2013:

State Concentration	Percentage of Total Outstanding (A)
California		31.5	%
Florida		10.1	%
New York		4.5	%
Washington		4.3	%
Arizona		3.8	%
Texas		3.6	%
Maryland		3.5	%
Colorado		3.5	%
New Jersey		3.2	%
Virginia		3.1	%
Other U.S.		28.9	%
		100.0	%

(A) Based on the information provided by the loan servicer as of June 30, 2013.

Geographic concentrations of investments expose New Residential to the risk of economic downturns within the relevant states. Any such downturn in a state where New Residential holds significant investments could affect the underlying borrower’s ability to make mortgage payments and therefore could have a meaningful, negative impact on the Excess MSRs.

4.      INVESTMENTS IN REAL ESTATE SECURITIES

During 2013, New Residential acquired $547.5 million face amount of Non-Agency RMBS for approximately $362.4 million and $156.3 million face amount of Agency ARM RMBS for approximately $165.2 million net of sales.  In addition, Newcastle contributed $1.0 billion face amount of Agency ARM RMBS to New Residential during this period.

The following is a summary of New Residential’s real estate securities at June 30, 2013, all of which are classified as available-for-sale and are, therefore, reported at fair value with changes in fair value recorded in other comprehensive income.

13

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES (formerly known as NIC MSR LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

JUNE 30, 2013

(dollars in tables in thousands, except share data)

					Gross Unrealized									Weighted Average
Asset Type	Outstanding Face Amount		Amortized Cost Basis		Gains		Losses			Carrying Value (A)		Number of Securities		Rating (B)	Coupon			Yield			Life (Years) (C)		Principal Subordination (D)
Agency ARM RMBS (E) (F)	$	1,059,950	$	1,134,190	$	1,430	$	(5,834	)	$	1,129,786		66	AAA		3.30	%		1.47	%		3.2		N/A
Non-Agency RMBS		927,903		605,835		33,286		(9,668	)		629,453		98	CC		0.77	%		4.87	%		3.8		6.7	%
Total/Weighted Average (G)	$	1,987,853	$	1,740,025	$	34,716	$	(15,502	)	$	1,759,239		164	BBB		2.12	%		2.65	%		3.4

(A)	Fair value, which is equal to carrying value for all securities. See Note 9 regarding the estimation of fair value.
(B)	Represents the weighted average of the ratings of all securities in each asset type, expressed as an S&P equivalent rating. For each security rated by multiple rating agencies, the lowest rating is used. Ratings provided were determined by third party rating agencies, represent the most recent credit ratings available as of the reporting date and may not be current.
(C)	The weighted average life is based on the timing of expected principal reduction on the assets.
(D)	Percentage of the outstanding face amount of securities and residual interests that is subordinate to New Residential’s investments.
(E)	Includes securities issued or guaranteed by U.S. Government agencies such as the Federal National Mortgage Association (“Fannie Mae”) or the Federal Home Loan Mortgage Corporation (“Freddie Mac”).
(F)	Amortized cost basis and carrying value include principal receivable of $13.8 million.
(G)	The total outstanding face amount was $ 18.4 million for fixed rate securities and $ 1.97 billion for floating rate securities.

Unrealized losses that are considered other than temporary are recognized currently in earnings.  During the six months ended June 30, 2013, New Residential recorded other-than-temporary impairment charges (“OTTI”) of $3.8 million with respect to real estate securities held prior to the spin-off on May 15, 2013.  Based on Newcastle management’s analysis of these securities, Newcastle determined it did not have the intent to hold the securities past May 15, 2013.  Any remaining unrealized losses on New Residential’s securities were primarily the result of changes in market factors, rather than issue-specific credit impairment.  New Residential performed analyses in relation to such securities, using management’s best estimate of their cash flows, which support its belief that the carrying values of such securities were fully recoverable over their expected holding period.  New Residential has no intent to sell, and is not more likely than not to be required to sell, these securities.

14

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES (formerly known as NIC MSR LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

JUNE 30, 2013

(dollars in tables in thousands, except share data)

The following table summarizes New Residential’s securities in an unrealized loss position as of June 30, 2013.

			Amortized Cost Basis							Gross Unrealized									Weighted Average
Securities in an Unrealized Loss Position	Outstanding Face Amount		Before Impairment		Other-Than- Temporary  Impairment (A)			After Impairment		Gains		Losses			Carrying Value		Number of Securities		Rating	Coupon			Yield			Life (Years)
Less than Twelve Months	$	1,183,118	$	1,104,946	$	(3,429	)	$	1,101,517	$	—	$	(15,485	)	$	1,086,032		79	BBB		2.51	%		1.83	%		3.5
Twelve or More Months		6,798		7,447		(40	)		7,407		—		(17	)		7,390		1	AAA		2.76	%		0.93	%		4.2
Total/WA	$	1,189,916	$	1,112,393	$	(3,469	)	$	1,108,924	$	—	$	(15,502	)	$	1,093,422		80	BBB		2.51	%		1.82	%		3.5

(A) Other than temporary impairment was recorded in connection with unrealized losses at the time of spin-off as Newcastle did not have the intent and ability to hold the securities past May 15, 2013.  The losses were not recorded as the result of New Residential’s intent to sell the securities and are not the result of credit impairment.

The table below summarizes the geographic distribution of the collateral securing New Residential’s Non-Agency RMBS at June 30, 2013:

Geographic Location	Outstanding Face Amount		Percentage of Total Outstanding
Western U.S.	$	346,056		37.3	%
Northeastern U.S.		219,197		23.6	%
Southeastern U.S.		190,998		20.6	%
Midwestern U.S.		98,933		10.7	%
Southwestern U.S.		72,719		7.8	%
	$	927,903		100.0	%

New Residential evaluates the credit quality of its real estate securities, as of the acquisition date, for evidence of credit quality deterioration. As a result, New Residential identified a population of real estate securities for which it was determined that it was probable that New Residential would be unable to collect all contractually required payments. For securities acquired during the six months ended June 30, 2013, the face amount of these real estate securities was $472.7 million, with total expected cash flows of $375.2 million and a fair value of $298.9 million.

15

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES (formerly known as NIC MSR LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

JUNE 30, 2013

(dollars in tables in thousands, except share data)

The following is the outstanding face amount and carrying value for securities, for which, as of the acquisition date, it was probable that New Residential would be unable to collect all contractually required payments, at December 31, 2012 and June 30, 2013:

	Outstanding Face Amount		Carrying Value
December 31, 2012	$	342,013	$	212,129
June 30, 2013	$	771,682	$	495,872

The following is a summary of the changes in accretable yield for these securities:

	For the Six Months Ended June 30, 2013
Balance at December 31, 2012	$	90,077
Additions		76,263
Accretion		(9,706	)
Reclassifications from nonaccretable difference		23,679
Disposals		153
Balance at June 30, 2013	$	180,466

5.      INVESTMENTS IN RESIDENTIAL MORTGAGE LOANS

On February 27, 2013, New Residential, through a subsidiary, entered into an agreement to co-invest in reverse mortgage loans with a UPB of approximately $83 million as of December 31, 2012. New Residential has invested approximately $35 million to acquire a 70% interest in the reverse mortgage loans. Nationstar has co-invested pari passu with New Residential in 30% of the reverse mortgage loans and is the servicer of the loans performing all servicing and advancing functions and retaining the ancillary income, servicing obligations and liabilities as the servicer.

Loans for which New Residential has the intent and ability to hold for the foreseeable future, or until maturity or payoff, are classified as held-for-investment. Loans are presented in the consolidated balance sheet at cost net of any unamortized discount (or gross of any unamortized premium). New Residential determines at acquisition whether loans will be aggregated into pools based on common risk characteristics (credit quality, loan type, and date of origination or acquisition); loans aggregated into pools are accounted for as if each pool were a single loan. Income on these loans is recognized similarly to that on securities using a level yield methodology.

To the extent that residential mortgage loans are classified as held-for-investment, New Residential must periodically evaluate each of these loans or loan pools for possible impairment. Impairment is indicated when it is deemed probable that New Residential will be unable to collect all amounts due according to the contractual terms of the loan, or for loans acquired at a discount for credit losses, when it is deemed probable that New Residential will be unable to collect as anticipated. Upon determination of impairment, New Residential would establish a specific valuation allowance with a corresponding charge to earnings. New Residential continually evaluates its loans receivable for impairment. New Residential’s residential mortgage loans are aggregated into pools for evaluation based on like characteristics, such as loan type and acquisition date. Pools of loans are evaluated based on criteria such as an analysis of borrower performance, credit ratings of borrowers, loan to value ratios, the estimated value of the underlying collateral, the key terms of the loans and historical and anticipated trends in defaults and loss severities for the type and seasoning of loans being evaluated. This information is used to estimate provisions for estimated unidentified incurred losses on pools of loans. Significant judgment is required in determining impairment and in estimating the resulting loss allowance. Furthermore, New Residential must assess its intent and ability to hold its loan investments on a periodic basis. If New Residential does not have the intent to hold a loan for the foreseeable future or until its expected payoff, the loan must be classified as “held for sale” and recorded at the lower of cost or estimated value.

16

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES (formerly known as NIC MSR LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

JUNE 30, 2013

(dollars in tables in thousands, except share data)

.

The following is a summary of residential mortgage loans at June 30, 2013, all of which are classified as held for investment:

Loan Type	Outstanding Face Amount		Carrying Value		Loan Count		Wtd. Avg. Yield			Wtd. Avg. Coupon (A)			Wtd. Avg. Life (Years) (B)		Floating Rate Loans as a % of Face Amount			Delinquent Face Amount
Reverse Mortgage Loans	$	56,730	$	33,636		328		10.6	%		5.1	%		4.1		20.7	%		N/A

(A)	Represents the stated interest rate on the loans.  Accrued interest on reverse mortgage loans is generally added to the principal balance and paid when the loan is resolved.
(B)	The weighted average life is based on the expected timing of the receipt of cash flows.

Activities related to the carrying value of residential mortgage loans are as follows:

	For the six months ended June 30, 2013
Balance at December 31, 2012	$	—
Purchases/additional fundings		35,138
Proceeds from repayments		(2,686	)
Accretion of loan discount and other amortization		1,184
Balance at June 30, 2013	$	33,636

6.      INVESTMENTS IN EXCESS MORTGAGE SERVICING RIGHTS EQUITY METHOD INVESTEES

During the six months ended June 30, 2013, New Residential entered into investments in joint ventures (“Excess MSR joint ventures”) jointly controlled by New Residential and Fortress-managed funds investing in Excess MSRs. New Residential elected to record these investments at fair value pursuant to the fair value option for financial instruments to provide users of the financial statements with better information regarding the effects of prepayment risk and other market factors.

17

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES (formerly known as NIC MSR LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

JUNE 30, 2013

(dollars in tables in thousands, except share data)

The following tables summarize the investments in equity method investees held by New Residential at June 30, 2013:

	June 30, 2013
Excess MSR Assets	$	351,863
Other Assets (A)		22,394
Debt		—
Other Liabilities		(7,951	)
Equity	$	366,306
New Residential’s Investment	$	183,153
New Residential’s Ownership		50.0	%

(A) Includes $20.8 million of deposits related to investments which have not closed at June 30, 2013.

	Six Months Ended  June 30, 2013
Interest Income	$	13,756
Other Income		31,374
Expenses		(2,938	)
Net Income	$	42,192

The following is a summary of New Residential’s Excess MSR investments made through equity method investees:

	June 30, 2013
	Unpaid Principal Balance		Investee  Interest in  Excess MSR			New Residential Interest in Investees			Amortized Cost Basis (A)		Carrying Value (B)		Weighted Average Yield			Weighted Average Life (Years) (C)
MSR Pool 6	$	11,149,355		66.7	%		50.0	%	$	40,027	$	44,139		12.5	%		4.8
MSR Pool 6 - Recapture Agreement		—		66.7	%		50.0	%		10,683		13,284		12.5	%		10.7
MSR Pool 7		34,480,698		66.7	%		50.0	%		104,057		112,946		12.5	%		5.1
MSR Pool 7 - Recapture Agreement		—		66.7	%		50.0	%		22,962		25,965		12.5	%		12.0
MSR Pool 8		15,417,544		66.7	%		50.0	%		56,180		57,960		12.5	%		5.0
MSR Pool 8 - Recapture Agreement		—		66.7	%		50.0	%		12,928		14,103		12.5	%		11.7
MSR Pool 11		22,817,213		66.7	%		50.0	%		51,033		55,797		12.5	%		5.3
MSR Pool 11 - Recapture Agreement		—		66.7	%		50.0	%		23,459		27,669		12.5	%		9.9
	$	83,864,810							$	321,329	$	351,863		12.5	%		6.4

(A)	Represents the amortized cost basis of the equity method investees in which New Residential holds a 50% interest. The amortized cost basis of the Recapture Agreements is determined based on the relative fair values of the Recapture Agreements and related Excess MSRs at the time they were acquired.
(B)	Represents the carrying value of the Excess MSRs held in equity method investees, in which New Residential holds a 50% interest. Carrying value represents the fair value of the pools or Recapture Agreements, as applicable.
(C)	The weighted average life represents the weighted average expected timing of the receipt of cash flows of each investment.

18

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES (formerly known as NIC MSR LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

JUNE 30, 2013

(dollars in tables in thousands, except share data)

Pool 6. On January 4, 2013, New Residential, through a joint venture, co-invested in Excess MSRs on a portfolio of Government National Mortgage Association (“Ginnie Mae”) residential mortgage loans with a UPB of approximately $13 billion (“Pool 6”) as of November 30, 2012. Nationstar acquired the related servicing rights from Bank of America in November 2012. New Residential contributed approximately $28.9 million for a 50% interest in a joint venture which acquired an approximately 67% interest in the Excess MSRs on this portfolio. The remaining interests in the joint venture are owned by a Fortress-managed fund and the remaining interest of approximately 33% in the Excess MSRs is owned by Nationstar. As the servicer, Nationstar performs all servicing and advancing functions, and it retains the ancillary income, servicing obligations and liabilities associated with this portfolio. Under the terms of this investment, to the extent that any loans in the portfolio are refinanced by Nationstar, the resulting Excess MSRs are shared on a pro rata basis by the joint venture and Nationstar, subject to certain limitations.

Pools 7, 8, 9, 10.  On January 6, 2013 New Residential, through joint ventures, agreed to co-invest in Excess MSRs on a portfolio of four pools of residential mortgage loans with a UPB of approximately $215 billion as of November 30, 2012. Approximately 53% of the loans in this portfolio are in private label securitizations (“Pool 10”), and the remainder are owned, insured or guaranteed by Fannie Mae (“Pool 7”), Freddie Mac (“Pool 8”) or Ginnie Mae (“Pool 9”). Nationstar has agreed to acquire the related servicing rights from Bank of America. New Residential committed to invest approximately $340 million (based on the November 30, 2012 UPB) for a 50% interest in joint ventures which will acquire an approximately 67% interest in the Excess MSRs on this portfolio. As of June 30, 2013, New Residential had contributed approximately $80.7 million to the joint ventures. The remaining interests in the joint ventures are owned by Fortress-managed funds and the remaining interest of approximately 33% in the Excess MSRs are owned by Nationstar. As the servicer, Nationstar performs all servicing and advancing functions, and it retains the ancillary income, servicing obligations and liabilities associated with this portfolio. Under the terms of this investment, to the extent that any loans in the portfolio are refinanced by Nationstar, the resulting Excess MSRs are shared on a pro rata basis by the joint ventures and Nationstar, subject to certain limitations. On January 31, 2013, New Residential completed the first closing of this co-investment. The first closing related to Excess MSRs on loans with an aggregate UPB of approximately $58 billion as of December 31, 2012, that are owned, insured, or guaranteed by Fannie Mae or Freddie Mac.

Pool 11. On May 20, 2013, New Residential acquired, through a joint venture, an interest in Excess MSRs from Nationstar on a portfolio of mortgage loans with a UPB of approximately $22.8 billion (“Pool 11”) as of March 31, 2013. New Residential has invested approximately $37.8 million to acquire a one-third interest in the Excess MSRs. Nationstar is the servicer of the loans and has retained a one-third interest in the Excess MSRs; a Fortress managed fund has acquired the remaining one-third interest. Under the terms of this investment, to the extent that any loans in the portfolio are refinanced by Nationstar, the resulting Excess MSRs are included in the portfolio, subject to certain limitations. New Residential, Nationstar and the Fortress fund share equally in these Excess MSRs.

See Recent Activities (Note 15) for information on Pools 9 and 10.

19

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES (formerly known as NIC MSR LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

JUNE 30, 2013

(dollars in tables in thousands, except share data)

The table below summarizes the geographic distribution of the underlying residential mortgage loans of the Excess MSR investments made through equity method investees at June 30, 2013:

State Concentration	Percentage of Total Outstanding (A)
California		13.6	%
Florida		8.3	%
Georgia		5.8	%
Texas		5.6	%
New York		5.5	%
Illinois		4.5	%
Massachusetts		3.5	%
New Jersey		3.3	%
Washington		3.0	%
Virginia		3.0	%
Other U.S.		43.9	%
		100.0	%

(A)  Based on the information provided by the loan servicer as of June 30, 2013.

7.      INVESTMENTS IN CONSUMER LOAN EQUITY METHOD INVESTEES

On April 1, 2013, New Residential completed, through newly formed limited liability companies (together, the “Consumer Loan Companies”) a co-investment in a portfolio of consumer loans with a UPB of approximately $4.2 billion as of December 31, 2012. The portfolio includes over 400,000 personal unsecured loans and personal homeowner loans originated through subsidiaries of HSBC Finance Corporation. The Consumer Loan Companies acquired the portfolio from HSBC Finance Corporation and its affiliates. New Residential invested approximately $250 million for 30% membership interests in each of the Consumer Loan Companies. Of the remaining 70% of the membership interests, Springleaf Finance, Inc. (“Springleaf”), which is majority-owned by Fortress funds managed by our Manager, acquired 47%, and an affiliate of Blackstone Tactical Opportunities Advisors L.L.C. acquired 23%. Springleaf acts as the managing member of the Consumer Loan Companies. The Consumer Loan Companies financed $2.2 billion of the approximately $3.0 billion purchase price with asset-backed notes. The Consumer Loan Companies were formed on March 19, 2013, for the purpose of making this investment, and commenced operations upon the completion of the investment. After a servicing transition period, Springleaf will be the servicer of the loans and will provide all servicing and advancing functions for the portfolio.

New Residential accounts for its investment in the Consumer Loan Companies pursuant to the equity method of accounting because it can exercise significant influence over the Consumer Loan Companies, but the requirements for consolidation are not met.  New Residential’s share of earnings and losses in these equity method investees is included in “Earnings from investments in consumer loans, equity method investees” on the Consolidated Statements of Income. Equity method investments are included in “Investments in consumer loans, equity method investees” on the Consolidated Balance Sheets.

New Residential periodically reviews equity method investments for impairment in value whenever events or changes in circumstances indicate that the carrying amount of such investments may not be recoverable. New Residential will record an impairment charge to the extent that the estimated fair value of an investment is less than its carrying value and New Residential determines the impairment is other-than-temporary.

20

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES (formerly known as NIC MSR LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

JUNE 30, 2013

(dollars in tables in thousands, except share data)

The following tables summarize the investment the Consumer Loan Companies held by New Residential at June 30, 2013:

	June 30, 2013
Consumer Loan Assets	$	2,835,996
Other Assets		119,163
Debt (A)		(2,018,486	)
Other Liabilities		(620	)
Equity	$	936,053
New Residential’s investment	$	280,816
New Residential’s ownership		30.0	%

(A) Represents asset-back notes with an interest rate of 3.75% and a maturity of April 2021.  Substantially all of the net cash flow generated by the Consumer Loan Companies is required to be used to pay down the these notes.  When the balance of the outstanding notes is reduced to 50% of the outstanding UPB of the performing consumer loans, the equity holders of the Consumer Loan Companies will be entitled to receive, in the aggregate, 30% of the net cash flow of the Consumer Loan Companies on a periodic basis.

	Six Months Ended  June 30, 2013
Interest income	$	168,130
Interest expense		(24,590	)
Provision for finance receivable losses		(554	)
Other expenses		(22,441	)
Net income	$	120,545
New Residential’s equity in net income	$	36,164

The following is a summary of New Residential’s consumer loan investments made through equity method investees:

	June 30, 2013
	Unpaid Principal Balance		Interest in  Consumer Loan Companies			Carrying Value (A)		Weighted Average Coupon (B)			Weighted Average Asset Yield			Weighted Average Expected Life (Years) (C)
Consumer Loans	$	3,675,979		30.0	%	$	2,835,996		18.6	%		14.0	%		4.5

(A)	Represents the carrying value of the consumer loans held by the Consumer Loan Companies.
(B)	Substantially all of the cash flow received on the loans is required to be used to make payments on the notes described above.
(C)	Weighted Average Life represents the weighted average expected timing of the receipt of expected cash flows for this investment.

21

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES (formerly known as NIC MSR LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

JUNE 30, 2013

(dollars in tables in thousands, except share data)

New Residential’s investments in consumer loans, equity method investees changed during the six months ended June 30, 2013 as follows:

	For the six months ended June 30, 2013
Balance at December 31, 2012	$	—
Contributions to equity method investees		245,421
Distributions of earnings from equity method investees		(769	)
Earnings from investments in consumer loan equity method investees		36,164
Balance at June 30, 2013	$	280,816

8.      DEBT OBLIGATIONS

The following table presents certain information regarding New Residential’s debt obligations at June 30, 2013:

												Collateral
Repurchase Agreements (A)	Month Issued	Outstanding Face		Carrying Value		Final Stated Maturity (D)	Weighted Average Funding Cost			WAL		Outstanding Face		Amortized Cost Basis		Carrying Value		WAL (Years)
Agency ARM RMBS (B)	Various	$	1,061,250	$	1,061,250	Jul-13		0.39	%		0.1	$	1,059,950	$	1,134,190	$	1,129,786		3.2
Non Agency RMBS (C)	Various		413,088		413,088	Jul-13		2.03	%		0.1		907,247		590,131		613,078		3.8
		$	1,474,338	$	1,474,338			0.85	%		0.1	$	1,967,197	$	1,724,321	$	1,742,864		3.5

(A) These repurchase agreements had approximately $0.5 million of associated accrued interest payable at June 30, 2013.

(B)	The counterparties of these repurchase agreements are Goldman Sachs $357.8 million, Barclays $266.1 million, Nomura $210.2 million, Citi $138.4 million, Morgan Stanley $65.8 million and Bank of America $23.0 million.
(C)	The counterparties of these repurchase agreements are Credit Suisse $267.4 million, Barclays $97.9 million, and Royal Bank of Canada $47.7 million.
(D)	All of these repurchase agreements were renewed or refinanced subsequent to June 30, 2013.
All of the agreements described above are subject to customary margin call provisions.  See Note 15 regarding the refinancing of repurchase agreements with Credit Suisse.

9.      FAIR VALUE OF FINANCIAL INSTRUMENTS

U.S. GAAP requires the categorization of the fair value of financial instruments into three broad levels which form a hierarchy.

Level 1- Quoted prices in active markets for identical instruments.

Level 2- Valuations based principally on other observable market parameters, including

● Quoted prices in active markets for similar instruments,

● Quoted prices in less active or inactive markets for identical or similar instruments,

● Other observable inputs (such as interest rates, yield curves, volatilities, prepayment speeds, loss severities, credit risks and default rates), and

22

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES (formerly known as NIC MSR LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

JUNE 30, 2013

(dollars in tables in thousands, except share data)

● Market corroborated inputs (derived principally from or corroborated by observable market data).

Level 3- Valuations based significantly on unobservable inputs.

New Residential follows this hierarchy for its financial instruments. The classifications are based on the lowest level of input that is significant to the fair value measurement.

The carrying value and fair value of New Residential’s financial assets recorded at fair value on a recurring basis at June 30, 2013 were as follows:

					Fair Value
	Principal Balance or Notional Amount		Carrying Value		Level 2		Level 3		Total
Assets:
Real estate securities, available-for-sale	$	1,987,853	$	1,759,239	$	1,129,786	$	629,453	$	1,759,239
Investments in excess mortgage servicing rights, at fair value (A)		69,914,531		271,420		—		271,420		271,420
Investments in excess mortgage servicing rights, equity method investees, at fair value (A)		83,864,810		183,153		—		183,153		183,153
	$	155,767,194	$	2,213,812	$	1,129,786	$	1,084,026	$	2,213,812

(A) The notional amount represents the total unpaid principal balance of the mortgage loans underlying the Excess MSRs. Generally, New Residential does not receive an excess mortgage servicing amount on nonperforming loans.

Investments in Excess MSRs Valuation

Fair value estimates of New Residential’s Excess MSRs were based on internal pricing models. The valuation technique is based on discounted cash flows. Significant inputs used in the valuations included expectations of prepayment rates, delinquency rates, recapture rates, the excess mortgage servicing amount of the underlying mortgage loans and discount rates that market participants would use in determining the fair values of mortgage servicing rights on similar pools of residential mortgage loans. New Residential’s management validates significant inputs and outputs of the internal pricing models by comparing them to available independent third party market parameters and models for reasonableness. New Residential believes its valuation methods and the assumptions used are appropriate and consistent with other market participants.

In order to evaluate the reasonableness of its fair value determinations, management engages an independent valuation firm to separately measure the fair value of its Excess MSRs. The independent valuation firm determines an estimated fair value range of each pool based on its own models and issues a “fairness opinion” with this range. Management compares the range included in the opinion to the value generated by its internal models. For Excess MSRs acquired prior to the current quarter, the fairness opinion relates to the valuation at the current quarter end date. For Excess MSRs acquired during the current quarter, the fairness opinion relates to the valuation at the time of acquisition. To date, New Residential has not made any significant valuation adjustments as a result of these fairness opinions.

For Excess MSRs acquired during the current quarter, New Residential revalues the Excess MSRs at the quarter end date if a payment is received between the acquisition date and the end of the quarter. Otherwise, Excess MSRs acquired during the current quarter are carried at their amortized cost basis if there has been no change in assumptions since acquisition.

23

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES (formerly known as NIC MSR LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

JUNE 30, 2013

(dollars in tables in thousands, except share data)

In addition, in valuing the Excess MSRs, management considered the likelihood of Nationstar being removed as the servicer, which likelihood is considered to be remote. Fair value measurements of the Excess MSRs are sensitive to changes in the assumptions or methodology used to determine fair value, and such changes could result in a significant increase or decrease in the fair value. Significant increases (decreases) in the discount rates, prepayment or delinquency rates in isolation would result in a significantly lower (higher) fair value measurement, whereas significant increases (decreases) in the recapture rates or excess mortgage servicing amount in isolation would result in a significantly higher (lower) fair value measurement. Generally, a change in the delinquency rate assumption is accompanied by a directionally similar change in the assumption used for the prepayment speed.

The following table summarizes certain information regarding the inputs used in valuing the Excess MSRs owned directly and through equity method investees as of June 30, 2013:

	Significant Inputs
Held Directly (Note 3)	Prepayment Speed (A)			Delinquency (B)			Recapture Rate (C)			Excess Mortgage Servicing Amount (D)	Discount Rate
MSR Pool 1		15.3	%		10.0	%		35.0	%	28 bps		12.5	%
MSR Pool 1 - Recapture Agreement		8.0	%		10.0	%		35.0	%	21 bps		12.5	%
MSR Pool 2		15.4	%		10.9	%		35.0	%	23 bps		12.5	%
MSR Pool 2 - Recapture Agreement		8.0	%		10.0	%		35.0	%	21 bps		12.5	%
MSR Pool 3		15.8	%		11.9	%		35.0	%	23 bps		12.5	%
MSR Pool 3 - Recapture Agreement		8.0	%		10.0	%		35.0	%	21 bps		12.5	%
MSR Pool 4		18.0	%		15.9	%		35.0	%	17 bps		12.5	%
MSR Pool 4 - Recapture Agreement		8.0	%		10.0	%		35.0	%	21 bps		12.5	%
MSR Pool 5		12.4	%		N/A	(E)		13.0	%	13 bps		12.5	%
MSR Pool 5 - Recapture Agreement		8.0	%		N/A	(E)		15.0	%	21 bps		12.5	%
MSR Pool 11 - Recapture Agreement		9.0	%		2.0	%		31.0	%	19 bps		12.5	%
Held through Equity Method Investees (Note 6)
MSR Pool 6		18.9	%		8.9	%		35.0	%	25 bps		12.5	%
MSR Pool 6 - Recapture Agreement		10.0	%		6.0	%		35.0	%	23 bps		12.5	%
MSR Pool 7		13.6	%		8.0	%		35.0	%	16 bps		12.5	%
MSR Pool 7 - Recapture Agreement		10.0	%		5.0	%		35.0	%	19 bps		12.5	%
MSR Pool 8		14.9	%		7.0	%		35.0	%	19 bps		12.5	%
MSR Pool 8 - Recapture Agreement		10.0	%		5.0	%		35.0	%	19 bps		12.5	%
MSR Pool 11		19.7	%		7.7	%		38.6	%	16 bps		12.5	%
MSR Pool 11 - Recapture Agreement		10.0	%		2.5	%		35.0	%	19 bps		12.5	%

(A)	Projected annualized weighted average lifetime voluntary and involuntary prepayment rate using a prepayment vector.
(B)	Projected percentage of mortgage loans in the pool that will miss their mortgage payments.
(C)	Percentage of voluntarily prepaid loans that are expected to be refinanced by Nationstar.
(D)	Weighted average total mortgage servicing amount in excess of the basic fee.
(E)	The Excess MSR will be paid on the total UPB of the mortgage portfolio (including both performing and delinquent loans until REO).

All of the assumptions listed have some degree of market observability, based on New Residential’s knowledge of the market, relationships with market participants, and use of common market data sources. Prepayment speed and delinquency rate projections are in the form of “curves” or “vectors” that vary over the expected life of the pool. New Residential uses assumptions that generate its best estimate of future cash flows for each investment in Excess MSRs.

24

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES (formerly known as NIC MSR LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

JUNE 30, 2013

(dollars in tables in thousands, except share data)

When valuing Excess MSRs, New Residential uses the following criteria to determine the significant inputs:

● Prepayment Speed: Prepayment speed projections are in the form of a “vector” that varies over the expected life of the pool. The prepayment vector specifies the percentage of the collateral balance that is expected to prepay voluntarily (i.e., pay off) and involuntarily (i.e., default) at each point in the future. The prepayment vector is based on assumptions that reflect factors such as the borrower’s FICO score, loan-to-value ratio, debt-to-income ratio, vintage on a loan level basis, as well as the projected effect on loans eligible for the Home Affordable Refinance Program 2.0 (“HARP 2.0”). Management considers collateral-specific prepayment experience when determining this vector. For the Recapture Agreements and recaptured loans, New Residential also considers industry research on the prepayment experience of similar loan pools (i.e., loan pools composed of refinanced loans). This data is obtained from remittance reports, market data services and other market sources.

● Delinquency Rates: For existing mortgage pools, delinquency rates are based on the recent pool-specific experience of loans that missed their latest mortgage payments. For the Recapture Agreements and recaptured loans, delinquency rates are based on the experience of similar loan pools originated by Nationstar and delinquency experience over the past year. Management believes this time period provides a reasonable sample for projecting future delinquency rates while taking into account current market conditions. Additional consideration is given to loans that are expected to become 30 or more days delinquent.

● Recapture Rates: Recapture rates are based on actual average recapture rates experienced by Nationstar on similar mortgage loan pools. Generally, New Residential looks to one year worth of actual recapture rates, which management believes provides a reasonable sample for projecting future recapture rates while taking into account current market conditions.

● Excess Mortgage Servicing Amount: For existing mortgage pools, excess mortgage servicing amount projections are based on the actual total mortgage servicing amount in excess of a basic fee. For loans expected to be refinanced by Nationstar and subject to a Recapture Agreement, New Residential considers the excess mortgage servicing amount on loans recently originated by Nationstar over the past year and other general market considerations. Management believes this time period provides a reasonable sample for projecting future excess mortgage servicing amounts while taking into account current market conditions.

● Discount Rate: The discount rates used by New Residential are derived from market data on pricing of mortgage servicing rights backed by similar collateral.

New Residential uses different prepayment and delinquency assumptions in valuing the Excess MSRs relating to the original loan pools, the Recapture Agreements and the Excess MSRs relating to recaptured loans. The prepayment speed and delinquency rate assumptions differ because of differences in the collateral characteristics, eligibility for the Home Affordable Refinance Program 2.0 (“HARP 2.0”) and expected borrower behavior for original loans and loans which have been refinanced. New Residential uses the same assumptions for recapture and discount rates when valuing Excess MSRs and Recapture Agreements. These assumptions are based on historical recapture experience and market pricing.

25

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES (formerly known as NIC MSR LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

JUNE 30, 2013

(dollars in tables in thousands, except share data)

Excess MSRs, owned directly, measured at fair value on a recurring basis using Level 3 inputs changed during the six months ended June 30, 2013 as follows:

	Level 3 (A)
	MSR Pool 1			MSR Pool 2			MSR Pool 3			MSR Pool 4			MSR Pool 5			MSR Pool 11		Total
Balance at December 31, 2012	$	40,910		$	39,322		$	35,434		$	15,036		$	114,334		$	—	$	245,036
Transfers (B)
Transfers from Level 3 (B)		—			—			—			—			—			—		—
Transfers to Level 3 (B)		—			—			—			—			—			—		—
Gains (losses) included in net income (C)		7,185			8,107			6,719			2,844			18,836			—		43,691
Interest income		3,615			2,802			3,073			1,237			10,053			—		20,780
Purchases, sales and repayments
Purchases		—			—			—			—			—			2,391		2,391
Purchase adjustments		—			—			—			—			—			—		—
Proceeds from sales		—			—			—			—			—			—		—
Proceeds from repayments		(7,180	)		(6,335	)		(6,288	)		(2,408	)		(18,267	)		—		(40,478	)
Balance at June 30, 2013	$	44,530		$	43,896		$	38,938		$	16,709		$	124,956		$	2,391	$	271,420

(A)	Includes the recapture agreement for each respective pool.
(B)	Transfers are assumed to occur at the beginning of the respective period.
(C)	The gains (losses) recorded in earnings during the period are attributable to the change in unrealized gains (losses) relating to Level 3 assets still held at the reporting dates. These gains (losses) represent the change in fair value of the Excess MSRs and are recorded in “Change in fair value of investments in excess mortgage servicing rights” in the consolidated statements of income.

Excess Mortgage Servicing Rights Equity Method Investees Valuation

Fair value estimates of New Residential’s investments were based on internal pricing models. New Residential estimated the fair value of the assets and liabilities of the underlying entities in which it holds an equity interest. The valuation technique is based on discounted cash flows. Significant inputs represent the inputs required to estimate the fair value of the Excess MSRs held by the entities and include expectations of prepayment rates, delinquency rates, recapture rates, the excess mortgage servicing amount of the underlying mortgage loans, and discount rates that market participants would use in determining the fair values of mortgage servicing rights on similar pools of residential mortgage loans. In addition, in valuing the Excess MSRs, management considered the likelihood of Nationstar being removed as servicer, which likelihood is considered to be remote. Refer to the Investments in Excess MSRs Valuation section above for further details.

26

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES (formerly known as NIC MSR LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

JUNE 30, 2013

(dollars in tables in thousands, except share data)

New Residential’s investments in equity method investees measured at fair value on a recurring basis using Level 3 inputs changed during the six months ended June 30, 2013 as follows:

	Six Months Ended  June 30, 2013
Balance at December 31, 2012	$	—
Contributions to equity method investees		178,866
Distributions of earnings from equity method investees		(4,822	)
Distributions of capital from equity method investees		(11,987	)
Change in fair value of investments in equity method investees		21,096
Balance at June 30, 2013	$	183,153

Real Estate Securities Valuation

As of June 30, 2013 New Residential’s securities valuation methodology and results are further detailed as follows:

					Fair Value
Asset Type	Outstanding Face Amount		Amortized Cost Basis		Multiple Quotes (A)		Total		Level
Non-Agency RMBS	$	927,903	$	605,835	$	629,453	$	629,453		3
Agency ARM RMBS		1,059,950		1,134,190		1,129,786		1,129,786		2
Total	$	1,987,853	$	1,740,025	$	1,759,239	$	1,759,239

(A) Management generally obtained pricing service quotations or broker quotations from two sources, one of which was generally the seller (the party that sold New Residential the security). Management selected one of the quotes received as being most representative of the fair value and did not use an average of the quotes. Even if New Residential receives two or more quotes on a particular security that come from non-selling brokers or pricing services, it does not use an average because management believes using an actual quote more closely represents a transactable price for the security than an average level. Furthermore, in some cases there is a wide disparity between the quotes New Residential receives. Management believes using an average of the quotes in these cases would not represent the fair value of the asset. Based on New Residential’s own fair value analysis, management selects one of the quotes which is believed to more accurately reflect fair value. New Residential never adjusts quotes received. These quotations are generally received via email and contain disclaimers which state that they are “indicative” and not “actionable” — meaning that the party giving the quotation is not bound to actually purchase the security at the quoted price.

Fair value measurements categorized within Level 3 are sensitive to changes in the assumptions or methodology used to determine fair value, and such changes could result in a significant increase or decrease in the fair value. For New Residential’s investments in real estate securities categorized within Level 3 of the fair value hierarchy, the significant unobservable inputs include the discount rates, assumptions related to prepayments, default rates and loss severities. Significant increases (decreases) in any of the discount rates, default rates or loss severities in isolation would result in a significantly lower (higher) fair value measurement. The impact of changes in prepayment speeds would have differing impacts on fair value, depending on the seniority of the investment. Generally, a change in the

27

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES (formerly known as NIC MSR LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

JUNE 30, 2013

(dollars in tables in thousands, except share data)

default assumption is accompanied by directionally similar changes in the assumptions used for the loss severity and the prepayment speed.

Fair value estimates of New Residential’s Non-Agency RMBS were based on third party indications as of June 30, 2013 and classified as Level 3. Securities measured at fair value on a recurring basis using Level 3 inputs changed during the six months ended June 30, 2013 as follows:

	Level 3
	Non-Agency
	RMBS
Balance at December 31, 2012	$	289,756
Transfer (A)
Transfers from Level 3		—
Transfers into Level 3		—
Total Gains (Losses)
Included in net income as impairment		(729	)
Gain on Settlement of Securities		58
Included in comprehensive income (B)		8,092
Amortization included in interest income		10,558
Purchases, sales and repayments
Purchases		366,926
Sales		(4,421	)
Proceeds from repayments		(40,787	)
Balance at June 30, 2013	$	629,453

(A)	Transfers are assumed to occur at the beginning of the respective period.
(B)	These gains (losses) were included in net unrealized gain (loss) on securities in the consolidated statements of comprehensive income.

Loans for Which Fair Value is Only Disclosed

As of June 30, 2013, loans which New Residential has the intent and ability to hold into the foreseeable future are classified as held-for-investment. Loans held-for-investment are carried at the aggregate unpaid principal balance adjusted for any unamortized premium or discount, deferred fees or expenses, an allowance for loan losses, charge-offs and write-downs for impaired loans.

The fair value of New Residential’s reverse mortgage loans held-for-investment were estimated based on a discounted cash flow analysis using internal pricing models. The significant inputs to these models include discount rates and the timing and amount of expected cash flows that management believes market participants would use in determining the fair values on similar pools of reverse mortgage loans. New Residential’s loans held-for-investment are categorized within Level 3 of the fair value hierarchy.

28

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES (formerly known as NIC MSR LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

JUNE 30, 2013

(dollars in tables in thousands, except share data)

The following table summarizes the inputs used in valuing reverse mortgage loans as of June 30, 2013:

Reverse Mortgage Loans for Which Fair Value is Only Disclosed

									Significant Inputs
Loan Type	Outstanding Face Amount		Carrying Value		Fair Value		Valuation Allowance/ (Reversal) In Current Year		Discount Rate			WAL (Years) (A)
Reverse Mortgage Loans	$	56,730	$	33,636	$	33,845	$	—		10.6	%		4.1

(A) The weighted average life is based on the expected timing of the receipt of cash flows.

Liabilities for Which Fair Value is Only Disclosed

Repurchase agreements are not measured at fair value in the statement of position; however, management believes that their carrying value approximates fair value. Repurchase agreements are considered to be level 2 in the valuation hierarchy with significant valuation variables including the amount and timing of expected cash flows, interest rates and collateral funding spreads.

10. EQUITY AND EARNINGS PER SHARE

Equity and Dividends

On April 26, 2013, Newcastle announced that its board of directors had formally declared the distribution of shares of common stock of New Residential, a then wholly owned subsidiary of Newcastle. Following the spin-off, New Residential is an independent, publicly-traded REIT primarily focused on investing in residential mortgage related assets. The spin-off was completed on May 15, 2013 and New Residential began trading on the New York Stock Exchange under the symbol “NRZ”. The spin-off transaction was effected as a taxable pro rata distribution by Newcastle of all the outstanding shares of common stock of New Residential to the stockholders of record of Newcastle as of May 6, 2013. The stockholders of Newcastle as of the record date received one share of New Residential common stock for each share of Newcastle common stock held.

On April 29, 2013, New Residential’s certificate of incorporation was amended so that its authorized capital stock now consists of 2,000,000,000 shares of common stock, par value $0.01 per share, and 100,000,000 shares of preferred stock, par value $0.01 per share. After completion of the spin-off, there are 253,025,645 outstanding shares of common stock which is based on the number of Newcastle’s shares of common stock outstanding on May 6, 2013 and a distribution ratio of one share of New Residential common stock for each share of Newcastle common stock.

On June 3, 2013, New Residential declared a quarterly dividend of $0.07 per common share for the quarter ended June 30, 2013, based on earnings for the period May 16, 2013 to June 30, 2013, which was paid in July 2013.

29

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES (formerly known as NIC MSR LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

JUNE 30, 2013

(dollars in tables in thousands, except share data)

Options

Effective upon the spin-off, New Residential has a Nonqualified Stock Option and Incentive Award Plan (the “Plan”) which provides for the grant of equity-based awards, including restricted stock, stock options, stock appreciation rights, performance awards, tandem awards and other equity-based and non-equity based awards, in each case to the Manager, and to the directors, officers, employees, service providers, consultants and advisor of the Manager who perform services for New Residential, and to New Residential’s directors, officers, service providers, consultants and advisors. New Residential has initially reserved 30,000,000 shares of its common stock for issuance under the Plan; on the first day of each fiscal year beginning during the ten-year term of the Plan in and after calendar year 2014, that number will be increased by a number of shares of New Residential’s common stock equal to 10% of the number of shares of common stock newly issued by New Residential during the immediately preceding fiscal year (and, in the case of fiscal year 2013, after the effective date of the Plan). New Residential’s board of directors may also determine to issue options to the Manager that are not subject to the Plan, provided that the number of shares underlying any options granted to the Manager in connection with capital raising efforts would not exceed 10% of the shares sold in such offering and would be subject to NYSE rules.

Prior to the spin-off, Newcastle had issued options to the Manager in connection with capital raising activities. In connection with the spin-off, 21.5 million options that were held by FIG LLC, (the Manager), or by the directors, officers or employees of the Manager, were converted into an adjusted Newcastle option and a new New Residential option. The exercise price of each adjusted Newcastle option and New Residential option was set to collectively maintain the intrinsic value of the Newcastle option immediately prior to the spin-off and to maintain the ratio of the exercise price of the adjusted Newcastle option and the New Residential option, respectively, to the fair market value of the underlying shares as of the spin-off date, in each case based on the five day average closing price subsequent to the spin-off date.

New Residential’s outstanding options at June 30, 2013 consisted of the following:

	Number of Options		Strike Price		Maturity Date
		116,380	$	10.91	07/16/13
		304,604		12.28	12/01/13
		328,350		14.17	01/09/14
		343,275		13.86	05/25/14
		162,500		16.95	11/22/14
		330,000		15.97	01/12/15
		2,000		16.68	08/01/15
		170,000		15.87	11/01/16
		242,000		16.90	01/23/17
		456,000		14.96	04/11/17
		1,676,833		3.29	03/29/21
		2,539,833		2.49	09/27/21
		2,000		2.74	12/20/21
		1,897,500		3.41	04/03/21
		2,300,000		3.67	05/21/22
		2,530,000		3.67	07/31/22
		5,750,000		5.12	01/11/23
		2,300,000		5.74	02/15/23
		8,000		6.79	06/02/23
Total/WA		21,459,275	$	5.35

As of June 30, 2013, New Residential’s outstanding options were summarized as follows:

Held by the manager	17,735,338
Issued to the Manager and subsequently transferred to certain of the Manager’s employees	3,711,937
Issued to the independent directors	12,000
Total	21,459,275

30

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES (formerly known as NIC MSR LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

JUNE 30, 2013

(dollars in tables in thousands, except share data)

Income and Earnings Per Share

Net income earned prior to the spin-off is included in additional paid-in capital instead of retained earnings since the accumulation of retained earnings began as of the date of spin-off.

New Residential is required to present both basic and diluted earnings per share (“EPS”). Basic EPS is calculated by dividing net income by the weighted average number of shares of common stock outstanding. Diluted EPS is computed by dividing net income by the weighted average number of shares of common stock outstanding plus the additional dilutive effect, if any, of common stock equivalents during each period. New Residential’s common stock equivalents are its outstanding stock options. During the three and six months ended June 30, 2013, based on the treasury stock method, New Residential had 3,633,843 and 1,826,960 dilutive common stock equivalents, respectively. During the three and six months ended June 30, 2012, New Residential did not have any dilutive common stock equivalents outstanding.

For the purposes of computing EPS for periods prior to the spin-off on May 15, 2013, New Residential treated the common shares issued in connection with the spin-off as if they had been outstanding for all periods presented, similar to a stock split. For the purposes of computing diluted EPS for periods prior to the spin-off on May 15, 2013, New Residential treated the 21.5 million options issued on the spin-off date as a result of the conversion of Newcastle options as if they were granted on May 15, 2013 since no New Residential awards were outstanding prior to that date.

11.      COMMITMENTS AND CONTINGENCIES

Litigation – New Residential may, from time to time, be a defendant in legal actions from transactions conducted in the ordinary course of business. As of June 30, 2013, New Residential is not subject to any material litigation, individually or in the aggregate, nor, to management’s knowledge, is any material litigation currently threatened against New Residential.

Indemnifications – In the normal course of business, New Residential and its subsidiaries enter into contracts that contain a variety of representations and warranties and that provide general indemnifications.

New Residential’s maximum exposure under these arrangements is unknown as this would involve future claims that may be made against New Residential that have not yet occurred. However, based on Newcastle’s and its own experience, New Residential expects the risk of material loss to be remote.

31

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES (formerly known as NIC MSR LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

JUNE 30, 2013

(dollars in tables in thousands, except share data)

Capital Commitments – As of June 30, 2013, New Residential had outstanding capital commitments related to investments in joint ventures in connection with the acquisition of Excess MSRs. See Notes 6 and 15, respectively, for a description of these commitments.

12.      TRANSACTIONS WITH AFFILIATES AND AFFILIATED ENTITIES

New Residential has entered into a management agreement with the Manager, an affiliate of Fortress. Pursuant to the Management Agreement, the Manager, under the supervision of New Residential’s board of directors, formulates investment strategies, arranges for the acquisition of assets and associated financing, monitors the performance of New Residential’s assets and provides certain advisory, administrative and managerial services in connection with the operations of New Residential.

Effective May 15, 2013, the Manager is entitled to receive a management fee in the amount equal to 1.5% per annum of New Residential’s gross equity calculated and payable monthly in arrears in cash. Gross equity is generally the equity transferred by Newcastle on the distribution date, plus total net proceeds from stock offerings, plus certain capital contributions to subsidiaries, less capital distributions and repurchases of common stock.

In addition, effective May 15, 2013, the Manager is entitled to receive annual incentive compensation in an amount equal to the product of (A) 25% of the dollar amount by which (1) (a) New Residential’s Funds from Operations before the incentive compensation per share of common stock, excluding Funds from Operations from investments in equity method investees that are invested in consumer loans as of the date hereof (the Consumer Loan Companies) and any unrealized gains or losses from mark to market valuation changes on Excess MSRs and on equity method investees invested in Excess MSRs, per REIT Share (as defined in the Management Agreement, based on the weighted average number of REIT Shares outstanding), plus (b) earnings (or losses) from the Consumer Loan Companies computed on a level-yield basis (such that the loans are treated as if they qualified as loans acquired with a discount for credit quality as set forth in ASC 310-30, as such codification was in effect on June 30, 2013) as if the Consumer Loan Companies had been acquired at their GAAP basis on May 15, 2013, earnings (or losses) from equity method investees invested in Excess MSRs as if such equity method investees had not made a fair value election, and gains (or losses) from debt restructuring and gains (or losses) from sales of property and other assets per share of common stock, exceed (2) an amount equal to (a) the weighted average of the book value per share of the equity transferred by Newcastle on the date of the spin-off and the prices per share of New Residential’s common stock in any offerings (adjusted for prior capital dividends or capital distributions) multiplied by (b) a simple interest rate of 10% per annum, multiplied by (B) the weighted average number of shares of common stock outstanding. “Funds from Operations” means net income (computed in accordance with GAAP), excluding gains (or losses) from debt restructuring and gains (or losses) from sales of property, plus depreciation on real estate assets, and after adjustments for unconsolidated partnerships and joint ventures. Funds from operations will be computed on an unconsolidated basis. The computation of funds from operations may be adjusted at the direction of New Residential’s independent directors based on changes in, or certain applications of, GAAP. Funds from operations is determined from the date of the spin-off and without regard to Newcastle’s prior performance.

In addition to the management fee and incentive compensation, New Residential is responsible for reimbursing the Manager for certain expenses paid by the Manager on behalf of New Residential.

32

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES (formerly known as NIC MSR LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

JUNE 30, 2013

(dollars in tables in thousands, except share data)

Due to affiliate is comprised of the following amounts:

	June 30, 2013		December 31, 2012
Management fees	$	1,499	$	3,392
Incentive compensation		878		—
Purchase price payable		1,254		1,744
	$	3,631	$	5,136

On June 27, 2013, New Residential purchased Agency ARM RMBS with an aggregate face amount of approximately $22.7 million from Newcastle for approximately $1.2 million, net of related financing. New Residential purchased the securities on the same terms as they were purchased by Newcastle.

See Notes 1, 3 and 6 for a discussion of transactions with Nationstar. As of June 30, 2013, New Residential held on its balance sheet a total face amount of $719.5 million of Non-Agency RMBS serviced by Nationstar. The total UPB of the loans underlying these Nationstar serviced Non-Agency RMBS was approximately $8.1 billion as of June 30, 2013.

See Note 7 for a discussion of a transaction with Springleaf.

13.      RECLASSIFICATION FROM ACCUMULATED OTHER COMPREHENSIVE INCOME INTO NET INCOME

The following table summarizes the amounts reclassified out of accumulated other comprehensive income into net income:

Accumulated Other Comprehensive  Income Components	Statement of Income Location	Three Months Ended June 30, 2013			Six Months Ended June 30, 2013
Reclassification of net realized (gain)     loss on securities into earnings	Gain on settlement of securities	$	(58	)	$	(58	)
Reclassification of net realized (gain)     loss on securities into earnings	Other-than-temporary impairment    on securities		3,756			3,756
Total reclassifications		$	3,698		$	3,698

14.      INCOME TAXES

New Residential intends to qualify as a REIT for the tax year ending December 31, 2013. A REIT is generally not subject to U.S. federal corporate income tax on that portion of its income that is distributed to stockholders if it distributes at least 90% of its REIT taxable income to its stockholders by prescribed dates and complies with various other requirements. New Residential was a wholly owned subsidiary of Newcastle until May 15, 2013 and, as a qualified REIT subsidiary, was a disregarded entity until such date. As a result, no provision or liability for U.S. federal or state income taxes has been included in the accompanying consolidated financial statements for the periods ended June 30, 2013 or 2012.

33

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES (formerly known as NIC MSR LLC)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

JUNE 30, 2013

(dollars in tables in thousands, except share data)

15.      RECENT ACTIVITIES

These financial statements include a discussion of material events that have occurred subsequent to June 30, 2013 (referred to as “subsequent events”) through the issuance of these consolidated financial statements. Events subsequent to that date have not been considered in these financial statements.

On July 1, 2013, New Residential completed an additional closing of Excess MSRs that it agreed to acquire as part of the previously announced transaction between Nationstar and Bank of America (See Note 6). This closing relates to loans held in private label securitizations (“PLS”) with a UPB of $43 billion, which represents approximately 45% of the total PLS UPB associated with the transaction (Pool 10).  New Residential invested approximately $53 million to acquire the right to receive one-third of the monthly cash flow generated by the MSRs, net of a basic fee paid to Nationstar.

On July 15, 2013 New Residential completed an additional closing of Excess MSRs that it agreed to acquire as part of the previously announced transaction between Nationstar and Bank of America (See Note 6). This closing relates to loans held in PLS with a UPB of $4.0 billion, which represents approximately 4.2% of the total PLS UPB associated with the transaction (Pool 10). New Residential invested approximately $12 million to acquire the right to receive one-third of the monthly cash flow generated by the MSRs, net of a basic fee paid to Nationstar.

On July 18, 2013 New Residential completed an additional closing of Excess MSRs that it agreed to acquire as part of the previously announced transaction between Nationstar and Bank of America (See Note 6). This closing relates to loans that are owned, insured or guaranteed by GNMA with a UPB of about $34.7 billion, which represents all of the GNMA UPB associated with the transaction (Pool 9). New Residential invested approximately $65 million to acquire the right to receive one-third of the monthly cash flow generated by the MSRs, net of a basic fee paid to Nationstar.

On August 1, 2013, a subsidiary of New Residential entered into a master repurchase agreement with Alpine Securitization Corp., an asset-backed commercial paper facility sponsored by Credit Suisse AG, and established a maximum borrowing capacity of $350 million collateralized by its Non-Agency RMBS.  This agreement is subject to customary loan covenants and events of default provisions including a 50% market capitalization decline provision, as well as a two to one indebtness to tangible net worth provision. The one year term facility is set to expire in August 2014 and is not subject to margin call provisions. The financing bears interest at LIBOR plus an applicable margin as stated below:

Monthly Payment Date	Applicable Margin
August 2013 through October 2013		2.25	%
November 2013 through January 2014		2.50	%
February 2014 through April 2014		3.00	%
May 2014 through August 2014		3.50	%

34

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Management’s discussion and analysis of financial condition and results of operations is intended to help the reader understand the results of operations and financial condition of New Residential.  The following should be read in conjunction with the unaudited consolidated financial statements and notes thereto included herein, and with Part II, Item 1A, “Risk Factors.”

GENERAL

New Residential is a newly listed public REIT primarily focused on investing in residential mortgage related assets. We are externally managed by an affiliate of Fortress. Our goal is to drive strong risk-adjusted returns primarily through investments in residential real estate related investments including, but not limited to, Excess MSRs, RMBS and residential mortgage loans. New Residential’s investment guidelines are purposefully broad to enable us to make investments in a wide array of assets, including mortgage servicing advances and non-real estate related assets such as consumer loans. We generally target assets that generate significant current cash flows and/or have the potential for meaningful capital appreciation. We aim to generate attractive returns for our stockholders without the excessive use of financial leverage.

Our portfolio is currently comprised of co-investments in Excess MSRs, Agency ARM RMBS, Non-Agency RMBS, mortgage loans, consumer loans and cash. A majority of our assets consist of qualifying real estate assets for purposes of Section 3(c)(5)(C) of the 1940 Act, including investments in Agency ARM RMBS. Our asset allocation and target assets may change over time, depending on our Manager’s investment decisions in light of prevailing market conditions. The assets in our portfolio are described in more detail below under “—Results of Operations—Our Portfolio.”

On May 15, 2013, Newcastle completed the distribution of shares of New Residential to Newcastle stockholders of record as of May 6, 2013. Following the distribution, New Residential is an independent, publicly-traded REIT (NYSE: NRZ).

MARKET CONSIDERATIONS

Various market factors, which are outside of our control, affect our results of operations and financial condition.  One such factor is developments in the U.S. residential housing market, which we believe are generating significant investment opportunities.  Since the 2008 financial crisis, the residential mortgage industry has been undergoing major structural changes that are transforming the way mortgages are originated, owned and serviced. 

A mortgage servicing right, or MSR, provides a mortgage servicer with the right to service a pool of mortgages in exchange for a portion of the interest payments made on the underlying mortgages. This amount typically ranges from 25 to 50 bps times the UPB of the mortgages.

Since 2010, banks have sold or committed to sell MSRs totaling more than $1 trillion of the approximately $10 trillion mortgage market. As of June 30, 2013, approximately 83% of MSRs were still owned by banks. We expect this number to decline as banks face pressure to reduce their MSR exposure as a result of heightened capital reserve requirements under Basel III, regulatory scrutiny and a more challenging servicing environment. As a result, we believe the volume of MSR sales is likely to be substantial for some period of time.

We estimate that MSRs on approximately $300 billion of mortgages are currently for sale, requiring a capital investment of approximately $2 – 3 billion dollars based on current pricing dynamics.  We believe many non-bank servicers, who are constrained by capital, will continue to sell a portion of the Excess MSR. We also estimate that approximately $1 – 2 trillion dollars of MSRs could be sold over the next several years. In addition, approximately $1 – 2 trillion dollars of new loans are expected to be created annually. We believe this creates an opportunity to enter into “flow arrangements,” whereby loan originators agree to sell Excess MSRs on a recurring basis (often monthly or quarterly) on newly originated loans. We believe that MSRs are being sold at a material discount to historical pricing levels, although increased competition for these assets has driven prices higher.

Currently, approximately $6 trillion of the $10 trillion of residential mortgages outstanding has been securitized, according to Inside Mortgage Finance. Approximately $5 trillion are Agency ARM RMBS, which are securities issued or guaranteed by a U.S. Government agency, such as Ginnie Mae, or by a GSE, such as Fannie Mae or Freddie Mac. The balance has been securitized by either public or private trusts (“private label securitizations”), and are referred to as Non-Agency RMBS.

Since the financial crisis, there has been significant volatility in the prices for Non-Agency RMBS, which resulted from a widespread contraction in capital available for this asset class, deteriorating housing fundamentals, and an increase in forced selling by institutional investors (often in response to rating agency downgrades). While the prices of these assets have started to recover from their lows, we believe a meaningful gap still exists between current prices and the recovery value of many Non-Agency RMBS. Accordingly, we believe there are opportunities to acquire Non-Agency RMBS at attractive risk-adjusted yields, with the potential for meaningful upside if the U.S. economy and housing market continue to strengthen. We believe the value of existing Non-Agency RMBS may also rise if the number of buyers returns to pre-2007 levels. The primary causes of mark to market changes in our real estate portfolio are changes in interest rates and credit spreads.

Interest rates have risen significantly in recent months and may continue to increase, although the timing of further increases is uncertain.  In the second quarter of 2013, the fair value of our investments in Excess MSRs (directly and through equity method investees) increased by approximately $59 million and the weighted average discount rate of the portfolio declined from 18% to 12.5%  in part due to the substantial increase in interest rates. Credit spreads decreased, or "tightened," in the first half of 2013 relative to 2012, which has had a favorable impact on the value of our portfolio. Credit spreads measure the yield relative to a specified benchmark that the market demands on securities and loans based on such assets' credit risk. For a discussion of the way in which interest rates, credit spreads and other market factors affect us, see “Item 3. Quantitative and Qualitative Disclosures About Market Risk.”

35

The value of our consumer loan portfolio is influenced by, among other factors, the U.S. macroeconomic environment, and unemployment rates in particular. We believe that losses are highly correlated to unemployment; therefore, we expect that an improvement in unemployment rates would support the value of our investment, while deterioration in unemployment rates would result in a decline in its value.

APPLICATION OF CRITICAL ACCOUNTING POLICIES

Management’s discussion and analysis of financial condition and results of operations is based upon our consolidated financial statements, which have been prepared in accordance with GAAP. The preparation of financial statements in conformity with GAAP requires the use of estimates and assumptions that could affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities and the reported amounts of revenue and expenses. Actual results could differ from these estimates. Management believes that the estimates and assumptions utilized in the preparation of the consolidated financial statements are prudent and reasonable. Actual results historically have been in line with management’s estimates and judgments used in applying each of the accounting policies described below, as modified periodically to reflect current market conditions. The following is a summary of our accounting policies that are most affected by judgments, estimates and assumptions.

Excess MSRs

Upon acquisition, we elected to record each investment in Excess MSRs at fair value. We elected to record our investments in Excess MSRs at fair value in order to provide users of the financial statements with better information regarding the effects of prepayment risk and other market factors on the Excess MSRs.

GAAP establishes a framework for measuring fair value of financial instruments and a set of related disclosure requirements. A three-level valuation hierarchy has been established based on the transparency of inputs to the valuation of a financial instrument as of the measurement date. The three levels are defined as follows:

Level 1—Quoted prices in active markets for identical instruments.

Level 2—Valuations based principally on other observable market parameters, including:

● Quoted prices in active markets for similar instruments,

● Quoted prices in less active or inactive markets for identical or similar instruments,

● Other observable inputs (such as interest rates, yield curves, volatilities, prepayment speeds, loss severities, credit risks and default rates), and

● Market corroborated inputs (derived principally from or corroborated by observable market data).

Level 3—Valuations based significantly on unobservable inputs.

36

The level in the fair value hierarchy within which a fair value measurement or disclosure in its entirety is based on the lowest level of input that is significant to the fair value measurement or disclosure in its entirety.

Our Excess MSRs are categorized as Level 3 under the GAAP hierarchy. The inputs used in the valuation of Excess MSRs include prepayment speed, delinquency rate, recapture rate, excess mortgage servicing amount and discount rate. The determination of estimated cash flows used in pricing models is inherently subjective and imprecise. The methods used to estimate fair value may not result in an amount that is indicative of net realizable value or reflective of future fair values. Changes in market conditions, as well as changes in the assumptions or methodology used to determine fair value, could result in a significant increase or decrease in fair value. Management validates significant inputs and outputs of our models by comparing them to available independent third party market parameters and models for reasonableness. We believe the assumptions we use are within the range that a market participant would use, and factor in the liquidity conditions in the markets. Any changes to the valuation methodology will be reviewed by management to ensure the changes are appropriate.

In order to evaluate the reasonableness of its fair value determinations, management engages an independent valuation firm to separately measure the fair value of its Excess MSRs pools. The independent valuation firm determines an estimated fair value range based on its own models and issues a “fairness opinion” with this range. Management compares the range included in the opinion to the values generated by its internal models. For Excess MSRs acquired prior to the current quarter, the fairness opinion relates to the valuation at the current quarter end date. For Excess MSRs acquired during the current quarter, the fairness opinion relates to the valuation at the time of acquisition. To date, New Residential has not made any significant valuation adjustments as a result of these fairness opinions.

For Excess MSRs acquired during the current quarter, New Residential revalues the Excess MSRs at the quarter end date if a payment is received between the acquisition date and the end of the quarter. Otherwise, Excess MSRs acquired during the current quarter are carried at their amortized cost basis if there has been no change in assumptions since acquisition.

Investments in Excess MSRs are aggregated into pools as applicable; each pool of Excess MSRs is accounted for in the aggregate. Interest income for Excess MSRs is accreted using an effective yield or “interest” method, based upon the expected income from the Excess MSRs through the expected life of the underlying mortgages. Changes to expected cash flows result in a cumulative retrospective adjustment, which will be recorded in the period in which the change in expected cash flows occurs. Under the retrospective method, the interest income recognized for a reporting period would be measured as the difference between the amortized cost basis at the end of the period and the amortized cost basis at the beginning of the period, plus any cash received during the period. The amortized cost basis is calculated as the present value of estimated future cash flows using an effective yield, which is the yield that equates all past actual and current estimated future cash flows to the initial investment. In addition, our policy is to recognize interest income only on Excess MSRs in existing eligible underlying mortgages.

Under the fair value election, the difference between the fair value of Excess MSRs and their amortized cost basis is recorded as “Change in fair value of investments in excess mortgage servicing rights,” as applicable. Fair value is generally determined by discounting the expected future cash flows using discount rates that incorporate the market risks and liquidity premium specific to the Excess MSRs, and therefore may differ from their effective yields.

37

The following tables summarize the estimated change in fair value of our interests in the Excess MSRs owned directly and through equity method investees as of June 30, 2013 given several parallel shifts in the discount rate, prepayment rate, delinquency rate and recapture rate (dollars in thousands):

Fair value at June 30, 2013	$	447,352		(A)
Discount rate shift in %	-20%				-10%			10%			20%
Estimated fair value	$	488,664			$	466,478		$	428,132		$	411,463
Change in estimated fair value:
Amount	$	41,313			$	19,127		$	(19,219	)	$	(35,888	)
%		9.2	%			4.3	%		-4.3	%		-8.0	%
Prepayment rate shift in %	-20%				-10%			10%			20%
Estimated fair value	$	488,625			$	466,727		$	427,478		$	409,844
Change in estimated fair value:
Amount	$	41,274			$	19,376		$	(19,873	)	$	(37,507	)
%		9.2	%			4.3	%		-4.4	%		-8.4	%
Delinquency rate shift in %	-20%				-10%			10%			20%
Estimated fair value	$	456,047			$	451,220		$	441,568		$	436,739
Change in estimated fair value:
Amount	$	8,696			$	3,869		$	(5,783	)	$	(10,612	)
%		1.9	%			0.9	%		-1.3	%		-2.4	%
Recapture rate shift in %	-20%				-10%			10%			20%
Estimated fair value	$	432,242			$	439,250		$	453,559		$	460,716
Change in estimated fair value:
Amount	$	(15,109	)		$	(8,101	)	$	6,208		$	13,365
%		-3.4	%			-1.8	%		1.4	%		3.0	%

(A) Excludes our share of the non-Excess MSR net assets of the equity method investees of $7.2 million.

The sensitivity analysis is hypothetical and should be used with caution. In particular, the results are calculated by stressing a particular economic assumption independent of changes in any other assumption; in practice, changes in one factor may result in changes in another, which might counteract or amplify the sensitivities. Also, changes in the fair value based on a 10% variation in an assumption generally may not be extrapolated because the relationship of the change in the assumption to the change in fair value may not be linear.

RMBS

Our Non-Agency RMBS and Agency ARM RMBS are classified as available-for-sale. As such, they are carried at fair value, with net unrealized gains or losses reported as a component of accumulated other comprehensive income, to the extent impairment losses are considered temporary, as described below.

We expect that any RMBS we acquire will be categorized under Level 2 or Level 3 of the GAAP hierarchy described above under "—Application of Critical Account Policies—Excess MSRs," depending on the observability of the inputs. Fair value may be based upon broker quotations, counterparty quotations, pricing services quotations

38

or internal pricing models. The significant inputs used in the valuation of our securities include the discount rate, prepayment speeds, default rates and loss severities, as well as other variables.

The determination of estimated cash flows used in pricing models is inherently subjective and imprecise. The methods used to estimate fair value may not be indicative of net realizable value or reflective of future fair values. Changes in market conditions, as well as changes in the assumptions or methodology used to determine fair value, could result in a significant increase or decrease in fair value. Management validates significant inputs and outputs of our models by comparing them to available independent third party market parameters and models for reasonableness. We believe the assumptions we use are within the range that a market participant would use, and factor in the liquidity conditions in the markets. Any changes to the valuation methodology will be reviewed by management to ensure the changes are appropriate.

Pursuant to ASC 320-10-35, we must also assess whether unrealized losses on securities, if any, reflect a decline in value that is other-than-temporary and, if so, record an other-than-temporary impairment through earnings. A decline in value is deemed to be other-than-temporary if (i) it is probable that we will be unable to collect all amounts due according to the contractual terms of a security that was not impaired at acquisition (there is an expected credit loss), or (ii) if we have the intent to sell a security in an unrealized loss position or it is more likely than not that we will be required to sell a security in an unrealized loss position prior to its anticipated recovery (if any). For the purposes of performing this analysis, we will assume the anticipated recovery period is until the expected maturity of the applicable security. Also, for securities that represent beneficial interests in securitized financial assets within the scope of ASC 325-40, whenever there is a probable adverse change in the timing or amounts of estimated cash flows of a security from the cash flows previously projected, an other-than-temporary impairment will be deemed to have occurred. Our Non-Agency RMBS acquired with evidence of deteriorated credit quality for which it was probable, at acquisition, that we would be unable to collect all contractually required payments receivable, fall within the scope of ASC 310-30, as opposed to ASC 325-40. All of our other Non-Agency RMBS, those not acquired with evidence of deteriorated credit quality, fall within the scope of ASC 325-40.

Pursuant to ASC 835-30-35, income on these securities is recognized using a level yield methodology based upon a number of cash flow assumptions that are subject to uncertainties and contingencies. Such assumptions include the rate and timing of principal and interest receipts (which may be subject to prepayments and defaults). These assumptions are updated on at least a quarterly basis to reflect changes related to a particular security, actual historical data, and market changes. These uncertainties and contingencies are difficult to predict and are subject to future events, and economic and market conditions, which may alter the assumptions. For securities acquired at a discount for credit losses, we recognize the excess of all cash flows expected over our investment in the securities as Interest Income on a "loss adjusted yield" basis. The loss-adjusted yield is determined based on an evaluation of the credit status of securities, as described in connection with the analysis of impairment above.

Loans

We invest in loans, including but not limited to, residential mortgage loans. Loans for which we have the intent and ability to hold for the foreseeable future, or until maturity or payoff, are classified as held-for-investment. Loans are presented in the consolidated balance sheet at cost net of any unamortized discount (or gross of any unamortized premium). We determine at acquisition whether loans will be aggregated into pools based on common risk characteristics (credit quality, loan type, and date of origination or acquisition); loans aggregated into pools are accounted for as if each pool were a single loan.

Income on these loans is recognized similarly to that on our securities using a level yield methodology and is subject to similar uncertainties and contingencies, which are also analyzed on at least a quarterly basis.

Impairment of Loans

To the extent that they are classified as held-for-investment, we must periodically evaluate each of these loans or loan pools for possible impairment. Impairment is indicated when it is deemed probable that we will be unable to collect all amounts due according to the contractual terms of the loan, or for loans acquired at a discount for credit losses, when it is deemed probable that we will be unable to collect as anticipated. Upon determination of impairment, we would establish a specific valuation allowance with a corresponding charge to earnings. We continually evaluate our loans receivable for impairment.

39

Our residential mortgage loans are aggregated into pools for evaluation based on like characteristics, such as loan type and acquisition date. Pools of loans are evaluated based on criteria such as an analysis of borrower performance, credit ratings of borrowers, loan to value ratios, the estimated value of the underlying collateral, the key terms of the loans and historical and anticipated trends in defaults and loss severities for the type and seasoning of loans being evaluated. This information is used to estimate provisions for estimated unidentified incurred losses on pools of loans. Significant judgment is required in determining impairment and in estimating the resulting loss allowance. Furthermore, we must assess our intent and ability to hold our loan investments on a periodic basis. If we do not have the intent to hold a loan for the foreseeable future or until its expected payoff, the loan must be classified as "held for sale" and recorded at the lower of cost or estimated value.

Investment Consolidation

The analysis as to whether to consolidate an entity is subject to a significant amount of judgment. Some of the criteria considered are the determination as to the degree of control over an entity by its various equity holders, the design of the entity, how closely related the entity is to each of its equity holders, the relation of the equity holders to each other and a determination of the primary beneficiary in entities in which we have a variable interest. These analyses involve estimates, based on the assumptions of management, as well as judgments regarding significance and the design of entities.

Variable interest entities ("VIEs") are defined as entities in which equity investors do not have the characteristics of a controlling financial interest or do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support from other parties. A VIE is required to be consolidated by its primary beneficiary, and only by its primary beneficiary, which is defined as the party who has the power to direct the activities of a VIE that most significantly impact its economic performance and who has the obligation to absorb losses or the right to receive benefits from the VIE that could potentially be significant to the VIE.

Our investments in Non-Agency RMBS are variable interests. We monitor these investments and analyze the potential need to consolidate the related securitization entities pursuant to the VIE consolidation requirements.

These analyses require considerable judgment in determining whether an entity is a VIE and determining the primary beneficiary of a VIE since they involve subjective determinations of significance, with respect to both power and economics. The result could be the consolidation of an entity that otherwise would not have been consolidated or the de-consolidation of an entity that otherwise would have been consolidated.

We have not consolidated the securitization entities that issued our Non-Agency RMBS. This determination is based, in part, on our assessment that we do not have the power to direct the activities that most significantly impact the economic performance of these entities, such as if we owned a majority of the currently controlling class. In addition, we are not obligated to provide, and have not provided, any financial support to these entities.

We have not consolidated the entities in which we hold a 50% interest that made an investment in Excess MSRs. We have determined that the decisions that most significantly impact the economic performance of these entities will be made collectively by us and the other investor in the entities. In addition, these entities have sufficient equity to permit the entities to finance their activities without additional subordinated financial support. Based on our analysis, these entities do not meet any of the VIE criteria under ASC 810-10-15-14.

Investments in Equity Method Investees

New Residential accounts for its investment in the Consumer Loan Companies pursuant to the equity method of accounting because it can exercise significant influence over the Consumer Loan Companies, but the requirements for consolidation are not met.  New Residential’s share of earnings and losses in these equity method investees is included in “Earnings from investments in consumer loans, equity method investees” on the Consolidated Statements of Income. Equity method investments are included in “Investments in consumer loans, equity method investees” on the Consolidated Balance Sheets.

40

The Consumer Loan Companies classify their investments in consumer loans as held-for-investment, as they have the intent and ability to hold for the foreseeable future, or until maturity or payoff.  The Consumer Loan Companies record the consumer loans at cost net of any unamortized discount or loss allowance.  The Consumer Loan Companies determined at acquisition that these loans would be aggregated into pools based on common risk characteristics (credit quality, loan type, and date of origination or acquisition); the loans aggregated into pools are accounted for as if each pool were a single loan.

Pursuant to ASC 825-10-25, we have elected to measure our investments in equity method investees which are invested in Excess MSRs at fair value. The equity method investees have also elected to measure their investments in Excess MSRs at fair value pursuant to ASC 825-10-25.

Income Taxes

Our financial results are generally not expected to reflect provisions for current or deferred income taxes. We intend to operate in a manner that allows us to qualify for taxation as a REIT. As a result of our expected REIT qualification, we do not generally expect to pay U.S. federal or state and local corporate level taxes. Many of the REIT requirements, however, are highly technical and complex. If we were to fail to meet the REIT requirements, we would be subject to U.S. federal, state and local income and franchise taxes.

RECENT ACCOUNTING PRONOUNCEMENTS

In February 2013, the FASB issued new guidance regarding the reporting of reclassifications out of accumulated other comprehensive income. The new guidance does not change current requirements for reporting net income or other comprehensive income in the financial statements. However, it requires companies to present the effects on the line items of net income of significant amounts reclassified out of accumulated OCI if the item reclassified is required to be reclassified to net income in its entirety during the same reporting period. Presentation should occur either on the face of the income statement where net income is presented or in the notes to the financial statements. New Residential has early adopted this accounting standard and opted to present this information in a note to the financial statements.

The FASB has recently issued or discussed a number of proposed standards on such topics as consolidation, financial statement presentation, revenue recognition, financial instruments, hedging, and contingencies. Some of the proposed changes are significant and could have a material impact on New Residential's reporting. New Residential has not yet fully evaluated the potential impact of these proposals, but will make such an evaluation as the standards are finalized.

We are an emerging growth company as defined in the JOBS Act, and we have irrevocably elected not to take advantage of the delayed adoption of new or revised accounting standards applicable to public companies. We will therefore be subject to the same new or revised accounting standards as other public companies that are not emerging growth companies.

41

RESULTS OF OPERATIONS

The following tables summarizes the changes in our results of operations for the three and six months ended June 30, 2013 compared to the three and six months ended June 30, 2012(dollars in thousands):

	Three Months Ended June 30,				Increase (Decrease)
	2013		2012		Amount			%
Interest income	$	22,999	$	4,479	$	18,520			413.5	%
Interest expense		2,651		—		2,651			N.M.
Net Interest Income		20,348		4,479		15,869			354.3	%
Impairment
Other-than-temporary impairment ("OTTI") on securities		3,756		—		3,756			N.M.
Net interest income after impairment		16,592		4,479		12,113			270.4	%
Other Income
Change in fair value of investments in excess mortgage servicing rights		41,833		3,523		38,310			1087.4	%
Change in fair value of investments in excess mortgage servicing rights, equity method investees		20,127		—		20,127			N.M.
Earnings from investments in consumer loans, equity method investees		36,164		—		36,164			N.M.
Gain on settlement of securities		58		—		58			N.M.
		98,182		3,523		94,659			2686.9	%
Operating Expenses
General and administrative expenses		602		1,266		(664	)		-52.4	%
Management fee allocated by Newcastle		1,809		262		1,547			590.5	%
Management fee to affiliate		2,263		—		2,263			N.M.
Incentive compensation to affiliate		878		—		878			N.M.
		5,552		1,528		4,024			263.4	%
Net Income	$	109,222	$	6,474	$	102,748			1587.1	%

42

	Six Months Ended June 30,				Increase (Decrease)
	2013		2012		Amount		%
Interest income	$	39,190	$	6,516	$	32,674		501.4	%
Interest expense		3,550		—		3,550		N.M.
Net Interest Income		35,640		6,516		29,124		447.0	%
Impairment
Other-than-temporary impairment ("OTTI") on securities		3,756		—		3,756		N.M.
Net interest income after impairment		31,884		6,516		25,368		389.3	%
Other Income
Change in fair value of investments in excess mortgage servicing rights		43,691		4,739		38,952		821.9	%
Change in fair value of investments in excess mortgage servicing rights, equity method investees		21,096		—		21,096		N.M.
Earnings from investments in consumer loans, equity method investees		36,164		—		36,164		N.M.
Gain on settlement of securities		58		—		58		N.M.
		101,009		4,739		96,270		2031.4	%
Operating Expenses
General and administrative expenses		3,321		1,677		1,644		98.0	%
Management fee allocated by Newcastle		4,134		416		3,718		893.8	%
Management fee to affiliate		2,263		—		2,263		N.M.
Incentive compensation to affiliate		878		—		878		N.M.
		10,596		2,093		8,503		406.3	%
Net Income	$	122,297	$	9,162	$	113,135		1234.8	%

Interest Income

Three months ended June 30, 2013 compared to the three months ended June 30, 2012.

Interest income increased by $18.5 million primarily due to increases in interest income as a result of new investments in real estate securities and excess mortgage servicing rights.

Six months ended June 30, 2013 compared to the six months ended June 30, 2012

Interest income increased by $32.7 million primarily due to increases in interest income as a result of new investments in real estate securities and excess mortgage servicing rights.

Interest Expense

Three months ended June 30, 2013 compared to the three months ended June 30, 2012.

Interest expense increased by $2.7 million due to repurchase agreement financing entered into since June 2012 on our Agency ARM RMBS and Non-Agency RMBS.

43

Six months ended June 30, 2013 compared to the six months ended June 30, 2012

Interest expense increased by $3.6 million due to repurchase agreement financing entered into since June 2012 on our Agency ARM RMBS and Non-Agency RMBS.

Other than Temporary Impairment (“OTTI”) on Securities

Three months ended June 30, 2013 compared to the three months ended June 30, 2012.

The other-than-temporary impairment on securities increased by $3.8 million due to the recognition of impairment on our Agency ARM RMBS and Non-Agency RMBS securities in connection with the spin-off on May 15, 2013.

Six months ended June 30, 2013 compared to the six months ended June 30, 2012

The other-than-temporary impairment on securities increased by $3.8 million due to the recognition of impairment on our Agency ARM RMBS and Non-Agency RMBS securities in connection with the spin-off on May 15, 2013.

Change in Fair Value of Investments in Excess Mortgage Servicing Rights

Three months ended June 30, 2013 compared to the three months ended June 30, 2012.

The change in fair value of investments in excess mortgage servicing rights increased $38.3 million due to the acquisition of investments in the second quarter of 2012 and subsequent net increases in value.

Six months ended June 30, 2013 compared to the six months ended June 30, 2012

The change in fair value of investments in excess mortgage servicing rights increased $39.0 million due to the acquisition of investments in the second quarter of 2012 and subsequent net increases in value.

Change in Fair Value of Investments in Excess Mortgage Servicing Rights, Equity Method Investees

Three months ended June 30, 2013 compared to the three months ended June 30, 2012.

The change in fair value of investments in excess mortgage servicing rights, equity method investees increased $20.1 million due to the acquisition of these investments in 2013 and subsequent net increases in value.

Six months ended June 30, 2013 compared to the six months ended June 30, 2012

The change in fair value of investments in excess mortgage servicing rights, equity method investees increased $21.1 million due to the acquisition of these investments in 2013 and subsequent net increases in value.

Earnings from Investments in Consumer Loans, Equity Method Investees

Three months ended June 30, 2013 compared to the three months ended June 30, 2012.

Earnings from investments in consumer loans, equity method investees increased $36.2 million due to the acquisition of these investments in the second quarter of 2013 and subsequent income recognized by the investees.

44

Six months ended June 30, 2013 compared to the six months ended June 30, 2012

Earnings from investments in consumer loans, equity method investees increased $36.2 million due to the acquisition of these investments in the second quarter of 2013 and subsequent income recognized by the investees.

Gain on Settlement of Securities

Three months ended June 30, 2013 compared to the three months ended June 30, 2012.

Gain on settlement of securities increased by $58 thousand due to the sale of two Non-Agency RMBS during the three months ended June 30, 2013.

Six months ended June 30, 2013 compared to the six months ended June 30, 2012

Gain on settlement of securities increased by $58 thousand due to the sale of two Non-Agency RMBS during the six months ended June 30, 2013.

General and Administrative Expenses

Three months ended June 30, 2013 compared to the three months ended June 30, 2012.

General and administrative expenses decreased by $0.7 million primarily due to a decrease in professional fees associated with acquiring new investments.

Six months ended June 30, 2013 compared to the six months ended June 30, 2012

General and administrative expense increased by $1.6 million primarily due to an increase in professional fees primarily related to the investment in consumer loans.

Management Fee Allocated by Newcastle

Three months ended June 30, 2013 compared to the three months ended June 30, 2012.

Management fee allocated by Newcastle increased $1.5 million due to an increase in our equity, as a result of capital contributions from Newcastle subsequent to the first quarter of 2012.

Six months ended June 30, 2013 compared to the six months ended June 30, 2012

Management fee allocated by Newcastle increased by $3.7 million due to an increase in our equity, as a result of capital contributions from Newcastle subsequent to the first quarter of 2012.

Management Fee to Affiliate

Three months ended June 30, 2013 compared to the three months ended June 30, 2012.

Management fee to affiliate increased $2.3 as a result of the management agreement becoming effective on May 15, 2013.

Six months ended June 30, 2013 compared to the six months ended June 30, 2012

Management fee to affiliate increased $2.3 as a result of the management agreement becoming effective on May 15, 2013.

45

Incentive Compensation to Affiliate

Three months ended June 30, 2013 compared to the three months ended June 30, 2012.

Incentive compensation to affiliate increased $0.9 million as a result of the management agreement becoming effective on May 15, 2013 and subsequent investment performance.

Six months ended June 30, 2013 compared to the six months ended June 30, 2012

Incentive compensation to affiliate increased $0.9 million as a result of the management agreement becoming effective on May 15, 2013 and subsequent investment performance.

OUR PORTFOLIO

Our portfolio is currently comprised of Excess MSRs, Agency and Non-Agency RMBS, residential mortgage loans and consumer loans, as described in more detail below.  A majority of our assets consist of qualifying real estate assets for purposes of Section 3(c)(5)(C) of the 1940 Act, including investments in Agency ARM RMBS. Our asset allocation and target assets may change over time, depending on our Manager’s investment decisions in light of prevailing market conditions. The assets in our portfolio are described in more detail below.

Excess MSRs

As of June 30, 2013, we had approximately $454.6 million estimated carrying value of Excess MSRs (held directly and through joint ventures), including deposits on investments that have not closed through joint ventures. As of June 30, 2013, our completed investments represent a 33% to 65% interest in the Excess MSRs (held either directly or through joint ventures) on pools of mortgage loans with an aggregate UPB of approximately $153.8 billion. Nationstar is the servicer of the loans underlying all of our investments in Excess MSRs to date, and it earns a basic fee in exchange for providing all servicing functions. In addition, Nationstar retains a 33% to 35% interest in the Excess MSRs and all ancillary income associated with the portfolios. We do not have any servicing duties, liabilities or obligations associated with the servicing of the portfolios underlying any of our investments. Each of our investments to date is subject to a recapture agreement with Nationstar. Under the recapture agreements, we are generally entitled to a pro rata interest in the Excess MSRs on any initial or subsequent refinancing by Nationstar of a loan in the original portfolio. In other words, we are generally entitled to a pro rata interest in the Excess MSRs on both (i) a loan resulting from a refinancing by Nationstar of a loan in the original portfolio, and (ii) a loan resulting from a refinancing by Nationstar of a previously recaptured loan.

46

The following table summarizes the collateral characteristics of the loans underlying our direct Excess MSR investments as of June 30, 2013 (dollars in thousands):

			Collateral Characteristics
	Current Carrying Amount		Original Principal  Balance		Current Principal  Balance		Number of Loans		WA FICO Score (A)		WA Coupon			WA Maturity (months)		Average Loan Age (months)		Adjustable Rate Mortgage % (B)			1 Month CPR (D)			1 Month CRR (E)			1 Month CDR (F)			1 Month Recapture Rate
Pool 1
Original Pool	$	34,515	$	9,940,385	$	6,579,008		46,209		678		5.7	%		277		79		20.0	%		32.2	%		29.3	%		4.1	%		53.3	%
Recaptured Loans		4,632		—		1,014,430		5,155		747		4.3	%		329		5		0.0	%		3.1	%		3.1	%		0.0	%		0.0	%
Recapture Agreements		5,383		—		—		—		—		—			—		—		—			—			—			—			—
		44,530		9,940,385		7,593,438		51,364		687		5.5	%		284		69		17.3	%		28.3	%		25.8	%		3.5	%		46.2	%
Pool 2
Original Pool		33,309		10,383,891		7,843,608		40,966		611		5.0	%		317		69		11.0	%		27.1	%		22.9	%		5.3	%		53.6	%
Recaptured Loans		4,030		—		726,797		3,685		750		4.3	%		331		3		0.0	%		0.7	%		0.7	%		0.0	%		0.0	%
Recapture Agreements		6,557		—		—		—		—		—			—		—		—			—			—			—			—
		43,896		10,383,891		8,570,405		44,651		623		4.8	%		318		63		10.1	%		24.9	%		21.0	%		4.9	%		49.1	%
Pool 3
Original Pool		31,663		9,844,114		8,039,505		49,890		677		4.3	%		287		92		39.0	%		20.0	%		17.5	%		3.0	%		39.2	%
Recaptured Loans		1,520		—		341,019		2,080		733		4.1	%		329		2		0.0	%		0.9	%		0.9	%		0.0	%		0.0	%
Recapture Agreements		5,755		—		—		—		—		—			—		—		—			—			—			—			—
		38,938		9,844,114		8,380,524		51,970		679		4.3	%		289		88		37.4	%		19.2	%		16.8	%		2.9	%		37.6	%
Pool 4
Original Pool		12,755		6,250,549		5,286,319		26,393		675		3.5	%		309		83		58.0	%		15.3	%		7.3	%		8.5	%		40.0	%
Recaptured Loans		421		—		94,814		484		752		4.2	%		340		3		0.0	%		0.2	%		0.2	%		0.0	%		0.0	%
Recapture Agreements		3,533		—		—		—		—		—			—		—		—			—			—			—			—
		16,709		6,250,549		5,381,133		26,877		676		3.5	%		310		82		57.0	%		15.0	%		7.2	%		8.4	%		39.3	%
Pool 5
Original Pool		121,009		47,572,905		39,967,801		172,125		655		4.5	%		290		88		55.0	%		14.8	%		6.3	%		9.0	%		0.6	%
Recapture Loans		93		—		21,230		74		755		3.6	%		334		4		2.0	%		0.0	%		0.0	%		0.0	%		0.0	%
Recapture Agreements		3,854		—		—		—		—		—			—		—		—			—			—			—			—
		124,956		47,572,905		39,989,031		172,199		655		4.5	%		290		88		55.0	%		14.8	%		6.3	%		9.0	%		0.6	%
Pool 11
Recapture Agreements		2,391		—		—		—		—		—			—		—		—			—			—			—			—
		2,391		—		—		—		—		—			—		—		—			—			—			—			—
Total/WA	$	271,420	$	83,991,844	$	69,914,531		347,061		659		4.6	%		294		82		43.4	%		18.0	%		11.6	%		7.1	%		34.7	%

Continued on next page.

47

	Collateral Characteristics
	Uncollected Payments (C)			Delinquency 30 Days (C)			Delinquency 60 Days (C)			Delinquency 90+ Days (C)			Loans in Foreclosure			Real Estate Owned			Loans in Bankruptcy
Pool 1
Original Pool		10.1	%		6.0	%		1.9	%		1.2	%		4.2	%		0.9	%		2.7	%
Recaptured Loans		0.5	%		0.4	%		0.1	%		0.0	%		0.1	%		0.0	%		0.0	%
Recapture Agreements		—			—			—			—			—			—			—
		8.8	%		5.3	%		1.7	%		1.0	%		3.7	%		0.8	%		2.3	%
Pool 2
Original Pool		14.8	%		5.3	%		2.1	%		1.6	%		7.9	%		1.0	%		4.9	%
Recaptured Loans		0.1	%		0.2	%		0.0	%		0.0	%		0.0	%		0.0	%		0.0	%
Recapture Agreements		—			—			—			—			—			—			—
		13.6	%		4.9	%		1.9	%		1.5	%		7.2	%		0.9	%		4.5	%
Pool 3
Original Pool		13.6	%		4.6	%		1.3	%		1.0	%		7.3	%		2.2	%		3.3	%
Recaptured Loans		0.2	%		0.2	%		0.0	%		0.0	%		0.0	%		0.0	%		0.1	%
Recapture Agreements		—			—			—			—			—			—			—
		13.1	%		4.4	%		1.2	%		1.0	%		7.0	%		2.1	%		3.2	%
Pool 4
Original Pool		17.0	%		3.6	%		1.7	%		1.3	%		10.5	%		2.0	%		4.2	%
Recaptured Loans		0.0	%		0.4	%		0.0	%		0.0	%		0.0	%		0.0	%		0.0	%
Recapture Agreements		—			—			—			—			—			—			—
		16.7	%		3.5	%		1.7	%		1.3	%		10.3	%		2.0	%		4.1	%
Pool 5
Original Pool		25.1	%		9.8	%		2.0	%		3.4	%		15.7	%		1.9	%		4.9	%
Recapture Loans		0.0	%		0.0	%		0.0	%		0.0	%		0.0	%		0.0	%		0.0	%
Recapture Agreements		—			—			—			—			—			—			—
		25.1	%		9.8	%		2.0	%		3.4	%		15.7	%		1.9	%		4.9	%
Pool 11
Recapture Agreements		—			—			—			—			—			—			—
		—			—			—			—			—			—			—
Total/WA		19.8	%		7.6	%		1.8	%		2.4	%		11.9	%		1.7	%		4.3	%

(A)	The WA FICO score is based on the weighted average of information provided by the loan servicer on a monthly basis. The loan servicer generally updates the FICO score on a monthly basis.
(B)	Adjustable Rate Mortgage % represents the percentage of the total principal balance of the pool that corresponds to adjustable rate mortgages.
(C)	Uncollected Payments represents the percentage of the total principal balance of the pool that corresponds to loans for which the most recent payment was not made. Delinquency 30 Days, Delinquency 60 Days and Delinquency 90+ Days represent the percentage of the total principal balance of the pool that corresponds to loans that are delinquent by 30–59 days, 60–89 days or 90 or more days, respectively.
(D)	1 Month CPR or the constant prepayment rate represents the annualized rate of the prepayments during the month as a percentage of the total principal balance of the pool.
(E)	1 Month CRR, or the voluntary prepayment rate, represents the annualized rate of the voluntary prepayments during the month as a percentage of the total principal balance of the pool.
(F)	1 Month CDR, or the involuntary prepayment rate, represents the annualized rate of the involuntary prepayments (defaults) during the month as a percentage of the total principal balance of the pool.

48

The following table summarizes the collateral characteristics as of June 30, 2013 of the loans underlying Excess MSR investments made through equity method investees (dollars in thousands). For each of these pools, we own a 50% interest in an entity that invested in a 67% interest in the Excess MSRs.

			Collateral Characteristics
	Current Carrying Amount		Original Principal  Balance		Current Principal  Balance		Number of Loans		WA FICO Score (A)		WA Coupon			WA Maturity (months)		Average Loan Age (months)		Adjustable Rate Mortgage % (B)			1 Month CPR (D)			1 Month CRR (E)			1 Month CDR (F)			1 Month Recapture Rate
Pool 6
Original Pool	$	43,649	$	12,987,190	$	10,800,203		75,183		662		5.6	%		307		52		0.0	%		26.2	%		22.5	%		4.8	%		20.5	%
Recaptured Loans		490		—		349,152		721		717		3.5	%		357		1		0.0	%		0.0	%		0.0	%		0.0	%		0.0	%
Recapture Agreements		13,284		—		—		—		—		—			—		—		—			—			—			—			—
		57,423		12,987,190		11,149,355		75,904		664		5.5	%		309		50		0.0	%		25.5	%		21.9	%		4.6	%		19.9	%
Pool 7 (G)
Original Pool		112,559		37,965,199		34,244,919		234,275		682		5.1	%		282		83		24.0	%		22.5	%		22.4	%		0.1	%		23.8	%
Recaptured Loans		387		—		235,779		1,525		727		4.3	%		325		1		0.0	%		0.0	%		0.0	%		0.0	%		0.0	%
Recapture Agreements		25,965		—				—		—		—			—		—		—			—			—			—			—
		138,911		37,965,199		34,480,698		235,800		682		5.1	%		282		82		23.8	%		22.3	%		22.2	%		0.1	%		23.6	%
Pool 8 (H)
Original Pool		57,538		17,655,383		15,140,773		93,328		701		5.5	%		292		73		14.0	%		35.5	%		34.4	%		1.7	%		38.3	%
Recapture Loans		422		—		276,771		1,539		763		4.3	%		322		1		0.0	%		0.1	%		0.1	%		0.0	%		0.0	%
Recapture Agreements		14,103		—		—		—		—		—			—		—		—			—			—			—			—
		72,063		17,655,383		15,417,544		94,867		702		5.5	%		293		72		13.7	%		34.9	%		33.8	%		1.7	%		37.6	%
Pool 11
Original Pool		55,797		22,817,213		22,817,213		137,843		614		5.4	%		294		68		4.0	%		N/A			N/A			N/A			N/A
Recapture Agreements		27,669		—		—		—		—		—			—		—		—			—			—			—			—
		83,466		22,817,213		22,817,213		137,843		614		5.4	%		294		68		4.0	%		0.0	%		0.0	%		0.0	%		0.0	%
Total/WA	$	351,863	$	91,424,985	$	83,864,810		544,414		665		5.3	%		291		72		13.4	%		19.0	%		18.3	%		1.0	%		28.2	%

Continued on next page.

49

	Collateral Characteristics
	Uncollected Payments (C)			Delinquency 30 Days (C)			Delinquency 60 Days (C)			Delinquency 90+ Days (C)			Loans in Foreclosure			Real Estate Owned			Loans in Bankruptcy
Pool 6
Original Pool		12.4	%		6.2	%		1.7	%		1.7	%		6.6	%		0.6	%		2.2	%
Recaptured Loans		0.0	%		0.0	%		0.2	%		0.0	%		0.0	%		0.0	%		0.0	%
Recapture Agreements		—			—			—			—			—			—			—
		12.0	%		6.0	%		1.7	%		1.6	%		6.4	%		0.6	%		2.1	%
Pool 7
Original Pool		12.4	%		4.0	%		1.0	%		2.4	%		6.2	%		0.3	%		3.7	%
Recaptured Loans		0.0	%		0.0	%		0.0	%		0.0	%		0.0	%		0.0	%		0.0	%
Recapture Agreements		—			—			—			—			—			—			—
		12.3	%		4.0	%		1.0	%		2.4	%		6.2	%		0.3	%		3.7	%
Pool 8
Original Pool		38.3	%		3.4	%		1.1	%		1.3	%		5.2	%		0.3	%		3.0	%
Recapture Loans		0.0	%		0.0	%		0.0	%		0.0	%		0.0	%		0.0	%		0.0	%
Recapture Agreements		—			0.0	%		—			—			—			—			—
		37.6	%		3.3	%		1.1	%		1.3	%		5.1	%		0.3	%		2.9	%
Pool 11
Original Pool		7.3	%		13.4	%		2.3	%		2.6	%		6.5	%		0.4	%		2.5	%
Recapture Agreements		—			—			—			—			—			—			—
		7.3	%		13.4	%		2.3	%		2.6	%		6.5	%		0.4	%		2.5	%
Total/WA		15.6	%		6.7	%		1.5	%		2.1	%		6.1	%		0.4	%		3.0	%

(A)	The WA FICO score is based on the weighted average of information provided by the loan servicer on a monthly basis. The loan servicer generally updates the FICO score on a monthly basis.
(B)	Adjustable Rate Mortgage % represents the percentage of the total principal balance of the pool that corresponds to adjustable rate mortgages.
(C)	Uncollected Payments represents the percentage of the total principal balance of the pool that corresponds to loans for which the most recent payment was not made. Delinquency 30 Days, Delinquency 60 Days and Delinquency 90+ Days represent the percentage of the total principal balance of the pool that corresponds to loans that are delinquent by 30-59 days, 60-89 days or 90 or more days, respectively.
(D)	1 Month CPR, or the constant prepayment rate, represents the annualized rate of the prepayments during the month as a percentage of the total principal balance of the pool.
(E)	1 Month CRR, or the voluntary prepayment rate, represents the annualized rate of the voluntary prepayments during the month as a percentage of the total principal balance of the pool.
(F)	1 Month CDR, or the involuntary prepayment rate, represents the annualized rate of the involuntary prepayments (defaults) during the month as a percentage of the total principal balance of the pool.
(G)	Collateral information excludes $2.24 billion for which collateral data was not available as of the report date.
(H)	Collateral information excludes $1.25 billion for which collateral data was not available as of the report date.

50

The following table summarizes the collateral characteristics for the additional pools committed to and/or closed subsequent to June 30, 2013, of the loans underlying Excess MSR investments made through equity method investees (dollars in thousands). For each of these pools, New Residential owns a 50% interest in an entity that invested in a 67% interest in Excess MSRs.

	Collateral Characteristics (G)
	Unpaid Principal Balance		Number of Loans		WA Original FICO Score (A)		WA Coupon			WA Maturity (months)		Average Loan Age (months)		Adjustable Rate Mortgage % (B)
Pool 9 (H)	$	34,738,833		268,841		687		5.0	%		305		44		4.0	%
Pool 10 (H)		95,407,638		571,417		703		5.2	%		269		90		42.7	%
Total/Weighted Avg	$	130,146,471		840,258		699		5.1	%		279		78		32.4	%

	Collateral Characteristics (G)
	Uncollected Payments (C)			Delinquency 30 Days (C)			Delinquency 60 Days (C)			Delinquency 90+ Days (C)			Loans in Foreclosure			Real Estate Owned			Loans in Bankruptcy			1 Month CPR (D)			1 Month CRR (E)			1 Month CDR (F)
Pool 9 (H)		9.2	%		3.9	%		1.2	%		4.8	%		1.1	%		0.2	%		1.2	%		23.2	%		21.8	%		1.8	%
Pool 10 (H)		31.5	%		3.5	%		1.5	%		19.3	%		7.0	%		2.5	%		3.9	%		16.9	%		10.5	%		7.2	%
Total/Weighted Avg		25.6	%		3.6	%		1.4	%		15.4	%		5.4	%		1.9	%		3.2	%		18.6	%		13.5	%		5.8	%

 (A) WA Original FICO Score represents the FICO score at the time the loan was originated.

51

(B)	Adjustable Rate Mortgage % represents the percentage of the total principal balance of the pool that corresponds to adjustable rate mortgages.
(C)	Uncollected Payments represents the percentage of the total principal balance of the pool that corresponds to loans for which the most recent payment was not made. Delinquency 30 Days, Delinquency 60 Days and Delinquency 90+ Days represent the percentage of the total principal balance of the pool that corresponds to loans that are delinquent by 30-59 days, 60-89 days or 90 or more days, respectively.
(D)	1 Month CPR, or constant prepayment rate, represents the annualized rate of the prepayments during the month as a percentage of the total principal balance of the pool.
(E)	1 Month CRR, or the voluntary prepayment rate, represents the annualized rate of the prepayments during the month as a percentage of the total principal balance of the pool.
(F)	1 Month CDR, or the involuntary prepayment rate, represents the annualized rate of the involuntary prepayments (defaults) during the month as a percentage of the total principal balance of the pool.
(G)	The collateral characteristics are presented as of May 31, 2013.
(H)	Pools 9 and 10 are transactions that were committed to in January 2013. The closings are subject to certain closing requirements and regulatory approvals. Pool 9 closed subsequent to June 30, 2013. See Note 15 to the Consolidated Financial Statements included herein.

For information about the weighted average yield of our investments in Excess MSRs and about the geographic diversification of the underlying loans, see Notes 3 and 6 to the consolidated financial statements included herein.

We currently expect to continue to make co-investments with Nationstar, and we may also acquire Excess MSRs from other servicers. Nationstar does not, however, have any obligation to offer us any future co-investment opportunity. In the event that we cannot co-invest in Excess MSRs with Nationstar, we may not be able to find other suitable counterparties from which to acquire Excess MSRs, which could have a material adverse effect on our business. At the same time, our co-investments with Nationstar expose us to counterparty concentration risk, which could increase if we do not or cannot acquire Excess MSRs from other counterparties.

Agency ARM RMBS

The following table summarizes the reset dates of our Agency ARM RMBS portfolio as of June 30, 2013 (dollars in thousands):

												Weighted Average
																		Periodic Cap
Months to Next Reset (A)	Number of Securities		Outstanding Face Amount		Amortized Cost Basis (B)		Percentage of Total Amortized Cost Basis			Carrying Value (B)		Coupon			Margin			1st Coupon Adjustment (C)			Subsequent Coupon Adjustment (D)			Lifetime Cap (E)			Months to Reset (F)
1 - 12		22	$	177,904	$	188,060		16.8	%	$	189,177		2.6	%		1.6	%		N/A	(G)		2.0	%		10.2	%		6
13 - 24		23		351,821		373,352		33.3	%		371,759		3.7	%		1.8	%		5.0	%		2.0	%		8.8	%		20
25 - 36		18		457,100		481,752		43.0	%		479,107		3.3	%		1.8	%		5.0	%		2.0	%		8.3	%		32
Over 36		3		73,125		77,182		6.9	%		75,899		2.9	%		1.8	%		5.0	%		2.0	%		7.9	%		43
Total/WA		66	$	1,059,950	$	1,120,346		100.0	%	$	1,115,942		3.3	%		1.8	%		5.0	%		2.0	%		8.7	%		24

(A)	Of these investments, 89.5% reset based on 12 month LIBOR index, 4.5% reset based on 6 month LIBOR Index, 1.5% reset based on 1 month LIBOR, and 4.5% reset based on the 1 year Treasury Constant Maturity Rate.  After the initial fixed period, 97% of these securities will reset annually and 3% will reset semi-annually.
(B)	Amortized cost basis and carrying value exclude $13.8 million of principal receivables as of June 30, 2013.
(C)	Represents the maximum change in the coupon at the end of the fixed rate period.

52

(D)	Represents the maximum change in the coupon at each reset date subsequent to the first coupon adjustment.
(E)	Represents the maximum coupon on the underlying security over its life.
(F)	Represents recurrent weighted average months to the next interest rate reset.
(G)	Not applicable as 20 of the securities (96% of the current face of this category) are past the first coupon adjustment period.  The remaining 2 securities (4% of the current face of this category) have a maximum change in the coupon of 5.0% at the end of the fixed rate period.

The following table summarizes the characteristics of our Agency ARM RMBS portfolio and of the collateral underlying our Agency ARM RMBS as of June 30, 2013 (dollars in thousands):

	Agency ARM RMBS Characteristics
Vintage (A)	Number of Securities		Outstanding Face Amount		Amortized Cost Basis (C)		Percentage of Total Amortized Cost Basis			Carrying Value		WAL (Years)
Pre-2005		12	$	75,349	$	79,650		7.1	%	$	80,288		4.7
2006		3		31,044		33,117		2.9	%		33,178		2.7
2007		4		15,690		16,396		1.5	%		16,653		5.9
2008		3		16,542		17,613		1.6	%		17,648		4.4
2009		8		90,842		96,884		8.6	%		96,748		2.7
2010		21		332,931		351,523		31.4	%		350,550		2.3
2011		12		340,063		358,116		32.0	%		355,721		2.5
2012 and later		3		157,489		167,047		14.9	%		165,156		5.9
Total / WA		66	$	1,059,950	$	1,120,346		100.0	%	$	1,115,942		3.2

	Collateral Characteristics
Vintage (A)	3 Month CPR (B)
Pre-2005		27.4	%
2006		27.3	%
2007		33.8	%
2008		15.3	%
2009		34.9	%
2010		42.1	%
2011		39.1	%
2012 & After		29.8	%
		36.7	%

(A)	The year in which the securities were issued.
(B)	Three month average constant prepayment rate.
(C)	Amortized cost basis is net of principal receivable.

53

The following table summarizes the net interest spread of our Agency ARM RMBS portfolio as of June 30, 2013:

Net Interest Spread
Weighted Average Asset Yield	1.47	%
Weighted Average Funding Cost	0.39	%
Net Interest Spread	1.08	%

Non-Agency RMBS

The following tables summarize the characteristics of our Non-Agency RMBS portfolio and of the collateral underlying our Non-Agency RMBS as of June 30, 2013:

		Non- Agency RMBS Characteristics
Vintage (A)	Average Minimum Rating (B)	Number of Securities		Outstanding Face Amount		Amortized Cost Basis		Percentage of Total Amortized Cost Basis			Carrying Value		Principal Subordination (C)			Excess Spread (D)			Weighted Average Life  (Years)
Pre 2004	CCC-		46	$	48,279	$	39,441		5.2	%	$	40,886		14.4	%		3.0	%		3.5
2004	B-		9		66,242		41,109		7.1	%		47,931		15.2	%		4.4	%		3.6
2005	CC		9		100,625		74,299		10.9	%		71,655		15.5	%		3.8	%		4.8
2006	CC		18		486,668		302,610		52.4	%		310,694		2.0	%		3.7	%		3.9
2007 and later	CC		16		226,089		148,376		24.4	%		158,287		8.9	%		4.0	%		3.1
Total / WA	CC		98	$	927,903	$	605,835		100.0	%	$	629,453		6.7	%		3.8	%		3.8

	Collateral Characteristics
Vintage (A)	Average Loan Age (years)		Collateral Factor (E)		3 month CPR (F)			Delinquency (G)			Cumulative Losses to Date
Pre 2004		10.3		0.08		16.0	%		14.5	%		1.3	%
2004		8.8		0.08		12.0	%		19.2	%		3.6	%
2005		8.1		0.11		15.0	%		23.9	%		6.3	%
2006		6.9		0.28		16.0	%		30.6	%		24.1	%
2007 and later		6.1		0.37		16.0	%		34.3	%		29.4	%
Total / WA		7.2		0.26		15.0	%		29.1	%		20.4	%

(A)	The year in which the securities were issued.
(B)	Ratings provided above were determined by third party rating agencies, represent the most recent credit ratings available as of the reporting date and may not be current.  We had no assets that were on negative watch for possible downgrade by at least one rating agency as of June 30, 2013.
(C)	The percentage of the outstanding face amount of securities and residual interests that is subordinate to our investments.
(D)	The current amount of interest received on the underlying loans in excess of the interest paid on the securities, as a percentage of the outstanding collateral balance for the quarter ending June 30, 2013.

54

(E)	The ratio of original unpaid principal balance of loans still outstanding.
(F)	Three month average constant prepayment rate and default rates.
(G)	The percentage of underlying loans that are 90+ days delinquent, or in foreclosure or considered real estate owned (REO).

The following table sets forth the geographic diversification of the loans underlying our Non-Agency RMBS as of June 30, 2013 (dollars in thousands):

Geographic Location	Outstanding Face Amount		Percentage
Western U.S.	$	346,056		37.3	%
Northeastern U.S.		219,197		23.6	%
Southeastern U.S.		190,998		20.6	%
Midwestern U.S.		98,933		10.7	%
Southwestern U.S.		72,719		7.8	%
	$	927,903		100.0	%

The following table summarizes the net interest spread of our Non-Agency RMBS portfolio as of June 30, 2013:

Net Interest Spread
Weighted Average Asset Yield	4.87	%
Weighted Average Funding Cost	2.03	%
Net Interest Spread	2.84	%

Residential Mortgage Loans

On February 27, 2013, we entered into an agreement to co-invest in residential mortgage loans with a UPB of approximately $83 million as of December 31, 2012. We invested approximately $35 million to acquire a 70% interest in the mortgage loans. Nationstar has co-invested pari passu with us in 30% of the mortgage loans and will be the servicer of the loans performing all servicing and advancing functions, and retaining the ancillary income, servicing obligations and liabilities as the servicer.

The following table summarizes the loan characteristics of our reverse mortgage loans as of June 30, 2013 (dollars in thousands):

	Collateral Characteristics
	Outstanding Face Amount		Loan Count		Weighted Average Coupon (B)			Weighted Average Life (Years) (C)		Floating Rate as a % of Face Amount
Reverse Mortgage Loans (A)	$	56,730		328		5.1	%		4.1		20.7	%

55

(A)	80% of these loans have reached a termination event. As a result, the borrower can no longer make draws on these loans.
(B)	Represents the stated interest rate on the loans.  Accrued interest on reverse mortgage loans is generally added to the principal balance and paid when the loan is resolved.
(C)	The weighted average life is based on the timing of expected principal reduction on the assets.

Consumer Loans

On April 1, 2013, New Residential completed, through newly formed limited liability companies (together, the “Consumer Loan Companies”) a co-investment in a portfolio of consumer loans with a UPB of approximately $4.2 billion as of December 31, 2012.  The portfolio included over 400,000 personal unsecured loans and personal homeowner loans originated through subsidiaries of HSBC Finance Corporation.  The Consumer Loan Companies acquired the portfolio from HSBC Finance Corporation and its affiliates. New Residential invested approximately $250 million for 30% membership interests in each of the Consumer Loan Companies. Of the remaining 70% of the membership interests, Springleaf Finance, Inc. (“Springleaf”), which is majority-owned by Fortress funds managed by our Manager, acquired 47%, and an affiliate of Blackstone Tactical Opportunities Advisors L.L.C. acquired 23%. Springleaf acts as the managing member of the Consumer Loan Companies. The Consumer Loan Companies financed $2.2 billion of the approximately $3.0 billion purchase price with asset-backed notes. The Consumer Loan Companies were formed on March 19, 2013, for the purpose of making this investment, and commenced operations upon the completion of the investment. After a servicing transition period, Springleaf will be the servicer of the loans and will provide all servicing and advancing functions for the portfolio.

The table below summarizes the collateral characteristics of the consumer loans as of June 30, 2013 (dollars in thousands):

	Collateral Characteristics
	Unpaid Principal Balance		Personal Unsecured Loans %			Personal Homeowner Loans %			Number of Loans		WA Original FICO Score (A)		WA Coupon			Adjustable Rate Loan % (B)			Average Loan Age (months)		Average Expected Life (Years)		Delinquency 30 Days (C)			Delinquency 60 Days (C)			Delinquency 90+ Days (C)			3 Month CRR (D)			3 Month CDR (E)
Consumer Loan	$	3,675,979		68.0	%		32.0	%		369,581		622		18.6	%		12.1	%		94		4.5		3.6	%		2.1	%		4.6	%		14.9	%		10.0	%

(A)	WA original FICO score represents the FICO score at the time the loan was originated.
(B)	The weighted average margin, floor and ceiling on variable loans are 16.08%, 1.31% and 22.29%, respectively.
(C)	Delinquency 30 Days, Delinquency 60 Days and Delinquency 90+ Days represent the percentage of the total principal balance of the pool that corresponds to loans that are delinquent by 30-59 days, 60-89 days or 90 or more days, respectively.
(D)	3 Month CRR, or the voluntary prepayment rate, represents the annualized rate of the voluntary prepayments during the three months as a percentage of the total principal balance of the pool.
(E)	3 Month CDR, or the involuntary prepayment rate, represents the annualized rate of the involuntary prepayments during the three months as a percentage of the total principal balance of the pool.

LIQUIDITY AND CAPITAL RESOURCES

Liquidity is a measurement of our ability to meet potential cash requirements, including ongoing commitments to repay borrowings, fund and maintain investments, and other general business needs. Additionally, to maintain our status as a REIT under the Code, we must distribute annually at least 90% of our REIT taxable income. We note that a portion of this requirement may be able to be met in future years through stock dividends, rather than cash, subject to limitations based on the value of our stock.

56

Our primary sources of funds for liquidity consist of cash provided by operating activities (primarily income from our investments in Excess MSRs and RMBS), sales of and repayments from our investments, potential debt financing sources, including securitizations, and the issuance of equity securities, when feasible. Our primary uses of funds are the payment of interest, management fees, incentive compensation, outstanding commitments and other operating expenses, and the repayment of borrowings, as well as dividends.

We have funded the acquisition of our Excess MSRs on an unlevered basis, but we may invest in Excess MSRs on a levered basis in the future. Our primary source of financing currently is, repurchase agreements, although we may also pursue other sources of financing such as securitizations, and other secured and unsecured forms of borrowing. As of June 30, 2013, we had outstanding repurchase agreements with an aggregate face amount of approximately $413.1 million to finance Non-Agency RMBS and approximately $1.1 billion to finance Agency ARM RMBS. These agreements, which had 30 day terms, were subject to margin calls. Under repurchase agreements, we sell a security to a counterparty and concurrently agreed to repurchase the same security at a later date for a higher specified price. The sale price represents financing proceeds and the difference between the sale and repurchase prices represents interest on the financing. The price at which the security is sold generally represents the market value of the security less a discount or "haircut," which can range broadly, for example from 5% for Agency ARM RMBS to between 20% and 40% for Non-Agency RMBS. During the term of the repurchase agreement, the counterparty holds the security as collateral. If the agreement is subject to margin calls, the counterparty monitors and calculates what it estimates to be the value of the collateral during the term of the agreement. If this value declines by more than a de minimis threshold, the counterparty could require us to post additional collateral (or "margin") in order to maintain the initial haircut on the collateral. This margin is typically required to be posted in the form of cash and cash equivalents. Furthermore, we may, from time to time, be a party to derivative agreements or financing arrangements that may be subject to margin calls based on the value of such instruments. We seek to maintain adequate cash reserves and other sources of available liquidity to meet any margin calls resulting from decreases in value related to a reasonably possible (in the opinion of management) change in interest rates.

Our ability to obtain borrowings and to raise future equity capital is dependent on our ability to access borrowings and the capital markets on attractive terms. Our Manager's senior management team has extensive long-term relationships with investment banks, brokerage firms and commercial banks, which we believe will enhance our ability to source and finance asset acquisitions on attractive terms and access borrowings and the capital markets at attractive levels.

As of the date of this filing, we have sufficient liquid assets, which include unrestricted cash and Agency ARM RMBS, to satisfy all of our short-term recourse liabilities. With respect to the next twelve months, we expect that our cash on hand combined with our cash flow provided by operations will be sufficient to satisfy our anticipated liquidity needs with respect to our current investment portfolio, including related financings, potential margin calls and operating expenses. While it is inherently more difficult to forecast beyond the next twelve months, we currently expect to meet our long-term liquidity requirements through our cash on hand and, if needed, additional borrowings, proceeds received from repurchase agreements and similar financings, proceeds from equity offerings and the liquidation or refinancing of our assets.

These short-term and long-term expectations are forward-looking and subject to a number of uncertainties and assumptions, which are described under "Market Considerations" as well as Part II, Item 1A, "Risk Factors." If our assumptions about our liquidity prove to be incorrect, we could be subject to a shortfall in liquidity in the future, and this short-fall may occur rapidly and with little or no notice, which would limit our ability to address the shortfall on a timely basis.

Our cash flow provided by operations differs from our net income due to these primary factors: (i) accretion of discount or premium on our real estate securities and loans, (ii) unrealized gains or losses on our Excess MSRs owned directly and through equity method investees, and (iii) other-than-temporary impairment on our securities, if any. In addition, cash received by our consumer loan joint ventures is currently required to be used to repay the related debt and is therefore, not available to fund other cash needs. 

57

In addition to the information referenced above, the following factors could affect our liquidity, access to capital resources and our capital obligations. As such, if their outcomes do not fall within our expectations, changes in these factors could negatively affect our liquidity.

● Access to Financing from Counterparties – Decisions by investors, counterparties and lenders to enter into transactions with us will depend upon a number of factors, such as our historical and projected financial performance, compliance with the terms of our current credit arrangements, industry and market trends, the availability of capital and our investors', counterparties' and lenders' policies and rates applicable thereto, and the relative attractiveness of alternative investment or lending opportunities. Recent conditions and events have limited the array of capital resources available. Our business strategy is dependent upon our ability to finance our real estate securities and loans at rates that provide a positive net spread.

● Impact of Expected Repayment or Forecasted Sale on Cash Flows – The timing of and proceeds from the repayment or sale of certain investments may be different than expected or may not occur as expected. Proceeds from sales of assets in the current illiquid market environment are unpredictable and may vary materially from their estimated fair value and their carrying value. Further, the availability of investments that provide similar returns to those repaid or sold investments is unpredictable and returns on new investments may vary materially from those on existing investments.

Debt Obligations

The following table provides additional information regarding short-term borrowings (dollars in thousands). These short-term borrowings were used to finance certain of our investments in Agency ARM RMBS and Non-Agency RMBS. The Agency ARM RMBS and Non-Agency RMBS repurchase agreements have full recourse to New Residential. The weighted average differences between the fair value of the assets and the face amount of available financing for the Agency ARM RMBS repurchase agreements and Non-Agency RMBS repurchase agreements were 5% and 32%, respectively, during the six months ended June 30, 2013.

			Six Months Ended June 30, 2013
	Outstanding Balance at June 30, 2013		Average Daily Amount Outstanding		Maximum Amount Outstanding		Weighted Average Interest Rate			Weighted Average  Maturity (Years)
Agency ARM RMBS	$	1,061,250	$	507,950	$	1,069,116		0.39	%		0.1
Non-Agency RMBS		413,088		224,500		413,088		2.13	%		0.1
Total/WA	$	1,474,338	$	732,450	$	1,482,204		0.85	%		0.1

On August 1, 2013, a subsidiary of New Residential entered into a master repurchase agreement with Alpine Securitization Corp., an asset-backed commercial paper facility sponsored by Credit Suisse AG, and established a maximum borrowing capacity of $350 million collateralized by its Non-Agency RMBS. This agreement is subject to customary loan covenants and events of default provisions including a 50% market capitalization decline provision, as well as a two to one indebtedness to tangible net worth provision. The one year term facility is set to expire in August 2014 and is not subject to margin call provisions. The financing bears interest at LIBOR plus an applicable margin as stated below:

Monthly Payment Date	Applicable Margin
August 2013 through October 2013		2.25	%
November 2013 through January 2014		2.50	%
February 2014 through April 2014		3.00	%
May 2014 through August 2014		3.50	%

58

Stockholder's Equity

Common Stock

On April 29, 2013, New Residential's certificate of incorporation was amended so that its authorized capital stock now consists of 2,000,000,000 shares of common stock, par value $0.01 per share, and 100,000,000 shares of preferred stock, par value $0.01 per share. After completion of the spin-off, there are 253,025,645 outstanding shares of common stock which is based on the number of Newcastle's shares of common stock outstanding on May 6, 2013 and a distribution ratio of one share of New Residential common stock for each share of Newcastle common stock.

Prior to the spin-off, Newcastle had issued options to the Manager in connection with capital raising activities. In connection with the spin-off, the 21.5 million options that were held by FIG LLC, (the Manager), or by the directors, officers or employees, of the Manager, were converted into an adjusted Newcastle option and a new New Residential option. The exercise price of each adjusted Newcastle option and New Residential option was set to collectively maintain the intrinsic value of the Newcastle option immediately prior to the spin-off and to maintain the ratio of the exercise price of the adjusted Newcastle option and the New Residential option, respectively, to the fair market value of the underlying shares as of the spin-off date, in each case based on the five day average closing price subsequent to the spin-off date.

As of June 30, 2013, our outstanding options corresponding to Newcastle options issued prior to 2011 had a weighted average strike price of $14.70 and our outstanding options corresponding to Newcastle options issued in 2011, 2012 and 2013 (as well as options issued by New Residential to its directors in 2013) had a weighted average strike price of $4.14. Our outstanding options at June 30, 2013 were summarized as follows:

	Issued Prior to 2011		Issued in 2011, 2012 and 2013		Total
Held by the manager		1,751,172		15,984,166		17,735,338
Issued to the Manager and subsequently transferred to certain of the Manager's employees		701,937		3,010,000		3,711,937
Issued to the independent directors		2,000		10,000		12,000
Total		2,455,109		19,004,166		21,459,275

New Residential declared a quarterly dividend of $0.07 per common share for the quarter ended June 30, 2013, based on earnings for the period May 16, 2013 to June 30, 2013, which was paid in July 2013.

59

Accumulated Other Comprehensive Income (Loss)

During the six months ended June 30, 2013, our accumulated other comprehensive income (loss) changed due to the following factors (in thousands):

	Total Accumulated Other Comprehensive Income
Accumulated other comprehensive income, December 31, 2012	$	15,526
Net unrealized gain (loss) on securities		(10	)
Reclassification of net realized (gain) loss on securities into earnings		3,698
Accumulated other comprehensive income, June 30, 2013	$	19,214

Our GAAP equity changes as our real estate securities portfolio is marked to market each quarter, among other factors. The primary causes of mark to market changes are changes in interest rates and credit spreads. During the six months ended June 30, 2013, New Residential recorded OTTI charges of $3.8 million with respect to real estate securities. Based on Newcastle management’s analysis of these securities, Newcastle determined it did not have the intent to hold these securities past May 15, 2013. Any remaining unrealized losses on New Residential's securities were primarily the result of market factors, rather than issue-specific credit impairment.

See "Market Considerations" above for a further discussion of recent trends and events affecting our unrealized gains and losses as well as our liquidity.

Cash Flow

Operating Activities

Net cash flow provided by operating activities increased approximately $18.1 million for the six months ended June 30, 2013 as compared to the six months ended June 30, 2012.  This change resulted primarily from the factors described below:

·   Operating cash flows increased by $23.9 million as a result of an increase in net interest income received of $18.7 million and an increase in distributions of earnings from equity method investees of $5.6 million.  These increases were partially offset by an increase in general and administrative expenses paid of $0.5 million.

·   Cash proceeds from investments, in excess of interest income, increased by $39.2 million primarily due to proceeds received from Excess MSRs and real estate securities, which was driven by New Residential’s additional acquisitions.

·   Net cash proceeds deemed as capital distributions to Newcastle increased by $45.0 million primarily due to an increase in cash proceeds from investments, in excess of interest income, of $39.2 million and an increase in operating cash flow deemed as capital distributions prior to the contribution of cash by Newcastle to New Residential.

Investing Activities

Investing activities provided (used) ($178.3) million for the six months ended June 30, 2013.  No cash flow from investing activities was recorded prior to the date of contribution of cash by Newcastle to New Residential.  Investing activities after this date consisted primarily of the purchase of real estate securities and the acquisition of excess mortgage servicing rights, net of principal repayments from Agency RMBS and Non-Agency RMBS, and the return of investments in excess mortgage servicing rights.

Financing Activities

Financing activities provided approximately $369.9 million during the six months ended June 30, 2013.  No cash flow from financing activities was recorded prior to the date of contribution of cash by Newcastle to New Residential.  Financing activities after this date consisted primarily of borrowings net of repayments under repurchase agreements, and capital contributions by Newcastle.

Dividends

We are organized and intend to conduct our operations to qualify as a REIT for U.S. federal income tax purposes. We intend to make regular quarterly distributions to holders of our common stock. U.S. federal income tax law generally requires that a REIT distribute annually at least 90% of its REIT taxable income, without regard to the deduction for dividends paid and excluding net capital gains, and that it pay tax at regular corporate rates to the extent that it annually distributes less than 100% of its taxable income. We intend to make regular quarterly distributions of all or substantially all of our taxable income to holders of our common stock out of assets legally available for this purpose, if and to the extent authorized by our board of directors.

60

Before we pay any dividend, whether for U.S. federal income tax purposes or otherwise, we must first meet both our operating requirements and debt service on our repurchase agreements and other debt payable. If our cash available for distribution is less than our taxable income, we could be required to sell assets or borrow funds to make cash distributions or we may make a portion of the required distribution in the form of a taxable stock distribution or distribution of debt securities.

We make distributions based on a number of factors, including an estimate of taxable earnings per common share. Dividends distributed and taxable and GAAP earnings will typically differ due to items such as fair value adjustments, differences in premium amortization and discount accretion, and non-deductible general and administrative expenses. Our quarterly dividend per share may be substantially different than our quarterly taxable earnings and GAAP earnings per share.

New Residential declared a quarterly dividend of $0.07 per common share for the quarter end June 30, 2013, based on earnings for the period May 16, 2013 to June 30, 2013, which was paid in July 2013.

OFF-BALANCE SHEET ARRANGEMENTS

On April 1, 2013, we completed the consumer loan purchase through a number of joint venture companies. The purchase price of approximately $3.0 billion was financed with approximately $2.2 billion of asset-backed notes within such companies. These notes have an interest rate of 3.75% and a maturity of April 2021. New Residential has a 30% membership interest in the Consumer Loan Companies and does not consolidate them.

We did not have any other off-balance sheet arrangements. 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, other than the joint venture entities. Further, we have not guaranteed any obligations of unconsolidated entities or entered into any commitment or intend to provide additional funding to any such entities.

CONTRACTUAL OBLIGATIONS

Our contractual obligations as of June 30, 2013 included repurchase agreements on certain Agency ARM RMBS and Non-Agency RMBS, our agreements with Nationstar with respect to certain Excess MSR transactions, including commitments for pending acquisitions, and our management agreement with our Manager. Pursuant to our management agreement, our Manager is entitled to receive a management fee, incentive compensation and the reimbursement of certain expenses.

INFLATION

Virtually all of our assets and liabilities are financial in nature. As a result, interest rates and other factors affect our performance more so than inflation, although inflation rates can often have a meaningful influence over the direction of interest rates. Furthermore, our financial statements are prepared in accordance with GAAP and our distributions are determined by our board of directors primarily based on our taxable income, and, in each case, our activities and balance sheet are measured with reference to historical cost and/or fair market value without considering inflation. See "—Quantitative and Qualitative Disclosure About Market Risk—Interest Rate Risk" below.

CORE EARNINGS

New Residential has four primary variables that impact its operating performance:  (i) the current yield earned on its investments, (ii) the interest expense incurred under its debt, (iii) its operating expenses and (iv) its realized and unrealized gain or losses, including any impairment, on its investments.  “Core earnings” is a non-GAAP measure of the operating performance of New Residential excluding the fourth variable above and adjusting the earnings from the consumer loan investment to a level yield basis.  It is used by management to gauge the current performance of New Residential without taking into account gains and losses, which although they represent a part of our recurring operations, are subject to significant variability and are only a potential indicator of future economic performance.  Management believes that the adjustments to compute “core earnings” specified above allow investors and analysts to readily identify the operating performance of the asset that form the core of our activity, assist in comparing the core operating results between periods, and enable investors to evaluate New Residential’s current performance using the same measure that management uses to operate the business.

61

Core earnings does not represent cash generated from operating activities in accordance with GAAP and therefore should not be considered an alternative to net income as an indicator of our operating performance or as an alternative to cash flow as a measure of our liquidity and is not necessarily indicative of cash available to fund cash needs. For a further description of the difference between cash flow provided by operations and net income, see "Liquidity and Capital Resources" above. Our calculation of core earnings may be different from the calculation used by other companies and, therefore, comparability may be limited. Set forth below is a reconciliation of core earnings to the most directly comparable GAAP financial measure (dollars in thousands).

	Three Months Ended June 30, 2013						Three Months Ended June 30,						Six Months Ended June 30,
	April 1 - May 15			May 16 - June 30			2013			2012			2013			2012
Income available for common shareholders	$	24,572		$	84,650		$	109,222		$	6,474		$	122,297		$	9,162
Impairment		3,756			—			3,756			—			3,756			—
Other Income		(20,298	)		(77,884	)		(98,182	)		(3,523	)		(101,009	)		(4,739	)
Core earnings of equity method investees
Excess mortgage servicing rights		1,716			1,147			2,863			—			5,409			—
Consumer loans		9,986			9,807			19,793			—			19,793			—
Core Earnings	$	19,732		$	17,720		$	37,452		$	2,951		$	50,246		$	4,423

62

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Market risk is the exposure to loss resulting from changes in interest rates, credit spreads, foreign currency exchange rates, commodity prices, equity prices and other market based risks. The primary market risks that New Residential is exposed to are interest rate risk, prepayment speed risk, credit spread risk and credit risk. These risks are highly sensitive to many factors, including governmental monetary and tax policies, domestic and international economic and political considerations and other factors beyond our control. All of our market risk sensitive assets, liabilities and derivative positions are for non-trading purposes only. For a further understanding of how market risk may affect our financial position or results of operations, please refer to "Management's Discussion and Analysis of Financial Condition and Results of Operations—Application of Critical Accounting Policies."

Interest Rate Risk

Changes in interest rates, including changes in expected interest rates or "yield curves," affect our investments in two distinct ways, each of which is discussed below.

First, changes in interest rates affect our net interest income, which is the difference between the interest income earned on assets and the interest expense incurred in connection with our debt obligations and hedges.

We may use match funded structures, when appropriate and available. This means that we seek to match the maturities of our debt obligations with the maturities of our assets to reduce the risk that we have to refinance our liabilities prior to the maturities of our assets, and to reduce the impact of changing interest rates on our earnings. In addition, we seek to match fund interest rates on our assets with like-kind debt (i.e., fixed rate assets are financed with fixed rate debt and floating rate assets are financed with floating rate debt), directly or through the use of interest rate swaps, caps or other financial instruments (see below), or through a combination of these strategies, which we believe allows us to reduce the impact of changing interest rates on our earnings.

However, increases in interest rates can nonetheless reduce our net interest income to the extent that we are not completely match funded. Furthermore, a period of rising interest rates can negatively impact our return on certain floating rate investments. Although these investments may be financed with floating rate debt, the interest rate on the debt may reset prior to, and in some cases more frequently than, the interest rate on the assets, causing a decrease in return on equity during a period of rising interest rates.  See further disclosure regarding Agency ARM RMBS under “Management’s Discussion and Analysis of Financial Condition and Results of Operations – Our Portfolio – Agency ARM RMBS” for information about the reset terms and “Management’s Discussion and Analysis of Financial Conditions as Results of Operations – Liquidity and Capital Resources – Debt Obligations” for information about related debt.

As of June 30, 2013, a 100 basis point increase in short term interest rates would increase our earnings by approximately $5.0 million per annum, based on the current net floating rate exposure from our investments and financings.

Second, changes in the level of interest rates also affect the yields required by the marketplace on interest rate instruments. Increasing interest rates would decrease the value of the fixed rate assets we hold at the time because higher required yields result in lower prices on existing fixed rate assets in order to adjust their yield upward to meet the market.

Changes in unrealized gains or losses resulting from changes in market interest rates do not directly affect our cash flows, or our ability to pay a dividend, to the extent the related assets are expected to be held, as their fair value is not relevant to their underlying cash flows. As long as these fixed rate assets continue to perform as expected, our cash flows from these assets would not be affected by increasing interest rates. Changes in unrealized gains or losses would impact our ability to realize gains on existing investments if they were sold. Furthermore, with respect to changes in unrealized gains or losses on investments which are carried at fair value, changes in unrealized gains or losses would impact our net book value and, in certain cases, our net income.

As of June 30, 2013, a 100 basis point change in short term interest rates would impact New Residential's net book value by approximately $0.4 million, based on the current net fixed rate exposure from our investments.

63

Changes in the value of our assets could affect our ability to borrow and access capital. Also, if the value of our assets subject to short term financing were to decline, it could cause us to fund margin and affect our ability to refinance such assets upon the maturity of the related financings, adversely impacting our rate of return on such securities.

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.

Our Excess MSRs and consumer loans are subject to interest rate risk. Generally, in a declining interest rate environment, prepayment speeds increase which in turn would cause the value of Excess MSRs to decrease and the value of consumer loans to increase. Conversely, in an increasing interest rate environment, prepayment speeds decrease which in turn would cause the value of Excess MSRs to increase and the value of consumer loans to decrease.  To the extent we do not hedge against changes in interest rates, our balance sheet, results of operations and cash flows would be susceptible to significant volatility due to changes in the fair value of, or cash flows from, Excess MSRs and consumer loans as interest rates change.  However, rising interest rates could result from more robust market conditions, which could reduce the credit risk associated with our investments.  The effects of such a decrease in values on our financial position, results of operations and liquidity are discussed below under "—Prepayment Speed Exposure."

Prepayment Speed Exposure

Prepayment speeds significantly affect the value of Excess MSRs and consumer loans. Prepayment speed is the measurement of how quickly borrowers pay down the UPB of their loans or how quickly loans are otherwise brought current, modified, liquidated or charged off. The price we pay to acquire certain investments will be based on, among other things, our projection of the cash flows from the related pool of loans. Our expectation of prepayment speeds is a significant assumption underlying those cash flow projections. If the fair value of Excess MSRs decreases, we would be required to record a non-cash charge, which would have a negative impact on our financial results. Furthermore, a significant increase in prepayment speeds could materially reduce the ultimate cash flows we receive from Excess MSRs, and we could ultimately receive substantially less than what we paid for such assets.  Conversely, a significant decrease in prepayment speeds with respect to our consumer loans could delay our expected cash flows and reduce the yield on this investment.

64

We seek to reduce our exposure to prepayment through the structuring of our investments in Excess MSRs. For example, we seek to enter into "recapture agreements" whereby we will receive a new Excess MSR with respect to a loan that was originated by the servicer and used to repay a loan underlying an Excess MSR that we previously acquired from that same servicer. In lieu of receiving an Excess MSR with respect to the loan used to repay a prior loan, the servicer may supply a similar Excess MSR. We seek to enter into such recapture agreements in order to protect our returns in the event of a rise in voluntary prepayment rates.

Please refer to the table in "- Application of Critical Accounting Policies - Excess MSRs" for an analysis of the sensitivity of these investments to changes in certain market factors.

Credit Spread Risk

Credit spreads measure the yield demanded on loans and securities by the market based on their credit relative to U.S. Treasuries, for fixed rate credit, or LIBOR, for floating rate credit. Our floating rate securities are valued based on a market credit spread over LIBOR. Excessive supply of such securities combined with reduced demand will generally cause the market to require a higher yield on such securities, resulting in the use of a higher (or "wider") spread over the benchmark rate to value them.

Widening credit spreads would result in higher yields being required by the marketplace on securities. This widening would reduce the value of the securities we hold at the time because higher required yields result in lower prices on existing securities in order to adjust their yield upward to meet the market. The effects of such a decrease in values on our financial position, results of operations and liquidity are discussed above under "—Interest Rate Risk."

As of June 30, 2013, a 25 basis point movement in credit spreads would impact New Residential's net book value by approximately $12.4 million, assuming a static portfolio of current investments and financings, but would not directly affect New Residential's earnings or cash flow.

In an environment where spreads are tightening, if spreads tighten on the assets we purchase to a greater degree than they tighten the liabilities we issue, our net spread will be reduced.

Credit Risk

We are subject to varying degrees of credit risk in connection with our assets. Credit risk refers to the ability of each individual borrower underlying our investments in Excess MSRs, loans and securities to make required interest and principal payments on the scheduled due dates. We may also invest in loans and Non-Agency RMBS which represent "first loss" pieces; in other words, they do not benefit from credit support although we believe they predominantly benefit from underlying collateral value in excess of their carrying amounts. Although we do not expect to encounter credit risk in our Agency ARM RMBS, we do anticipate credit risk related to Non-Agency RMBS, residential mortgage loans and consumer loans.

We seek to reduce credit risk through prudent asset selection, actively monitoring our asset portfolio and the underlying credit quality of our holdings and, where appropriate and achievable, repositioning our investments to upgrade their credit quality. Our pre-acquisition due diligence and processes for monitoring performance include the evaluation of, among other things, credit and risk ratings, principal subordination, prepayment rates, delinquency and default rates, and vintage of collateral.

Liquidity Risk

The assets that comprise our asset portfolio are not publicly traded. A portion of these assets may be subject to legal and other restrictions on resale or otherwise be less liquid than publicly-traded securities. The illiquidity of our assets may make it difficult for us to sell such assets if the need or desire arises, including in response to changes in economic and other conditions.

65

ITEM 4. CONTROLS AND PROCEDURES

(a) Disclosure Controls and Procedures. The Company's management, with the participation of the Company's Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of the Company's disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the "Exchange Act")) as of the end of the period covered by this report. The Company's disclosure controls and procedures are designed to provide reasonable assurance that information is recorded, processed, summarized and reported accurately and on a timely basis. Based on such evaluation, the Company's Chief Executive Officer and Chief Financial Officer have concluded that, as of the end of such period, the Company's disclosure controls and procedures are effective.

(b) Changes in Internal Control Over Financial Reporting. There have not been any changes in the Company's internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the fiscal quarter to which this report relates that have materially affected, or are reasonably likely to materially affect, the Company's internal control over financial reporting.

66

PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

From time to time, we are or may be involved in various disputes and litigation matters that arise in the ordinary course of business. The Company is not party to any material legal proceedings as of the date on which this report is filed.

ITEM 1A. RISK FACTORS

RISK FACTORS

You should carefully read and consider the following risk factors and all other information in this report in evaluating us and our common stock. If any of the following risks, as well as additional risks and uncertainties not currently known to us or that we currently deem immaterial, occur, our business, financial condition or results of operations could be materially and adversely affected. The risk factors summarized below are categorized as follows: (i) Risks Related to Our Business, (ii) Risks Related to Our Manager, (iii) Risks Related to the Financial Markets, (iv) Risks Related to Our Taxation as a REIT, and (v) Risks Related to Our Common Stock.  However, these categories do overlap and should not be considered exclusive.

RISKS RELATED TO OUR BUSINESS

We have a very limited operating history as an independent company and may not be able to successfully operate our business strategy or generate sufficient revenue to make or sustain distributions to our stockholders. The financial information included in this report may not be indicative of the results we would have achieved as a separate stand-alone company and are not a reliable indicator of our future performance or results.

We have very limited experience operating as an independent company and cannot assure you that we will be able to successfully operate our business or implement our operating policies and strategies. We were formed in September 2011 as a subsidiary of Newcastle Investment Corp. ("Newcastle") and spun-off from Newcastle on May 15, 2013. We completed our first investment in Excess MSRs in December 2011, and our Manager has limited experience with transactions involving GSEs. The timing, terms, price and form of consideration that we and servicers pay in future transactions may vary meaningfully from prior transactions.

There can be no assurance that we will be able to generate sufficient returns to pay our operating expenses and make satisfactory distributions to our stockholders, or any distributions at all. Our results of operations and our ability to make or sustain distributions to our stockholders depend on several factors, including the availability of opportunities to acquire attractive assets, the level and volatility of interest rates, the availability of adequate short- and long-term financing, conditions in the real estate market, the financial markets and economic conditions.

We did not operate as a separate, stand-alone company for the entirety of the historical periods presented in the financial information included in this report, which has been derived from Newcastle's historical financial statements. Therefore, the financial information in this report does not necessarily reflect what our financial condition, results of operations or cash flows would have been had we been a separate, stand-alone public company prior to our separation from Newcastle. This is primarily a result of the following factors:

● The financial results in this report do not reflect all of the expenses we will incur as a public company;

● The working capital requirements and capital for general corporate purposes for our assets were satisfied prior to the spin-off as part of Newcastle's corporate-wide cash management policies. Newcastle is not required, and does not intend, to provide us with funds to finance our working capital or other cash requirements, so we may need to obtain additional financing from banks, through public offerings or private placements of debt or equity securities, strategic relationships or other arrangements; and

● Our cost structure, management, financing and business operations are significantly different as a result of operating as an independent public company. These changes result in increased costs, including, but not

67

limited to, fees paid to our Manager, legal, accounting, compliance and other costs associated with being a public company with equity securities traded on the NYSE.

The value of our Excess MSRs is based on various assumptions that could prove to be incorrect and could have a negative impact on our financial results.

When we invest in Excess MSRs, we base the price we pay and the rate of amortization of those assets on, among other things, our projection of the cash flows from the related pool of mortgage loans. We record Excess MSRs on our balance sheet at fair value, and we measure their fair value on a recurring basis. Our projections of the cash flow from Excess MSRs, and the determination of the fair value of Excess MSRs, are based on assumptions about various factors, including, but not limited to:

● rates of prepayment and repayment of the underlying mortgage loans;

● interest rates;

● rates of delinquencies and defaults; and

● recapture rates.

Our assumptions could differ materially from actual results. The use of different estimates or assumptions in connection with the valuation of these assets could produce materially different fair values for such assets, which could have a material adverse effect on our consolidated financial position, results of operations and cash flows. The ultimate realization of the value of Excess MSRs may be materially different than the fair values of such Excess MSRs as reflected in our consolidated statement of financial position as of any particular date.

Our expectation of prepayment speeds is a significant assumption underlying our cash flow projections. Prepayment speed is the measurement of how quickly borrowers pay down the UPB of their loans or how quickly loans are otherwise brought current, modified, liquidated or charged off. If the fair value of our Excess MSRs decreases, we would be required to record a non-cash charge, which would have a negative impact on our financial results. Furthermore, a significant increase in prepayment speeds could materially reduce the ultimate cash flows we receive from Excess MSRs, and we could ultimately receive substantially less than what we paid for such assets. Consequently, the price we pay to acquire Excess MSRs may prove to be too high.

The values of Excess MSRs are highly sensitive to changes in interest rates. Historically, the value of Excess MSRs has increased when interest rates rise and decreased when interest rates decline due to the effect of changes in interest rates on prepayment speeds. However, prepayment speeds could increase in spite of the current interest rate environment, as a result of a general economic recovery or other factors, which would reduce the value of our Excess MSRs.

Moreover, delinquency rates have a significant impact on the value of Excess MSRs. When delinquent loans are resolved through foreclosure, the UPB of such loans cease to be a part of the aggregate UPB of the serviced loan pool when the related properties are foreclosed on and liquidated. An increase in delinquencies will generally result in lower revenue because typically we will only collect on our Excess MSRs from GSEs or mortgage owners for performing loans. If delinquencies are significantly greater than expected, the estimated fair value of the Excess MSRs could be diminished. As a result, we could suffer a loss, which would have a negative impact on our financial results.

We are party to "recapture agreements" whereby we receive a new Excess MSR with respect to a loan that was originated by the servicer and used to repay a loan underlying an Excess MSR that we previously acquired from that same servicer. In lieu of receiving an Excess MSR with respect to the loan used to repay a prior loan, the servicer may supply a similar Excess MSR. We believe that recapture agreements will mitigate the impact on our returns of a rise in voluntary prepayment rates. There are no assurances, however, that servicers will enter into recapture agreements with us in connection with any future investment in Excess MSRs. If the servicer does not meet anticipated recapture targets, the servicing cash flow on a given pool could be significantly lower than projected, which could have a material adverse effect on the value of our Excess MSRs and consequently on our business,

68

financial condition, results of operations and cash flows. Our recapture target for each of our current recapture agreements is stated in the table in Note 9 to our consolidated financial statements included herein.

We will rely heavily on mortgage servicers to achieve our investment objective and have no direct ability to influence their performance.

The value of our investments in Excess MSRs, Non-Agency RMBS and Consumer loans is dependent on the satisfactory performance of servicing obligations by the mortgage servicer. The duties and obligations of mortgage servicers are defined through contractual agreements, generally referred to as Servicing Guides in the case of GSEs, or Pooling and Servicing Agreements in the case of private-label securities (collectively, the "Servicing Guidelines"). Servicing Guidelines generally provide for the possibility for termination of the contractual rights of the servicer in the absolute discretion of the owner of the mortgages being serviced. In the event a mortgage owner terminates the servicer, the related Excess MSRs would under most circumstances lose all value on a going forward basis. It is expected that any termination by a mortgage owner of a servicer would take effect across all mortgages of such mortgage owner and would not be limited to a particular vintage or other subset of mortgages. Therefore, to the extent we make multiple investments relating to mortgages owned by the same owner and serviced by the same servicer, it is expected that all such investments would lose all their value in the event of the termination of the servicer by the mortgage owner. Nationstar is the servicer of the loans underlying all of our investments in Excess MSRs and Non-Agency RMBS to date and Springleaf is or will be the servicer of all of the Consumer loans we have invested in to date. See "—We have significant counterparty concentration risk in Nationstar and Springleaf and are subject to other counterparty concentration and default risks."

As a result, we could be materially and adversely affected if the servicer is unable to adequately service the underlying mortgage loans due to:

● its failure to comply with applicable laws and regulation;

● a downgrade in its servicer rating;

● its failure to maintain sufficient liquidity or access to sources of liquidity;

● its failure to perform its loss mitigation obligations;

● its failure to perform adequately in its external audits;

● a failure in or poor performance of its operational systems or infrastructure;

● regulatory scrutiny regarding foreclosure processes lengthening foreclosure timelines;

● a GSE's or a whole-loan owner's transfer of servicing to another party; or

● any other reason.

Favorable ratings from third-party rating agencies such as Standard & Poor's, Moody's and Fitch are important to the conduct of a mortgage servicer's loan servicing business, and a downgrade in a mortgage servicer's ratings could have an adverse effect on us and the value of our Excess MSRs. Downgrades in a mortgage servicer's servicer ratings could adversely affect their ability to finance servicing advances and maintain their status as an approved servicer by Fannie Mae and Freddie Mac. Downgrades in servicer ratings could also lead to the early termination of existing advance facilities and affect the terms and availability of match funded advance facilities that a mortgage servicer may seek in the future. A mortgage servicer's failure to maintain favorable or specified ratings may cause their termination as a servicer and may impair their ability to consummate future servicing transactions, which could have an adverse effect on our operations since we will rely heavily on mortgage servicers to achieve our investment objective and have no direct ability to influence their performance.

69

In addition, a bankruptcy by any mortgage servicer that services the mortgage loans underlying our Excess MSRs could result in:

● the validity and priority of our ownership in the Excess MSRs being challenged in a bankruptcy proceeding;

● payments made by such servicer to us, or obligations incurred by it, being voided by a court under federal or state preference laws or federal or state fraudulent conveyance laws;

● a re-characterization of any sale of Excess MSRs or other assets to us as a pledge of such assets in a bankruptcy proceeding; or

● any agreement pursuant to which we acquired the Excess MSRs being rejected in a bankruptcy proceeding.

We have significant counterparty concentration risk in Nationstar and Springleaf and are subject to other counterparty concentration and default risks.

We are not restricted from dealing with any particular counterparty or from concentrating any or all of our transactions with a few counterparties. Any loss suffered by us as a result of a counterparty defaulting, refusing to conduct business with us or imposing more onerous terms on us would also negatively affect our business, results of operations and financial condition.

To date, all of our co-investments in Excess MSRs relate to loans serviced by Nationstar. If Nationstar is terminated as the servicer of some or all of these portfolios, or in the event that it files for bankruptcy, our expected returns on these investments would be severely impacted. In addition, a vast majority of our Non-Agency RMBS are (or are expected to be) serviced by Nationstar. Furthermore, Nationstar has no obligation to offer us any future co-investment opportunity on the same terms as prior transactions, or at all, and we may not be able to find suitable counterparties other than Nationstar from which to acquire Excess MSRs, which could impact our business strategy.

In addition, the consumer loans in which we have invested are or will be serviced by Springleaf. If Springleaf is terminated as the servicer of some or all of these portfolios, or in the event that it files for bankruptcy, our expected returns on these investments could be severely impacted.

Moreover, we are party to repurchase agreements with a limited number of counterparties. If any of our counterparties elected not to roll our repurchase agreements, we may not be able to find a replacement counterparty, which would have a material adverse effect on our financial condition.

Our risk-management processes may not accurately anticipate the impact of market stress or counterparty financial condition, and as a result, we may not take sufficient action to reduce our risks effectively. Although we will monitor our credit exposures, default risk may arise from events or circumstances that are difficult to detect, foresee or evaluate. In addition, concerns about, or a default by, one large participant could lead to significant liquidity problems for other participants, which may in turn expose us to significant losses.

In the event of a counterparty default, particularly a default by a major investment bank, we could incur material losses rapidly, and the resulting market impact of a major counterparty default could seriously harm our business, results of operations and financial condition. In the event that one of our counterparties becomes insolvent or files for bankruptcy, our ability to eventually recover any losses suffered as a result of that counterparty's default may be limited by the liquidity of the counterparty or the applicable legal regime governing the bankruptcy proceeding.

Counterparty risks have increased in complexity and magnitude as a result of the insolvency of a number of major financial institutions (such as Lehman Brothers) and the consequent decrease in the number of potential counterparties. In addition, counterparties have generally tightened their underwriting standards and increased their margin requirements for financing, which could negatively impact us in several ways, including by decreasing the

70

number of counterparties willing to provide financing to us, decreasing the overall amount of leverage available to us, and increasing the costs of borrowing.

GSE initiatives and other actions may adversely affect returns from investments in Excess MSRs.

On January 17, 2011, the Federal Housing Finance Agency ("FHFA") announced that it had instructed Fannie Mae and Freddie Mac to study possible alternatives to the current residential mortgage servicing and compensation system used for single-family mortgage loans. It is unclear what the GSEs, including Fannie Mae or Freddie Mac, may propose as alternatives to current servicing compensation practices, or when any such alternatives may become effective. Although we do not expect MSRs that have already been created to be subject to any changes implemented by Fannie Mae or Freddie Mac, it is possible that, because of the significant role of Fannie Mae or Freddie Mac in the secondary mortgage market, any changes they implement could become prevalent in the mortgage servicing industry generally. Other industry stakeholders or regulators may also implement or require changes in response to the perception that the current mortgage servicing practices and compensation do not appropriately serve broader housing policy objectives. These proposals are still evolving. To the extent the GSEs implement reforms that materially affect the market for conforming loans, there may be secondary effects on the subprime and Alt-A markets. These reforms may have a material adverse effect on the economics or performance of any Excess MSRs that we may acquire in the future.

Changes to the minimum servicing amount for GSE loans could occur at any time and could impact us in significantly negative ways that we are unable to predict or protect against.

Currently, when a loan is sold into the secondary market for Fannie Mae or Freddie Mac loans, the servicer is generally required to retain a minimum servicing amount ("MSA") of 25 bps of the UPB for fixed rate mortgages. As has been widely publicized, in September 2011, the FHFA announced that a Joint Initiative on Mortgage Servicing Compensation was seeking public comment on two alternative mortgage servicing compensation structures detailed in a discussion paper. Changes to the MSA structure could significantly impact our business in negative ways that we cannot predict or protect against. For example, the elimination of a MSA could radically change the mortgage servicing industry and could severely limit the supply of Excess MSRs available for sale. In addition, a removal of, or reduction in, the MSA could significantly reduce the recapture rate on the affected loan portfolio, which would negatively affect the investment return on our Excess MSRs. We cannot predict whether any changes to current MSA rules will occur or what impact any changes will have on our business, results of operations, liquidity or financial condition.

Our investments in Excess MSRs may involve complex or novel structures.

Investments in Excess MSRs are a new type of transaction and may involve complex or novel structures. Accordingly, the risks associated with the transaction and structure are not fully known to buyers or sellers. GSEs may require that we submit to costly or burdensome conditions as a prerequisite to their consent to an investment in Excess MSRs. GSE conditions may diminish or eliminate the investment potential of certain Excess MSRs by making such investments too expensive for us or by severely limiting the potential returns available from Excess MSRs. It is possible that a GSE's views on whether any such acquisition structure is appropriate or acceptable may not be known to us when we make an investment and may change from time to time for any reason or for no reason, even with respect to a completed investment. A GSE's evolving posture toward an acquisition or disposition structure through which we invest in or dispose of Excess MSRs may cause such GSE to impose new conditions on our existing investments in Excess MSRs, including the owner's ability to hold such Excess MSRs directly or indirectly through a grantor trust or other means. Such new conditions may be costly or burdensome and may diminish or eliminate the investment potential of the Excess MSRs that are already owned by us. Moreover, obtaining such consent may require us or our co-investment counterparties to agree to material structural or economic changes, as well as agree to indemnification or other terms that expose us to risks to which we have not previously been exposed and that could negatively affect our returns from our investments.

Many of our investments may be illiquid, and this lack of liquidity could significantly impede our ability to vary our portfolio in response to changes in economic and other conditions or to realize the value at which such investments are carried if we are required to dispose of them.

71

Many of our investments are illiquid. Illiquidity may result from the absence of an established market for the investments, as well as legal or contractual restrictions on their resale, refinancing or other disposition. Dispositions of investments may be subject to contractual and other limitations on transfer or other restrictions that would interfere with subsequent sales of such investments or adversely affect the terms that could be obtained upon any disposition thereof.

Excess MSRs are highly illiquid and subject to numerous restrictions on transfers, including without limitation the receipt of third-party consents. For example, the Servicing Guidelines of a mortgage owner generally require that holders of Excess MSRs obtain the mortgage owner's prior approval of any change of direct ownership of such Excess MSRs. Such approval may be withheld for any reason or no reason in the discretion of the mortgage owner.

Moreover, we have not received and do not expect to receive any assurances from any GSEs that their conditions for the sale by us of any Excess MSRs will not change. Therefore, the potential costs, issues or restrictions associated with receiving such GSEs' consent for any such dispositions by us cannot be determined with any certainty. Additionally, investments in Excess MSRs are a new type of transaction, and the risks associated with the transaction and structure are not fully known to buyers or sellers. As a result of the foregoing, there is some risk that we will be unable to locate a buyer at the time we wish to sell an Excess MSR.

There is some risk that we will be required to dispose of Excess MSRs either through an in-kind distribution or other liquidation vehicle, which will, in either case, provide little or no economic benefit to us, or a sale to a co-investor in the Excess MSR, which may be an affiliate. Accordingly, we cannot provide any assurance that we will obtain any return or any benefit of any kind from any disposition of Excess MSRs. We may not benefit from the full term of the assets and for the aforementioned reasons may not receive any benefits from the disposition, if any, of such assets.

In addition, some of our real estate related securities may not be registered under the relevant securities laws, resulting in a prohibition against their transfer, sale, pledge or other disposition except in a transaction that is exempt from the registration requirements of, or is otherwise in accordance with, those laws. There are also no established trading markets for a majority of our intended investments. Moreover, certain of our investments, including our investments in consumer loans and certain investments in Excess MSRs, are made indirectly through a vehicle that owns the underlying assets. Our ability to sell our interest may be contractually limited or prohibited. As a result, our ability to vary our portfolio in response to changes in economic and other conditions may be limited.

Our real estate related securities have historically been valued based primarily on third-party quotations, which are subject to significant variability based on the liquidity and price transparency created by market trading activity. A disruption in these trading markets could reduce the trading for many real estate related securities, resulting in less transparent prices for those securities, which would make selling such assets more difficult. Moreover, a decline in market demand for the types of assets that we hold would make it more difficult to sell our assets. If we are required to liquidate all or a portion of our illiquid investments quickly, we may realize significantly less than the amount at which we have previously valued these investments.

Market conditions could negatively impact our business, results of operations and financial condition.

The market in which we operate is affected by a number of factors that are largely beyond our control but can nonetheless have a potentially significant, negative impact on us. These factors include, among other things:

● Interest rates and credit spreads;

● The availability of credit, including the price, terms and conditions under which it can be obtained;

● The quality, pricing and availability of suitable investments and credit losses with respect to our investments;

● The ability to obtain accurate market-based valuations;

● Loan values relative to the value of the underlying real estate assets;

● Default rates on the loans underlying our investments and the amount of the related losses;

72

● Prepayment speeds, delinquency rates and legislative/regulatory changes with respect to our investments in Excess MSRs, RMBS and loans;

● The actual and perceived state of the real estate markets, market for dividend-paying stocks and public capital markets generally;

● Unemployment rates; and

● The attractiveness of other types of investments relative to investments in real estate or REITs generally.

Changes in these factors are difficult to predict, and a change in one factor can affect other factors. For example, during 2007, increased default rates in the subprime mortgage market played a role in causing credit spreads to widen, reducing availability of credit on favorable terms, reducing liquidity and price transparency of real estate related assets, resulting in difficulty in obtaining accurate mark-to-market valuations, and causing a negative perception of the state of the real estate markets and of REITs generally. These conditions worsened during 2008, and intensified meaningfully during the fourth quarter of 2008 as a result of the global credit and liquidity crisis, resulting in extraordinarily challenging market conditions. Since then, market conditions have generally improved, but they could deteriorate in the future as a result of the mandatory reductions in federal spending beginning in 2013 or other factors.

The geographic distribution of the loans underlying, and collateral securing, certain of our investments subjects us to geographic real estate market risks, which could adversely affect the performance of our investments, our results of operations and financial condition.

The geographic distribution of the loans underlying, and collateral securing, our investments, including our Excess MSRs, Non-Agency RMBS and consumer loans, exposes us to risks associated with the real estate and commercial lending industry in general within the states and regions in which we hold significant investments. These risks include, without limitation: possible declines in the value of real estate; risks related to general and local economic conditions; possible lack of availability of mortgage funds; overbuilding; extended vacancies of properties; increases in competition, property taxes and operating expenses; changes in zoning laws; increased energy costs; unemployment; costs resulting from the clean-up of, and liability to third parties for damages resulting from, environmental problems; casualty or condemnation losses; uninsured damages from floods, earthquakes or other natural disasters; and changes in interest rates. As of December 31, 2012, 32.0% of the total unpaid principal amount of the residential mortgage loans underlying our Excess MSRs was secured by properties located in California and 10.1% was secured by properties located in Florida. As of December 31, 2012, 34.9% of the collateral securing our real estate securities was located in the Western U.S., 23.2% was located in the Southeastern U.S., 22.0% was located in the Northeastern U.S., 10.0% was located in the Midwestern U.S. and 9.9% was located in the Southwestern U.S. To the extent any of the foregoing risks arise in states and regions where we hold significant investments, the performance of our investments, our results of operations and our financial condition could suffer a material adverse effect.

We may invest in RMBS collateralized by subprime mortgage loans, which are subject to increased risks.

We may invest in RMBS backed by collateral pools of subprime residential mortgage loans. "Subprime" mortgage loans refer to mortgage loans that have been originated using underwriting standards that are less restrictive than the underwriting requirements used as standards for other first and junior lien mortgage loan purchase programs, such as the programs of Fannie Mae and Freddie Mac. These lower standards include mortgage loans made to borrowers having imperfect or impaired credit histories (including outstanding judgments or prior bankruptcies), mortgage loans where the amount of the loan at origination is 80% or more of the value of the mortgage property, mortgage loans made to borrowers with low credit scores, mortgage loans made to borrowers who have other debt that represents a large portion of their income and mortgage loans made to borrowers whose income is not required to be disclosed or verified. Due to economic conditions, including increased interest rates and lower home prices, as well as aggressive lending practices, subprime mortgage loans have in recent periods experienced increased rates of delinquency, foreclosure, bankruptcy and loss, and they are likely to continue to experience delinquency,

73

foreclosure, bankruptcy and loss rates that are higher, and that may be substantially higher, than those experienced by mortgage loans underwritten in a more traditional manner. Thus, because of the higher delinquency rates and losses associated with subprime mortgage loans, the performance of RMBS backed by subprime mortgage loans in which we may invest could be correspondingly adversely affected, which could adversely impact our results of operations, financial condition and business.

The value of our RMBS may be adversely affected by deficiencies in servicing and foreclosure practices, as well as related delays in the foreclosure process.

Allegations of deficiencies in servicing and foreclosure practices among several large sellers and servicers of residential mortgage loans that surfaced in 2010 raised various concerns relating to such practices, including the improper execution of the documents used in foreclosure proceedings (so-called "robo signing"), inadequate documentation of transfers and registrations of mortgages and assignments of loans, improper modifications of loans, violations of representations and warranties at the date of securitization and failure to enforce put-backs.

As a result of alleged deficiencies in foreclosure practices, a number of servicers temporarily suspended foreclosure proceedings beginning in the second half of 2010 while they evaluated their foreclosure practices. In late 2010, a group of state attorneys general and state bank and mortgage regulators representing nearly all 50 states and the District of Columbia, along with the U.S. Justice Department and the Department of Housing and Urban Development, began an investigation into foreclosure practices of banks and servicers. The investigations and lawsuits by several state attorneys general led to a settlement agreement in early February 2012 with five of the nation's largest banks, pursuant to which the banks agreed to pay more than $25 billion to settle claims relating to improper foreclosure practices. The settlement does not prohibit the states, the federal government, individuals or investors in RMBS from pursuing additional actions against the banks and servicers in the future.

The integrity of the servicing and foreclosure processes are critical to the value of the mortgage loan portfolios underlying our RMBS, and our financial results could be adversely affected by deficiencies in the conduct of those processes. For example, delays in the foreclosure process that have resulted from investigations into improper servicing practices may adversely affect the values of, and our losses on, our Non-Agency RMBS. Foreclosure delays may also increase the administrative expenses of the securitization trusts for the Non-Agency RMBS, thereby reducing the amount of funds available for distribution to investors. In addition, the subordinate classes of securities issued by the securitization trusts may continue to receive interest payments while the defaulted loans remain in the trusts, rather than absorbing the default losses. This may reduce the amount of credit support available for the senior classes we own, thus possibly adversely affecting these securities. Additionally, a substantial portion of the $25 billion settlement is a "credit" to the banks and servicers for principal write-downs or reductions they may make to certain mortgages underlying RMBS. There remains uncertainty as to how these principal reductions will work and what effect they will have on the value of related RMBS. As a result, there can be no assurance that any such principal reductions will not adversely affect the value of certain of our RMBS.

While we believe that the sellers and servicers would be in violation of their servicing contracts to the extent that they have improperly serviced mortgage loans or improperly executed documents in foreclosure or bankruptcy proceedings, or do not comply with the terms of servicing contracts when deciding whether to apply principal reductions, it may be difficult, expensive and time consuming for us to enforce our contractual rights. While we cannot predict exactly how the servicing and foreclosure matters or the resulting litigation or settlement agreements will affect our business, there can be no assurance that these matters will not have an adverse impact on our results of operations and financial condition.

The loans underlying the securities we invest in are subject to delinquency, foreclosure and loss, which could result in losses to us.

Mortgage backed securities are bonds or notes backed by loans. The ability of borrowers to repay these loans is dependent upon the income or assets of these borrowers. If a borrower has insufficient income or assets to repay these loans, it will default on its loan. Our investments in RMBS will be adversely affected by defaults under the loans underlying such securities. To the extent losses are realized on the loans underlying the securities in which we invest, we may not recover the amount invested in, or, in extreme cases, any of our investment in such securities.

74

Our investments in real estate related securities are subject to changes in credit spreads, which could adversely affect our ability to realize gains on the sale of such investments.

Real estate related securities are subject to changes in credit spreads. Credit spreads measure the yield demanded on securities by the market based on their credit relative to a specific benchmark.

Fixed rate securities are valued based on a market credit spread over the rate payable on fixed rate U.S. Treasuries of like maturity. Floating rate securities are valued based on a market credit spread over LIBOR and are affected similarly by changes in LIBOR spreads. Excessive supply of these securities combined with reduced demand will generally cause the market to require a higher yield on these securities, resulting in the use of a higher, or "wider," spread over the benchmark rate to value such securities. Under such conditions, the value of our real estate related securities portfolios would tend to decline. Conversely, if the spread used to value such securities were to decrease, or "tighten," the value of our real estate related securities portfolio would tend to increase. Such changes in the market value of our real estate securities portfolios may affect our net equity, net income or cash flow directly through their impact on unrealized gains or losses on available-for-sale securities, and therefore our ability to realize gains on such securities, or indirectly through their impact on our ability to borrow and access capital. During 2008 through the first quarter of 2009, credit spreads widened substantially. Widening credit spreads could cause the net unrealized gains on our securities and derivatives, recorded in accumulated other comprehensive income or retained earnings, and therefore our book value per share, to decrease and result in net losses.

Prepayment rates on the mortgage loans underlying our real estate related securities may adversely affect our profitability.

In general, the mortgages collateralizing our real estate related securities may be prepaid at any time without penalty. Prepayments on our real estate related securities result when homeowners/mortgagees satisfy (i.e., pay off) the mortgage upon selling or refinancing their mortgaged property. When we acquire a particular security, we anticipate that the underlying mortgage loans will prepay at a projected rate which, together with expected coupon income, provides us with an expected yield on such securities. If we purchase assets at a premium to par value, and borrowers prepay their mortgage loans faster than expected, the corresponding prepayments on the real estate related security may reduce the expected yield on such securities because we will have to amortize the related premium on an accelerated basis. Conversely, if we purchase assets at a discount to par value, when borrowers prepay their mortgage loans slower than expected, the decrease in corresponding prepayments on the real estate related security may reduce the expected yield on such securities because we will not be able to accrete the related discount as quickly as originally anticipated. Prepayment rates on loans are influenced by changes in mortgage and market interest rates and a variety of economic, geographic and other factors, all of which are beyond our control. Consequently, such prepayment rates cannot be predicted with certainty, and no strategy can completely insulate us from prepayment or other such risks. In periods of declining interest rates, prepayment rates on mortgage loans generally increase. If general interest rates decline at the same time, the proceeds of such prepayments received during such periods are likely to be reinvested by us in assets yielding less than the yields on the assets that were prepaid. In addition, the market value of our real estate related securities may, because of the risk of prepayment, benefit less than other fixed-income securities from declining interest rates.

With respect to Agency ARM RMBS, we intend to purchase securities that have a higher coupon rate than the prevailing market interest rates. In exchange for a higher coupon rate, we would then pay a premium over par value to acquire these securities. In accordance with GAAP, we will amortize the premiums on our Agency ARM RMBS over the life of the related securities. If the mortgage loans securing these securities prepay at a more rapid rate than anticipated, we will have to amortize our premiums on an accelerated basis which may adversely affect our profitability. Defaults on Agency ARM RMBS typically have the same effect as prepayments because of the underlying Agency guarantee.

Prepayments, which are the primary feature of mortgage backed securities that distinguish them from other types of bonds, are difficult to predict and can vary significantly over time. As the holder of the security, on a monthly basis, we receive a payment equal to a portion of our investment principal in a particular security as the underlying mortgages are prepaid. In general, on the date each month that principal prepayments are announced (i.e., factor day), the value of our real estate related security pledged as collateral under our repurchase agreements is reduced by the amount of the prepaid principal and, as a result, our lenders will typically initiate a margin call requiring the

75

pledge of additional collateral or cash, in an amount equal to such prepaid principal, in order to re-establish the required ratio of borrowing to collateral value under such repurchase agreements. Accordingly, with respect to our Agency ARM RMBS, the announcement on factor day of principal prepayments is in advance of our receipt of the related scheduled payment, thereby creating a short-term receivable for us in the amount of any such principal prepayments. However, under our repurchase agreements, we may receive a margin call relating to the related reduction in value of our Agency ARM RMBS and, prior to receipt of this short-term receivable, be required to post additional collateral or cash in the amount of the principal prepayment on or about factor day, which would reduce our liquidity during the period in which the short-term receivable is outstanding. As a result, in order to meet any such margin calls, we could be forced to sell assets in order to maintain liquidity. Forced sales under adverse market conditions may result in lower sales prices than ordinary market sales made in the normal course of business. If our real estate related securities were liquidated at prices below our amortized cost (i.e., the cost basis) of such assets, we would incur losses, which could adversely affect our earnings. In addition, in order to continue to earn a return on this prepaid principal, we must reinvest it in additional real estate related securities or other assets; however, if interest rates decline, we may earn a lower return on our new investments as compared to the real estate related securities that prepay.

Prepayments may have a negative impact on our financial results, the effects of which depend on, among other things, the timing and amount of the prepayment delay on our Agency ARM RMBS, the amount of unamortized premium on our real estate related securities, the rate at which prepayments are made on our Non-Agency RMBS, the reinvestment lag and the availability of suitable reinvestment opportunities.

Our investments in RMBS may be subject to significant impairment charges, which would adversely affect our results of operations.

We will be required to periodically evaluate our investments for impairment indicators. The value of an investment is impaired when our analysis indicates that, with respect to a security, it is probable that the value of the security is other than temporarily impaired. The judgment regarding the existence of impairment indicators is based on a variety of factors depending upon the nature of the investment and the manner in which the income related to such investment was calculated for purposes of our financial statements. If we determine that an impairment has occurred, we are required to make an adjustment to the net carrying value of the investment, which would adversely affect our results of operations in the applicable period and thereby adversely affect our ability to pay dividends to our stockholders.

The lenders under our repurchase agreements may elect not to extend financing to us, which could quickly and seriously impair our liquidity.

We finance a meaningful portion of our investments in RMBS with repurchase agreements, which are short-term financing arrangements. Under the terms of these agreements, we will sell a security to a counterparty for a specified price and concurrently agree to repurchase the same security from our counterparty at a later date for a higher specified price. During the term of the repurchase agreement—which can be as short as 30 days—the counterparty will make funds available to us and hold the security as collateral. Our counterparties can also require us to post additional margin as collateral at any time during the term of the agreement. When the term of a repurchase agreement ends, we will be required to repurchase the security for the specified repurchase price, with the difference between the sale and repurchase prices serving as the equivalent of paying interest to the counterparty in return for extending financing to us. If we want to continue to finance the security with a repurchase agreement, we ask the counterparty to extend—or "roll"—the repurchase agreement for another term.

Our counterparties are not required to roll our repurchase agreements upon the expiration of their stated terms, which subjects us to a number of risks. Counterparties electing to roll our repurchase agreements may charge higher spread and impose more onerous terms upon us, including the requirement that we post additional margin as collateral. More significantly, if a repurchase agreement counterparty elects not to extend our financing, we would be required to pay the counterparty the full repurchase price on the maturity date and find an alternate source of financing. Alternative sources of financing may be more expensive, contain more onerous terms or simply may not be available. If we were unable to pay the repurchase price for any security financed with a repurchase agreement, the counterparty has the right to sell the underlying security being held as collateral and require us to compensate it for any shortfall between the value of our obligation to the counterparty and the amount for which the collateral was

76

sold (which may be a significantly discounted price). As of June 30, 2013, we had outstanding repurchase agreements with an aggregate face amount of approximately $413 million to finance Non-Agency RMBS and approximately $1.1 billion to finance Agency ARM RMBS. Moreover, our repurchase agreement obligations are currently with a limited number of counterparties. If any of our counterparties elected not to roll our repurchase agreements, we may not be able to find a replacement counterparty in a timely manner.

We may not be able to finance our investments on attractive terms or at all, and financing for Excess MSRs may be particularly difficult or impossible to obtain.

The ability to finance investments with securitizations or other long-term non-recourse financing not subject to margin requirements has been impaired since 2007 as a result of market conditions. In addition, it may be particularly challenging to securitize our investments in consumer loans, given that consumer loans are generally riskier than mortgage financing. These conditions make it highly likely that we will have to use less efficient forms of financing for any new investments, which will likely require a larger portion of our cash flows to be put toward making the initial investment and thereby reduce the amount of cash available for distribution to our stockholders and funds available for operations and investments, and which will also likely require us to assume higher levels of risk when financing our investments. In addition, there is no established market for financing of investments in Excess MSRs, and it is possible that one will not develop for a variety of reasons, such as the challenges with perfecting security interests in the underlying collateral.

As non-recourse long-term financing structures become available to us and are utilized, such structures expose us to risks which could result in losses to us.

We may use securitization and other non-recourse long-term financing for our investments to the extent available. In such structures, our lenders typically would have only a claim against the assets included in the securitizations rather than a general claim against us as an entity. Prior to any such financing, we would seek to finance our investments with relatively short-term facilities until a sufficient portfolio is accumulated. As a result, we would be subject to the risk that we would not be able to acquire, during the period that any short-term facilities are available, sufficient eligible assets or securities to maximize the efficiency of a securitization. We also bear the risk that we would not be able to obtain new short-term facilities or would not be able to renew any short-term facilities after they expire should we need more time to seek and acquire sufficient eligible assets or securities for a securitization. In addition, conditions in the capital markets may make the issuance of any such securitization less attractive to us even when we do have sufficient eligible assets or securities. While we would intend to retain the unrated equity component of securitizations and, therefore, still have exposure to any investments included in such securitizations, our inability to enter into such securitizations may increase our overall exposure to risks associated with direct ownership of such investments, including the risk of default. Our inability to refinance any short-term facilities would also increase our risk because borrowings thereunder would likely be recourse to us as an entity. If we are unable to obtain and renew short-term facilities or to consummate securitizations to finance our investments on a long-term basis, we may be required to seek other forms of potentially less attractive financing or to liquidate assets at an inopportune time or price.

Risks associated with our investment in the consumer loan sector could have a material adverse effect on our business and financial results.

We recently completed an investment in the consumer loan sector. Although many of the risks applicable to consumer loans are also applicable to residential real estate loans, and thus the type of risks that we have experience managing, there are nevertheless substantial risks and uncertainties associated with engaging in a new category of investment. There may be factors that affect the consumer loan sector with which we are not as familiar compared to the residential mortgage loan sector. Moreover, our underwriting assumptions for these investments may prove to be materially incorrect. It is also possible that the addition of consumer loans to our investment portfolio could divert our Manager's time away from our other investments. Furthermore, external factors, such as compliance with regulations, may also impact our ability to succeed in the consumer loan investment sector. Failure to successfully manage these risks could have a material adverse effect on our business and financial results.

77

The consumer loans underlying our investments are subject to delinquency and loss, which could have a negative impact on our financial results.

The ability of borrowers to repay the consumer loans underlying our investments may be adversely affected by numerous personal factors, including unemployment, divorce, major medical expenses or personal bankruptcy. General factors, including an economic downturn, high energy costs or acts of God or terrorism, may also affect the financial stability of borrowers and impair their ability or willingness to repay the consumer loans in our investment portfolio. In the event of any default under a loan in the consumer loan portfolio in which we have invested, we will bear a risk of loss of principal to the extent of any deficiency between the value of the collateral securing the loan, if any, and the principal and accrued interest of the loan. In addition, our investments in consumer loans may entail greater risk than our investments in residential real estate loans, particularly in the case of consumer loans that are unsecured or secured by assets that depreciate rapidly. In such cases, repossessed collateral for a defaulted consumer loan may not provide an adequate source of repayment for the outstanding loan and the remaining deficiency often does not warrant further substantial collection efforts against the borrower. There can be no guarantee that we will not suffer unexpected losses on our investments as a result of the factors set out above, which could have a negative impact on our financial results.

The servicer of the loans underlying our consumer loan investment may not be able to accurately track the default status of senior lien loans in instances where our consumer loan investments are secured by second or third liens on real estate.

A portion of our investment in consumer loans is secured by second and third liens on real estate. When we hold the second or third lien another creditor or creditors, as applicable, holds the first and/or second, as applicable, lien on the real estate that is the subject of the security. In these situations, our second or third lien is subordinate in right of payment to the first and/or second, as applicable, holder's right to receive payment. Moreover, as the servicer of the loans underlying our consumer loan portfolio is not able to track the default status of a senior lien loan in instances where we do not hold the related first mortgage, the value of the second or third lien loans in our portfolio may be lower than our estimates indicate.

The consumer loan investment sector is subject to various initiatives on the part of advocacy groups and extensive regulation and supervision under federal, state and local laws, ordinances and regulations, which could have a negative impact on our financial results.

In recent years consumer advocacy groups and some media reports have advocated governmental action to prohibit or place severe restrictions on the types of short-term consumer loans in which we have invested. Such consumer advocacy groups and media reports generally focus on the Annual Percentage Rate to a consumer for this type of loan, which is compared unfavorably to the interest typically charged by banks to consumers with top-tier credit histories. The fees charged on the consumer loans in the portfolio in which we have invested may be perceived as controversial by those who do not focus on the credit risk and high transaction costs typically associated with this type of investment. If the negative characterization of these types of loans becomes increasingly accepted by consumers, demand for the consumer loan products in which we have invested could significantly decrease. Additionally, if the negative characterization of these types of loans is accepted by legislators and regulators, we could become subject to more restrictive laws and regulations in the area.

In addition, we are, or may become, subject to federal, state and local laws, regulations, or regulatory policies and practices, including the Dodd-Frank Wall Street Reform and Consumer Protection Act (the "Dodd-Frank Act") (which, among other things, established the Consumer Finance Protection Bureau with broad authority to regulate and examine financial institutions), which may, amongst other things, limit the amount of interest or fees allowed to be charged on the consumer loans underlying our investments, or the number of consumer loans that customers may receive or have outstanding. The operation of existing or future laws, ordinances and regulations could interfere with the focus of our investments, which could have a negative impact on our financial results.

78

Our determination of how much leverage to apply to our investments may adversely affect our return on our investments and may reduce cash available for distribution.

We may leverage our assets through a variety of borrowings. Our investment guidelines do not limit the amount of leverage we may incur with respect to any specific asset or pool of assets. The return we are able to earn on our investments and cash available for distribution to our stockholders may be significantly reduced due to changes in market conditions, which may cause the cost of our financing to increase relative to the income that can be derived from our assets.

We may not match fund certain of our investments, which may increase the risks associated with these investments.

When available, a match funding strategy mitigates the risk of not being able to refinance an investment on favorable terms or at all. However, our Manager may elect for us to bear a level of refinancing risk on a short-term or longer-term basis, as in the case of investments financed with repurchase agreements, when, based on its analysis, our Manager determines that bearing such risk is advisable or unavoidable (which we expect to be the case generally with respect to the Agency ARM RMBS in which we invest). In addition, we may be unable, as a result of conditions in the credit markets, to match fund our investments. For example, since the 2008 recession, non-recourse term financing not subject to margin requirements has been more difficult to obtain, which impairs our ability to match fund our investments. Moreover, we may not be able to enter into interest rate swaps. A decision not to, or the inability to, match fund certain investments exposes us to additional risks.

Furthermore, we anticipate that, in most cases, for any period during which our floating rate assets are not match funded with respect to maturity, the income from such assets may respond more slowly to interest rate fluctuations than the cost of our borrowings. Because of this dynamic, interest income from such investments may rise more slowly than the related interest expense, with a consequent decrease in our net income. Interest rate fluctuations resulting in our interest expense exceeding interest income would result in operating losses for us from these investments.

Accordingly, if we do not or are unable to match fund our investments with respect to maturities and interest rates, we will be exposed to the risk that we may not be able to finance or refinance our investments on economically favorable terms or may have to liquidate assets at a loss.

Interest rate fluctuations and shifts in the yield curve may cause losses.

Interest rates are highly sensitive to many factors, including governmental monetary and tax policies, domestic and international economic and political considerations and other factors beyond our control. Our primary interest rate exposures relate to our investments in Excess MSRs, RMBS, consumer loans and any floating rate debt obligations that we may incur. Changes in interest rates, including changes in expected interest rates or "yield curves," affect our business in a number of ways. Changes in the general level of interest rates can affect our net interest income, which is the difference between the interest income earned on our interest-earning assets and the interest expense incurred in connection with our interest-bearing liabilities and hedges. Changes in the level of interest rates also can affect, among other things, our ability to acquire real estate related securities at attractive prices, the value of our real estate related securities and derivatives and our ability to realize gains from the sale of such assets. We may wish to use hedging transactions to protect certain positions from interest rate fluctuations, but we may not be able to do so as a result of market condition, REIT rules or other reasons. In such event, interest rate fluctuations could adversely affect our financial condition and results of operations. In the event of a significant rising interest rate environment and/or economic downturn, loan and collateral defaults may increase and result in credit losses that would adversely affect our liquidity and operating results.

Our ability to execute our business strategy, particularly the growth of our investment portfolio, depends to a significant degree on our ability to obtain additional capital. Our financing strategy for our real estate related securities is dependent on our ability to place the match funded debt we use to finance our investments at rates that provide a positive net spread. If spreads for such liabilities widen or if demand for such liabilities ceases to exist, then our ability to execute future financings will be severely restricted.

79

Interest rate changes may also impact our net book value as our real estate related securities are marked to market each quarter. Debt obligations are not marked to market. Generally, as interest rates increase, the value of our fixed rate securities decreases, which will decrease the book value of our equity.

Furthermore, shifts in the U.S. Treasury yield curve reflecting an increase in interest rates would also affect the yield required on our real estate related securities and therefore their value. For example, increasing interest rates would reduce the value of the fixed rate assets we hold at the time because the higher yields required by increased interest rates result in lower market prices on existing fixed rate assets in order to adjust the yield upward to meet the market, and vice versa. This would have similar effects on our real estate related securities portfolio and our financial position and operations to a change in interest rates generally.

Any hedging transactions that we enter into may limit our gains or result in losses.

We may use, when feasible and appropriate, derivatives to hedge a portion of our interest rate exposure, and this approach has certain risks, including the risk that losses on a hedge position will reduce the cash available for distribution to stockholders and that such losses may exceed the amount invested in such instruments. We have adopted a general policy with respect to the use of derivatives, which generally allows us to use derivatives where appropriate, but does not set forth specific policies and procedures or require that we hedge any specific amount of risk. From time to time, we may use derivative instruments, including forwards, futures, swaps and options, in our risk management strategy to limit the effects of changes in interest rates on our operations. A hedge may not be effective in eliminating all of the risks inherent in any particular position. Our profitability may be adversely affected during any period as a result of the use of derivatives.

There are limits to the ability of any hedging strategy to protect us completely against interest rate risks. When rates change, we expect the gain or loss on derivatives to be offset by a related but inverse change in the value of any items that we hedge. We cannot assure you, however, that our use of derivatives will offset the risks related to changes in interest rates. We cannot assure you that our hedging strategy and the derivatives that we use will adequately offset the risk of interest rate volatility or that our hedging transactions will not result in losses. In addition, our hedging strategy may limit our flexibility by causing us to refrain from taking certain actions that would be potentially profitable but would cause adverse consequences under the terms of our hedging arrangements.

The REIT provisions of the Code limit our ability to hedge. In managing our hedge instruments, we consider the effect of the expected hedging income on the REIT qualification tests that limit the amount of gross income that a REIT may receive from hedging. We need to carefully monitor, and may have to limit, our hedging strategy to assure that we do not realize hedging income, or hold hedges having a value, in excess of the amounts that would cause us to fail the REIT gross income and asset tests.

Accounting for derivatives under U.S. generally accepted accounting principles ("GAAP") is extremely complicated. Any failure by us to account for our derivatives properly in accordance with GAAP in our financial statements could adversely affect our earnings.

Maintenance of our 1940 Act exemption imposes limits on our operations.

We intend to conduct our operations in reliance on an exemption from registration as an investment company under the 1940 Act. The assets that we may acquire, therefore, are limited by the provisions of the 1940 Act and the rules and regulations promulgated under the 1940 Act.

We intend to conduct our operations so that we may rely upon the exemption from registration as an investment company under the 1940 Act pursuant to Section 3(c)(5)(C) of the 1940 Act. We expect to rely on guidance published by the SEC or its staff or on our analyses of such guidance to determine which assets are qualifying real estate assets and real estate related assets. To the extent that the SEC or its staff publishes new or different guidance with respect to these matters, we may be required to adjust our strategy and portfolio composition accordingly. In addition, we may be limited in our ability to make certain investments and these limitations could result in our holding assets that we might wish to sell or selling assets we might wish to hold. In addition, we could, among other things, be required either (a) to change the manner in which we conduct our operations in order to maintain our

80

exemption from registration as an investment company or (b) to register as an investment company, either of which could adversely affect us and the market price for our stock.

In August 2011, the SEC issued a concept release pursuant to which it solicited public comments on a wide range of issues relating to companies engaged in the business of acquiring mortgages and mortgage-related instruments and that rely on Section 3(c)(5)(C) of the 1940 Act. The SEC solicited views about the application of the 1940 Act to mortgage REITs and suggestions on the steps that the SEC should take to provide greater clarity, consistency or regulatory certainty with respect to Section 3(c)(5)(C). The SEC noted that in light of the evolution of mortgage REITs and the development of new and complex mortgage-related instruments, the SEC was reviewing interpretive issues under Section 3(c)(5)(C) and the sufficiency of SEC guidance pursuant to which such companies make judgments regarding their qualification under Section 3(c)(5)(C). The SEC sought comments on topics including the operation of mortgage REITs and their role in the mortgage markets; the similarities and differences between mortgage REITs and investment companies, the nature of the assets that qualify for purposes of the exemption, the sufficiency of the SEC's guidance with respect to such assets, types of assets where further guidance may be needed and whether the existing asset qualification tests are appropriate; and whether mortgage REITs should be regulated in a manner similar to investment companies. The SEC requested comments on the concept release by November 7, 2011. The concept release and the public comments thereto have not yet resulted in SEC rulemaking or interpretative guidance, and we cannot predict what form any such rulemaking or interpretive guidance may take. There can be no assurance that the laws and regulations governing the 1940 Act status of REITs, or guidance from the SEC or its staff regarding these exemptions, will not change in a manner that adversely affects our operations. If the SEC takes action that could result in our failure to maintain an exception or exemption from the 1940 Act, we could, among other things, be required either to (a) change the manner in which we conduct our operations in order to maintain our exemption from registration as an investment company, (b) effect sales of our assets in a manner that, or at a time when, we would not otherwise choose to do so, or (c) register as an investment company, any of which could have a material adverse effect on us and the market price of our securities. If we were required to register as an investment company under the 1940 Act, we would become subject to substantial regulation with respect to our capital structure (including our ability to use leverage), management, operations, transactions with affiliated persons (as defined in the 1940 Act), portfolio composition, including restrictions with respect to diversification and industry concentration, our ability to make distributions and other matters. Maintenance of our exemption under the 1940 Act generally limits the amount of our investments in non-real estate related assets to no more than 20% of our total assets. To the extent we acquire significant non-real estate related assets in the future, in order to maintain our exemption under the 1940 Act, we may need to offset those acquisitions with additional qualifying assets which may not generate risk-adjusted returns as attractive as those generated by the non-real estate related assets.

Rapid changes in the values of assets that we hold may make it more difficult for us to maintain our qualification as a REIT or our exemption from the 1940 Act.

If the market value or income potential of qualifying assets for purposes of our qualification as a REIT or our exemption from registration as an investment company under the 1940 Act declines as a result of increased interest rates, changes in prepayment rates or other factors, we may need to increase our investments in qualifying assets and/or liquidate our non-qualifying assets to maintain our REIT qualification or our exemption from registration under the 1940 Act. If the decline in market values or income occurs quickly, this may be especially difficult to accomplish. This difficulty may be exacerbated by the illiquid nature of any non-qualifying assets we may own. We may have to make investment decisions that we otherwise would not make absent the intent to maintain our qualification as a REIT and exemption from registration under the 1940 Act.

We are subject to significant competition, and we may not compete successfully.

We are subject to significant competition in seeking investments. We compete with other companies, including other REITs, insurance companies and other investors, including funds and companies affiliated with our Manager. Some of our competitors have greater resources than we possess or have greater access to capital or various types of financing structures than are available to us, and we may not be able to compete successfully for investments or provide attractive investment returns relative to our competitors. These competitors may be willing to accept lower returns on their investments and, as a result, our profit margins could be adversely affected. Furthermore, competition for investments that are suitable for us may lead to the returns available from such investments

81

decreasing, which may further limit our ability to generate our desired returns. We cannot assure you that other companies will not be formed that compete with us for investments or otherwise pursue investment strategies similar to ours or that we will be able to complete successfully against any such companies.

Furthermore, we currently do not intend to build a mortgage servicing platform. Therefore, we may not be an attractive buyer for those sellers of MSRs that prefer to sell MSRs and their mortgage servicing platform in a single transaction. Since our business model does not currently include acquiring and running servicing platforms, to engage in a bid for such a business we would need to find a servicer to acquire and run the platform or we would need to incur additional costs to shut down the acquired servicing platform. The need to work with a servicer in these situations increases the complexity of such potential acquisitions, and Nationstar may be unwilling or unable to act as servicer or subservicer on any Excess MSRs acquisition we want to execute. The complexity of these transactions and the additional costs incurred by us if we were to execute future acquisitions of this type could adversely affect our future operating results.

The valuations of our assets are subject to uncertainty since most of our assets are not traded in an active market.

There is not anticipated to be an active market for most of the assets in which we will invest. In the absence of market comparisons, we will use other pricing methodologies, including, for example, models based on assumptions regarding expected trends, historical trends following market conditions believed to be comparable to the then current market conditions and other factors believed at the time to be likely to influence the potential resale price of, or the potential cash flows derived from, an investment. Such methodologies may not prove to be accurate and any inability to accurately price assets may result in adverse consequences for us. A valuation is only an estimate of value and is not a precise measure of realizable value. Ultimate realization of the market value of a private asset depends to a great extent on economic and other conditions beyond our control. Further, valuations do not necessarily represent the price at which a private investment would sell since market prices of private investments can only be determined by negotiation between a willing buyer and seller. If we were to liquidate a particular private investment, the realized value may be more than or less than the valuation of such asset as carried on our books.

Changes in accounting rules could occur at any time and could impact us in significantly negative ways that we are unable to predict or protect against.

As has been widely publicized, the SEC, the Financial Accounting Standards Board (the "FASB") and other regulatory bodies that establish the accounting rules applicable to us have recently proposed or enacted a wide array of changes to accounting rules. Moreover, in the future these regulators may propose additional changes that we do not currently anticipate. Changes to accounting rules that apply to us could significantly impact our business or our reported financial performance in negative ways that we cannot predict or protect against. We cannot predict whether any changes to current accounting rules will occur or what impact any codified changes will have on our business, results of operations, liquidity or financial condition.

A prolonged economic slowdown, a lengthy or severe recession, or declining real estate values could harm our operations.

We believe the risks associated with our business are more severe during periods in which an economic slowdown or recession is accompanied by declining real estate values, as was the case in 2008. Declining real estate values generally reduce the level of new mortgage loan originations, since borrowers often use increases in the value of their existing properties to support the purchase of, or investment in, additional properties. Borrowers may also be less able to pay principal and interest on the loans underlying our securities and our Excess MSRs, if the real estate economy weakens. Further, declining real estate values significantly increase the likelihood that we will incur losses on our securities in the event of default because the value of our collateral may be insufficient to cover our basis. Any sustained period of increased payment delinquencies, foreclosures or losses could adversely affect our net interest income from the assets in our portfolio, which would significantly harm our revenues, results of operations, financial condition, liquidity, business prospects and our ability to make distributions to our stockholders.

82

Compliance with changing regulation of corporate governance and public disclosure has and will continue to result in increased compliance costs and pose challenges for our management team.

Many aspects of the Dodd-Frank Act are subject to rulemaking and will take effect over several years, making it difficult to anticipate the overall financial impact on us and, more generally, the financial services and mortgage industries. Additionally, we cannot predict whether there will be additional proposed laws or reforms that would affect us, whether or when such changes may be adopted, how such changes may be interpreted and enforced or how such changes may affect us. However, the costs of complying with any additional laws or regulations could have a material effect on our financial condition and results of operations.

RISKS RELATED TO OUR MANAGER

We are dependent on our Manager and may not find a suitable replacement if our Manager terminates the Management Agreement.

We have no employees. Our officers and other individuals who perform services for us are employees of our Manager. We are completely reliant on our Manager, which has significant discretion as to the implementation of our operating policies and strategies, to conduct our business. We are subject to the risk that our Manager will terminate the Management Agreement and that we will not be able to find a suitable replacement for our Manager in a timely manner, at a reasonable cost or at all. Furthermore, we are dependent on the services of certain key employees of our Manager whose compensation is partially or entirely dependent upon the amount of incentive or management compensation earned by our Manager and whose continued service is not guaranteed, and the loss of such services could adversely affect our operations.

There are conflicts of interest in our relationship with our Manager.

Our Management Agreement with our Manager was not negotiated at arm's-length, and its terms, including fees payable, may not be as favorable to us as if it had been negotiated with an unaffiliated third party.

There are conflicts of interest inherent in our relationship with our Manager insofar as our Manager and its affiliates—including investment funds, private investment funds, or businesses managed by our Manager, including Newcastle, Nationstar and Springleaf—invest in real estate related securities, consumer loans and Excess MSRs and whose investment objectives overlap with our investment objectives. Certain investments appropriate for us may also be appropriate for one or more of these other investment vehicles. Certain members of our board of directors and employees of our Manager who are our officers also serve as officers and/or directors of these other entities. For example, we have some of the same directors and officers as Newcastle. Although we have the same Manager, we may compete with entities affiliated with our Manager or Fortress, including Newcastle, for certain target assets. From time to time, affiliates of Fortress may seek to acquire the same or similar types of assets that we may seek to acquire. These affiliates currently have meaningful purchasing capacity, which may change over time depending upon a variety of factors, including, but not limited to, available equity capital and debt financing, market conditions and cash on hand. For example, Fortress has two funds primarily focused on investing in Excess MSRs with approximately $1.1 billion and $600 million in capital commitments, respectively. Fortress funds generally have a fee structure similar to ours, but the fees actually paid will vary depending on the size, terms and performance of each fund.

Our Management Agreement with our Manager generally does not limit or restrict our Manager or its affiliates from engaging in any business or managing other pooled investment vehicles that invest in investments that meet our investment objectives. Our Manager intends to engage in additional real estate related management and real estate and other investment opportunities in the future, which may compete with us for investments or result in a change in our current investment strategy. In addition, our certificate of incorporation provides that if Fortress or an affiliate or any of their officers, directors or employees acquire knowledge of a potential transaction that could be a corporate opportunity, they have no duty, to the fullest extent permitted by law, to offer such corporate opportunity to us, our stockholders or our affiliates. In the event that any of our directors and officers who is also a director, officer or employee of Fortress or its affiliates acquires knowledge of a corporate opportunity or is offered a corporate opportunity, provided that this knowledge was not acquired solely in such person's capacity as a director or officer

83

of New Residential and such person acts in good faith, then to the fullest extent permitted by law such person is deemed to have fully satisfied such person's fiduciary duties owed to us and is not liable to us if Fortress or its affiliates pursues or acquires the corporate opportunity or if such person did not present the corporate opportunity to us.

The ability of our Manager and its officers and employees to engage in other business activities, subject to the terms of our Management Agreement with our Manager, may reduce the amount of time our Manager, its officers or other employees spend managing us. In addition, we may engage (subject to our investment guidelines) in material transactions with our Manager or another entity managed by our Manager or one of its affiliates, including Newcastle, Nationstar and Springleaf, which may include, but are not limited to, certain financing arrangements, purchases of debt, co-investments in Excess MSRs, consumer loans, servicing advances and other assets that present an actual, potential or perceived conflict of interest. It is possible that actual, potential or perceived conflicts could give rise to investor dissatisfaction, litigation or regulatory enforcement actions. Appropriately dealing with conflicts of interest is complex and difficult, and our reputation could be damaged if we fail, or appear to fail, to deal appropriately with one or more potential, actual or perceived conflicts of interest. Regulatory scrutiny of, or litigation in connection with, conflicts of interest could have a material adverse effect on our reputation, which could materially adversely affect our business in a number of ways, including causing an inability to raise additional funds, a reluctance of counterparties to do business with us, a decrease in the prices of our equity securities and a resulting increased risk of litigation and regulatory enforcement actions.

The management compensation structure that we have agreed to with our Manager, as well as compensation arrangements that we may enter into with our Manager in the future (in connection with new lines of business or other activities), may incentivize our Manager to invest in high risk investments. In addition to its management fee, our Manager is currently entitled to receive incentive compensation. In evaluating investments and other management strategies, the opportunity to earn incentive compensation may lead our Manager to place undue emphasis on the maximization of such measures at the expense of other criteria, such as preservation of capital, in order to achieve higher incentive compensation. Investments with higher yield potential are generally riskier or more speculative than lower-yielding investments. Moreover, because our Manager receives compensation in the form of options in connection with the completion of our common equity offerings, our Manager may be incentivized to cause us to issue additional common stock, which could be dilutive to existing stockholders.

It would be difficult and costly to terminate our Management Agreement with our Manager.

It would be difficult and costly for us to terminate our Management Agreement with our Manager. The Management Agreement may only be terminated annually upon (i) the affirmative vote of at least two-thirds of our independent directors, or by a vote of the holders of a simple majority of the outstanding shares of our common stock, that there has been unsatisfactory performance by our Manager that is materially detrimental to us or (ii) a determination by a simple majority of our independent directors that the management fee payable to our Manager is not fair, subject to our Manager's right to prevent such a termination by accepting a mutually acceptable reduction of fees. Our Manager will be provided 60 days' prior notice of any termination and will be paid a termination fee equal to the amount of the management fee earned by the Manager during the twelve-month period preceding such termination. In addition, following any termination of the Management Agreement, our Manager may require us to purchase its right to receive incentive compensation at a price determined as if our assets were sold for their fair market value (as determined by an appraisal, taking into account, among other things, the expected future value of the underlying investments) or otherwise we may continue to pay the incentive compensation to our Manager. These provisions may increase the effective cost to us of terminating the Management Agreement, thereby adversely affecting our ability to terminate our Manager without cause.

Our directors have approved broad investment guidelines for our Manager and do not approve each investment decision made by our Manager. In addition, we may change our investment strategy without stockholder consent, which may result in our making investments that are different, riskier or less profitable than our current investments.

Our Manager is authorized to follow broad investment guidelines. Consequently, our Manager has great latitude in determining the types and categories of assets it may decide are proper investments for us, including the latitude to invest in types and categories of assets that may differ from those in which we currently invest. Our directors will

84

periodically review our investment guidelines and our investment portfolio. However, our board does not review or pre-approve each proposed investment or our related financing arrangements. In addition, in conducting periodic reviews, the directors rely primarily on information provided to them by our Manager. Furthermore, transactions entered into by our Manager may be difficult or impossible to unwind by the time they are reviewed by the directors even if the transactions contravene the terms of the Management Agreement.

Our investment strategy may evolve in light of existing market conditions and investment opportunities, and this evolution may involve additional risks depending upon the nature of the assets in which we invest and our ability to finance such assets on a short or long-term basis. Investment opportunities that present unattractive risk-return profiles relative to other available investment opportunities under particular market conditions may become relatively attractive under changed market conditions and changes in market conditions may therefore result in changes in the investments we target. Decisions to make investments in new asset categories present risks that may be difficult for us to adequately assess and could therefore reduce our ability to pay dividends on our common stock or have adverse effects on our liquidity or financial condition. A change in our investment strategy may also increase our exposure to interest rate, foreign currency, real estate market or credit market fluctuations. In addition, a change in our investment strategy may increase our use of non-match-funded financing, increase the guarantee obligations we agree to incur or increase the number of transactions we enter into with affiliates. Our failure to accurately assess the risks inherent in new asset categories or the financing risks associated with such assets could adversely affect our results of operations and our financial condition.

Our Manager will not be liable to us for any acts or omissions performed in accordance with the Management Agreement, including with respect to the performance of our investments.

Pursuant to our Management Agreement, our Manager will not assume any responsibility other than to render the services called for thereunder in good faith and will not be responsible for any action of our board of directors in following or declining to follow its advice or recommendations. Our Manager, its members, managers, officers and employees will not be liable to us or any of our subsidiaries, to our board of directors, or our or any subsidiary's stockholders or partners for any acts or omissions by our Manager, its members, managers, officers or employees, except by reason of acts constituting bad faith, willful misconduct, gross negligence or reckless disregard of our Manager's duties under our Management Agreement. We shall, to the full extent lawful, reimburse, indemnify and hold our Manager, its members, managers, officers and employees and each other person, if any, controlling our Manager harmless of and from any and all expenses, losses, damages, liabilities, demands, charges and claims of any nature whatsoever (including attorneys' fees) in respect of or arising from any acts or omissions of an indemnified party made in good faith in the performance of our Manager's duties under our Management Agreement and not constituting such indemnified party's bad faith, willful misconduct, gross negligence or reckless disregard of our Manager's duties under our Management Agreement.

Our Manager's due diligence of investment opportunities or other transactions may not identify all pertinent risks, which could materially affect our business, financial condition, liquidity and results of operations.

Our Manager intends to conduct due diligence with respect to each investment opportunity or other transaction it pursues. It is possible, however, that our Manager's due diligence processes will not uncover all relevant facts, particularly with respect to any assets we acquire from third parties. In these cases, our Manager may be given limited access to information about the investment and will rely on information provided by the target of the investment. In addition, if investment opportunities are scarce, the process for selecting bidders is competitive, or the timeframe in which we are required to complete diligence is short, our ability to conduct a due diligence investigation may be limited, and we would be required to make investment decisions based upon a less thorough diligence process than would otherwise be the case. Accordingly, investments and other transactions that initially appear to be viable may prove not to be over time, due to the limitations of the due diligence process or other factors.

The ownership by our executive officers and directors of shares of common stock, options, or other equity awards of Newcastle may create, or may create the appearance of, conflicts of interest.

Some of our directors, officers and other employees of our Manager hold positions with Newcastle and own Newcastle common stock, options to purchase Newcastle common stock or other equity awards. Such ownership

85

may create, or may create the appearance of, conflicts of interest when these directors and officers are faced with decisions that could have different implications for Newcastle than they do for us.

RISKS RELATED TO THE FINANCIAL MARKETS

We do not know what impact the Dodd-Frank Act will have on our business.

On July 21, 2010, the U.S. enacted the Dodd-Frank Act. The Dodd-Frank Act affects almost every aspect of the U.S. financial services industry, including certain aspects of the markets in which we operate. The Dodd-Frank Act imposes new regulations on us and how we conduct our business. For example, the Dodd-Frank Act will impose additional disclosure requirements for public companies and generally require issuers or originators of asset-backed securities to retain at least five percent of the credit risk associated with the securitized assets.

The Dodd-Frank Act imposes mandatory clearing and will impose exchange-trading and margin requirements on many derivatives transactions (including formerly unregulated over-the-counter derivatives) in which we may engage. The Dodd-Frank Act also creates new categories of regulated market participants, such as "swap-dealers," "security-based swap dealers," "major swap participants" and "major security-based swap participants," who will be subject to significant new capital, registration, recordkeeping, reporting, disclosure, business conduct and other regulatory requirements that will give rise to new administrative costs.

Even if certain new requirements are not directly applicable to us, they may still increase our costs of entering into transactions with the parties to whom the requirements are directly applicable. Moreover, new exchange-trading and trade reporting requirements may lead to reductions in the liquidity of derivative transactions, causing higher pricing or reduced availability of derivatives, or the reduction of arbitrage opportunities for us, which could adversely affect the performance of certain of our trading strategies. Importantly, many key aspects of the changes imposed by the Dodd-Frank Act will be established by various regulatory bodies and other groups over the next several years. As a result, we do not know how significantly the Dodd-Frank Act will affect us. It is possible that the Dodd-Frank Act could, among other things, increase our costs of operating as a public company, impose restrictions on our ability to securitize assets and reduce our investment returns on securitized assets.

We do not know what impact certain U.S. government programs intended to stabilize the economy and the financial markets will have on our business.

In recent years, the U.S. government has taken a number of steps to attempt to strengthen the financial markets and U.S. economy, including direct government investments in, and guarantees of, troubled financial institutions as well as government-sponsored programs such as the Term Asset-Backed Securities Loan Facility program and the Public Private Investment Partnership Program. The U.S. government continues to evaluate or implement an array of other measures and programs intended to help improve U.S. financial and market conditions. While conditions appear to have improved relative to the depths of the global financial crisis, it is not clear whether this improvement is real or will last for a significant period of time. It is not clear what impact the government's future actions to improve financial and market conditions will have on our business. We may not derive any meaningful benefit from these programs in the future. Moreover, if any of our competitors are able to benefit from one or more of these initiatives, they may gain a significant competitive advantage over us.

The federal conservatorship of Fannie Mae and Freddie Mac and related efforts, along with any changes in laws and regulations affecting the relationship between these agencies and the U.S. government, may adversely affect our business.

Due to increased market concerns about the ability of Fannie Mae and Freddie Mac to withstand future credit losses associated with securities held in their investment portfolios, and on which they provide guarantees without the direct support of the U.S. federal government, on July 30, 2008, the U.S. government passed the Housing and Economic Recovery Act of 2008. On September 7, 2008, the FHFA placed Fannie Mae and Freddie Mac into conservatorship and, together with the U.S. Treasury, established a program designed to boost investor confidence in their respective debt and MBS.

86

As the conservator of Fannie Mae and Freddie Mac, the FHFA controls and directs the operations of Fannie Mae and Freddie Mac and may (i) take over the assets and operations of Fannie Mae and Freddie Mac with all the powers of the shareholders, the directors and the officers of Fannie Mae and Freddie Mac and conduct all business of Fannie Mae and Freddie Mac; (ii) collect all obligations and money due to Fannie Mae and Freddie Mac; (iii) perform all functions of Fannie Mae and Freddie Mac which are consistent with the conservator's appointment; (iv) preserve and conserve the assets and property of Fannie Mae and Freddie Mac; and (v) contract for assistance in fulfilling any function, activity, action or duty of the conservator.

In addition to the FHFA becoming the conservator of Fannie Mae and Freddie Mac, the U.S. Treasury and the FHFA have entered into preferred stock purchase agreements among the U.S. Treasury, Fannie Mae and Freddie Mac pursuant to which the U.S. Treasury will ensure that each of Fannie Mae and Freddie Mac maintains a positive net worth.

Although the U.S. Treasury has committed capital to Fannie Mae and Freddie Mac, these actions may not be adequate for their needs. If these actions are inadequate, Fannie Mae and Freddie Mac could continue to suffer losses and could fail to honor their guarantees and other obligations. The future roles of Fannie Mae and Freddie Mac could be significantly reduced and the nature of their guarantees could be considerably limited relative to historical measurements. Any changes to the nature of the guarantees provided by Fannie Mae and Freddie Mac could redefine what constitutes agency and government conforming MBS and could have broad adverse market implications. Such market implications could adversely affect our business and prospects.

Legislation that permits modifications to the terms of outstanding loans may negatively affect our business, financial condition and results of operations.

The U.S. government has enacted legislation that enables government agencies to modify the terms of a significant number of residential and other loans to provide relief to borrowers without the applicable investor's consent. These modifications allow for outstanding principal to be deferred, interest rates to be reduced, the term of the loan to be extended or other terms to be changed in ways that can permanently eliminate the cash flow (principal and interest) associated with a portion of the loan. These modifications are currently reducing, or in the future may reduce, the value of a number of our current or future investments, including investments in mortgage backed securities and Excess MSRs. As a result, such loan modifications are negatively affecting our business, results of operations and financial condition. In addition, certain market participants propose reducing the amount of paperwork required by a borrower to modify a loan, which could increase the likelihood of fraudulent modifications and materially harm the U.S. mortgage market and investors that have exposure to this market. Additional legislation intended to provide relief to borrowers may be enacted and could further harm our business, results of operations and financial condition.

RISKS RELATED TO OUR TAXATION AS A REIT

Our failure to qualify as a REIT would result in higher taxes and reduced cash available for distribution to our stockholders.

We intend to operate in a manner intended to qualify us as a REIT for U.S. federal income tax purposes. Our ability to satisfy the asset tests depends upon our analysis of the fair market values of our assets, some of which are not susceptible to a precise determination, and for which we do not obtain independent appraisals. Our compliance with the REIT income and quarterly asset requirements also depends upon our ability to successfully manage the composition of our income and assets on an ongoing basis. Moreover, the proper classification of one or more of our investments may be uncertain in some circumstances, which could affect the application of the REIT qualification requirements. Accordingly, there can be no assurance that the IRS will not contend that our investments violate the REIT requirements.

If we were to fail to qualify as a REIT in any taxable year, we would be subject to U.S. federal income tax, including any applicable alternative minimum tax, on our taxable income at regular corporate rates, and distributions to stockholders would not be deductible by us in computing our taxable income. Any such corporate tax liability could be substantial and would reduce the amount of cash available for distribution to our stockholders, which in turn could have an adverse impact on the value of, and trading prices for, our stock. Unless entitled to relief under certain

87

provisions of the Code, we also would be disqualified from taxation as a REIT for the four taxable years following the year during which we initially ceased to qualify as a REIT.

The rule against re-electing REIT status following a loss of such status would also apply to us if Newcastle fails to qualify as a REIT, and we are treated as a successor to Newcastle for U.S. federal income tax purposes. Although Newcastle represented in the Separation and Distribution Agreement that it has no knowledge of any fact or circumstance that would cause us to fail to qualify as a REIT, and covenanted in the Separation and Distribution Agreement to use its reasonable best efforts to maintain its REIT status for each of Newcastle's taxable years ending on or before December 31, 2014 (unless Newcastle obtains an opinion from a nationally recognized tax counsel or a private letter ruling from the IRS to the effect that Newcastle's failure to maintain its REIT status will not cause us to fail to qualify as a REIT under the successor REIT rule referred to above), no assurance can be given that such representation and covenant would prevent us from failing to qualify as a REIT. Although, in the event of a breach, we may be able to seek damages from Newcastle, there can be no assurance that such damages, if any, would appropriately compensate us. In addition, if Newcastle were to fail to qualify as a REIT despite its reasonable best efforts, we would have no claim against Newcastle.

Our failure to qualify as a REIT would cause our stock to be delisted from the NYSE.

The NYSE requires, as a condition to the listing of our shares, that we maintain our REIT status. Consequently, if we fail to maintain our REIT status, our shares would promptly be delisted from the NYSE, which would decrease the trading activity of such shares. This could make it difficult to sell shares and would likely cause the market volume of the shares trading to decline.

If we were delisted as a result of losing our REIT status and desired to relist our shares on the NYSE, we would have to reapply to the NYSE to be listed as a domestic corporation. As the NYSE's listing standards for REITs are less onerous than its standards for domestic corporations, it would be more difficult for us to become a listed company under these heightened standards. We might not be able to satisfy the NYSE's listing standards for a domestic corporation. As a result, if we were delisted from the NYSE, we might not be able to relist as a domestic corporation, in which case our shares could not trade on the NYSE.

The failure of assets subject to repurchase agreements to qualify as real estate assets could adversely affect our ability to qualify as a REIT.

We enter into financing arrangements that are structured as sale and repurchase agreements pursuant to which we nominally sell certain of our assets to a counterparty and simultaneously enter into an agreement to repurchase these assets at a later date in exchange for a purchase price. Economically, these agreements are financings that are secured by the assets sold pursuant thereto. We believe that, for purposes of the REIT asset and income tests, we should be treated as the owner of the assets that are the subject of any such sale and repurchase agreement, notwithstanding that those agreements generally transfer record ownership of the assets to the counterparty during the term of the agreement. It is possible, however, that the IRS could assert that we did not own the assets during the term of the sale and repurchase agreement, in which case we might fail to qualify as a REIT.

The failure of our Excess MSRs to qualify as real estate assets or the income from our Excess MSRs to qualify as mortgage interest could adversely affect our ability to qualify as a REIT.

We have received from the IRS a private letter ruling substantially to the effect that our Excess MSRs represent interests in mortgages on real property and thus are qualifying "real estate assets" for purposes of the REIT asset test, which generate income that qualifies as interest on obligations secured by mortgages on real property for purposes of the REIT income test. The ruling is based on, among other things, certain assumptions as well as on the accuracy of certain factual representations and statements that we and Newcastle have made to the IRS. If any of the representations or statements that we have made in connection with the private letter ruling, are, or become, inaccurate or incomplete in any material respect with respect to one or more Excess MSR investments, or if we acquire an Excess MSR investment with terms that are not consistent with the terms of the Excess MSR investments described in the private letter ruling, then we will not be able to rely on the private letter ruling. If we are unable to rely on the private letter ruling with respect to an Excess MSR investment, the IRS could assert that such Excess

88

MSR investments do not qualify under the REIT asset and income tests, and if successful, we might fail to qualify as a REIT.

Dividends payable by REITs do not qualify for the reduced tax rates available for some dividends.

Dividends payable to domestic stockholders that are individuals, trusts, and estates are generally taxed at reduced tax rates. Dividends payable by REITs, however, generally are not eligible for the reduced rates. The more favorable rates applicable to regular corporate dividends could cause investors who are individuals, trusts and estates to perceive investments in REITs to be relatively less attractive than investments in the stocks of non-REIT corporations that pay dividends, which could adversely affect the value of the stock of REITs, including our common stock. In addition, the relative attractiveness of real estate in general may be adversely affected by the favorable tax treatment given to non-REIT corporate dividends, which could affect the value of our real estate assets negatively.

Qualifying as a REIT involves highly technical and complex provisions of the Code.

Qualification as a REIT involves the application of highly technical and complex Code provisions for which only limited judicial and administrative authorities exist. Even a technical or inadvertent violation could jeopardize our REIT qualification. Our qualification as a REIT will depend on our satisfaction of certain asset, income, organizational, distribution, stockholder ownership and other requirements on a continuing basis. Compliance with these requirements must be carefully monitored on a continuing basis, and there can be no assurance that our Manager's personnel responsible for doing so will be able to successfully monitor our compliance.

REIT distribution requirements could adversely affect our liquidity and our ability to execute our business plan.

We generally must distribute annually at least 90% of our REIT taxable income, excluding any net capital gain, in order for corporate income tax not to apply to earnings that we distribute. We intend to make distributions to our stockholders to comply with the REIT requirements of the Code. However, differences in timing between the recognition of taxable income and the actual receipt of cash could require us to sell assets or borrow funds on a short-term or long-term basis to meet the 90% distribution requirement of the Code. Certain of our assets may generate substantial mismatches between taxable income and available cash. As a result, the requirement to distribute a substantial portion of our net taxable income could cause us to: (i) sell assets in adverse market conditions; (ii) borrow on unfavorable terms; (iii) distribute amounts that would otherwise be invested in future acquisitions, capital expenditures or repayment of debt; or (iv) make taxable distributions of our capital stock or debt securities in order to comply with REIT requirements. Further, amounts distributed will not be available to fund investment activities. If we fail to obtain debt or equity capital in the future, it could limit our ability to satisfy our liquidity needs, which could adversely affect the value of our common stock.

We may be required to report taxable income for certain investments in excess of the economic income we ultimately realize from them.

Based on IRS guidance concerning the classification of Excess MSRs, we intend to treat our Excess MSRs as ownership interests in the interest payments made on the underlying mortgage loans, akin to an "interest only" strip. Under this treatment, for purposes of determining the amount and timing of taxable income, each Excess MSR is treated as a bond that was issued with original issue discount on the date we acquired such Excess MSR. In general, we will be required to accrue original issue discount based on the constant yield to maturity of each Excess MSR, and to treat such original issue discount as taxable income in accordance with the applicable U.S. federal income tax rules. The constant yield of an Excess MSR will be determined, and we will be taxed, based on a prepayment assumption regarding future payments due on the mortgage loans underlying the Excess MSR. If the mortgage loans underlying an Excess MSR prepay at a rate different than that under the prepayment assumption, our recognition of original issue discount will be either increased or decreased depending on the circumstances. Thus, in a particular taxable year, we may be required to accrue an amount of income in respect of an Excess MSR that exceeds the amount of cash collected in respect of that Excess MSR. Furthermore, it is possible that, over the life of the investment in an Excess MSR, the total amount we pay for, and accrue with respect to, the Excess MSR may exceed

89

the total amount we collect on such Excess MSR. No assurance can be given that we will be entitled to a deduction for such excess, meaning that we may be required to recognize "phantom income" over the life of an Excess MSR.

Other debt instruments that we may acquire, including consumer loans, may be issued with, or treated as issued with, original issue discount. Those instruments would be subject to the original issue discount accrual and income computations that are described above with regard to Excess MSRs.

We may acquire debt instruments in the secondary market for less than their face amount. The discount at which such debt instruments are acquired may reflect doubts about their ultimate collectability rather than current market interest rates. The amount of such discount will nevertheless generally be treated as "market discount" for U.S. federal income tax purposes. Accrued market discount is reported as income when, and to the extent that, any payment of principal of the debt instrument is made. If we collect less on the debt instrument than our purchase price plus the market discount we had previously reported as income, we may not be able to benefit from any offsetting loss deductions.

In addition, we may acquire debt instruments that are subsequently modified by agreement with the borrower. If the amendments to the outstanding instrument are "significant modifications" under the applicable Treasury regulations, the modified instrument will be considered to have been reissued to us in a debt-for-debt exchange with the borrower. In that event, we may be required to recognize taxable gain to the extent the principal amount of the modified instrument exceeds our adjusted tax basis in the unmodified instrument, even if the value of the instrument or the payment expectations have not changed. Following such a taxable modification, we would hold the modified loan with a cost basis equal to its principal amount for U.S. federal tax purposes.

Finally, in the event that any debt instruments acquired by us are delinquent as to mandatory principal and interest payments, or in the event payments with respect to a particular instrument are not made when due, we may nonetheless be required to continue to recognize the unpaid interest as taxable income as it accrues, despite doubt as to its ultimate collectability. Similarly, we may be required to accrue interest income with respect to debt instruments at the stated rate regardless of whether corresponding cash payments are received or are ultimately collectible. In each case, while we would in general ultimately have an offsetting loss deduction available to us when such interest was determined to be uncollectible, the utility of that deduction could depend on our having taxable income of an appropriate character in that later year or thereafter.

In any event, if our investments generate more taxable income than cash in any given year, we may have difficulty satisfying our annual REIT distribution requirement.

We may be unable to generate sufficient revenue from operations to pay our operating expenses and to pay distributions to our stockholders.

As a REIT, we are generally required to distribute at least 90% of our REIT taxable income (determined without regard to the dividends paid deduction and not including net capital losses) each year to our stockholders. To qualify for the tax benefits accorded to REITs, we intend to make distributions to our stockholders in amounts such that we distribute all or substantially all of our net taxable income each year, subject to certain adjustments. However, our ability to make distributions may be adversely affected by the risk factors described herein.

The stock ownership limit imposed by the Code for REITs and our certificate of incorporation may inhibit market activity in our stock and restrict our business combination opportunities.

In order for us to maintain our qualification as a REIT under the Code, not more than 50% in value of our outstanding stock may be owned, directly or indirectly, by five or fewer individuals (as defined in the Code to include certain entities) at any time during the last half of each taxable year after our first taxable year. Our certificate of incorporation, with certain exceptions, authorizes our board of directors to take the actions that are necessary and desirable to preserve our qualification as a REIT. Unless exempted by our board of directors, no person may own more than 9.8% of the aggregate value of our outstanding capital stock, treating classes and series of our stock in the aggregate. Our board may grant an exemption in its sole discretion, subject to such conditions, representations and undertakings as it may determine in its sole discretion. These ownership limits could delay or

90

prevent a transaction or a change in our control that might involve a premium price for our common stock or otherwise be in the best interest of our stockholders.

Even if we remain qualified as a REIT, we may face other tax liabilities that reduce our cash flow.

Even if we remain qualified for taxation as a REIT, we may be subject to certain federal, state and local taxes on our income and assets, including taxes on any undistributed income, tax on income from some activities conducted as a result of a foreclosure, and state or local income, property and transfer taxes. Moreover, if a REIT distributes less than 85% of its taxable income to its stockholders during any calendar year (including any distributions declared by the last day of the calendar year but paid in the subsequent year), then it is required to pay an excise tax on 4% of any shortfall between the required 85% and the amount that was actually distributed. Any of these taxes would decrease cash available for distribution to our stockholders. In addition, in order to meet the REIT qualification requirements, or to avert the imposition of a 100% tax that applies to certain gains derived by a REIT from dealer property or inventory, we currently hold some of our assets through taxable REIT subsidiaries ("TRS"). Such subsidiaries will be subject to corporate level income tax at regular rates.

Complying with the REIT requirements may negatively impact our investment returns or cause us to forego otherwise attractive opportunities, liquidate assets or contribute assets to a TRS.

To qualify as a REIT for U.S. federal income tax purposes, we must continually satisfy tests concerning, among other things, the sources of our income, the nature and diversification of our assets, the amounts we distribute to our stockholders and the ownership of our stock. As a result of these tests, we may be required to make distributions to stockholders at disadvantageous times or when we do not have funds readily available for distribution, forego otherwise attractive investment opportunities, liquidate assets in adverse market conditions or contribute assets to a TRS that is subject to regular corporate federal income tax. Our ability to acquire Excess MSRs and other investments will be subject to the applicable REIT qualification tests, and we may have to hold these interests through TRSs, which would negatively impact our returns from these assets. In general, compliance with the REIT requirements may hinder our ability to make and retain certain attractive investments.

Complying with the REIT requirements may limit our ability to hedge effectively.

The existing REIT provisions of the Code may substantially limit our ability to hedge our operations because a significant amount of the income from those hedging transactions is likely to be treated as non-qualifying income for purposes of both REIT gross income tests. In addition, we must limit our aggregate income from non-qualified hedging transactions, from our provision of services and from other non-qualifying sources, to less than 5% of our annual gross income (determined without regard to gross income from qualified hedging transactions). As a result, we may have to limit our use of certain hedging techniques or implement those hedges through total return swaps. This could result in greater risks associated with changes in interest rates than we would otherwise want to incur or could increase the cost of our hedging activities. If we fail to comply with these limitations, we could lose our REIT qualification for U.S. federal income tax purposes, unless our failure was due to reasonable cause, and not due to willful neglect, and we meet certain other technical requirements. Even if our failure were due to reasonable cause, we might incur a penalty tax.

Distributions to tax-exempt investors may be classified as unrelated business taxable income.

Neither ordinary nor capital gain distributions with respect to our stock nor gain from the sale of stock should generally constitute unrelated business taxable income to a tax-exempt investor. However, there are certain exceptions to this rule. In particular:

● part of the income and gain recognized by certain qualified employee pension trusts with respect to our stock may be treated as unrelated business taxable income if shares of our stock are predominantly held by qualified employee pension trusts, and we are required to rely on a special look-through rule for purposes of meeting one of the REIT ownership tests, and we are not operated in a manner to avoid treatment of such income or gain as unrelated business taxable income;

91

● part of the income and gain recognized by a tax-exempt investor with respect to our stock would constitute unrelated business taxable income if the investor incurs debt in order to acquire the stock; and

● to the extent that we are (or a part of us, or a disregarded subsidiary of ours, is) a "taxable mortgage pool," or if we hold residual interests in a real estate mortgage investment conduit ("REMIC"), a portion of the distributions paid to a tax-exempt stockholder that is allocable to excess inclusion income may be treated as unrelated business taxable income.

The "taxable mortgage pool" rules may increase the taxes that we or our stockholders may incur, and may limit the manner in which we effect future securitizations.

We may enter into securitization or other financing transactions that result in the creation of taxable mortgage pools for U.S. federal income tax purposes. As a REIT, so long as we own 100% of the equity interests in a taxable mortgage pool, we would generally not be adversely affected by the characterization of a securitization as a taxable mortgage pool. Certain categories of stockholders, however, such as foreign stockholders eligible for treaty or other benefits, stockholders with net operating losses, and certain tax-exempt stockholders that are subject to unrelated business income tax, could be subject to increased taxes on a portion of their dividend income from us that is attributable to the taxable mortgage pool. In addition, to the extent that our stock is owned by tax-exempt "disqualified organizations," such as certain government-related entities and charitable remainder trusts that are not subject to tax on unrelated business income, we could incur a corporate level tax on a portion of our income from the taxable mortgage pool. In that case, we might reduce the amount of our distributions to any disqualified organization whose stock ownership gave rise to the tax. Moreover, we may be precluded from selling equity interests in these securitizations to outside investors, or selling any debt securities issued in connection with these securitizations that might be considered to be equity interests for tax purposes. These limitations may prevent us from using certain techniques to maximize our returns from securitization transactions.

Uncertainty exists with respect to the treatment of TBAs for purposes of the REIT asset and income tests.

We may purchase and sell Agency ARM RMBS through "to-be-announced" forward contracts ("TBAs") and recognize income or gains from the disposition of those TBAs, through dollar roll transactions or otherwise. There is no direct authority with respect to the qualification of TBAs as real estate assets or U.S. Government securities for purposes of the 75% asset test or the qualification of income or gains from dispositions of TBAs as gains from the sale of real property (including interests in real property and interests in mortgages on real property) or other qualifying income for purposes of the 75% gross income test. To the extent we enter into any TBAs in the future, we intend to treat such TBAs as qualifying assets for purposes of the REIT asset tests, and we intend to treat income and gains from such TBAs as qualifying income for purposes of the 75% gross income test, based on an opinion we would expect to receive from Skadden, Arps, Slate, Meagher & Flom LLP substantially to the effect that (i) for purposes of the REIT asset tests, our ownership of a TBA should be treated as ownership of the underlying Agency ARM RMBS, and (ii) for purposes of the 75% REIT gross income test, any gain recognized by us in connection with the settlement of such TBAs should be treated as gain from the sale or disposition of the underlying Agency ARM RMBS. Opinions of counsel are not binding on the IRS, and no assurance can be given that the IRS will not successfully challenge the conclusions set forth in such opinions. In addition, it must be emphasized that the opinion of Skadden, Arps, Slate, Meagher & Flom LLP would be based on various assumptions relating to any TBAs that we may enter into and would be conditioned upon fact-based representations and covenants made by our management regarding such TBAs. No assurance can be given that the IRS would not assert that such assets or income are not qualifying assets or income. If the IRS were to successfully challenge the conclusions of Skadden, Arps, Slate, Meagher & Flom LLP, we could be subject to a penalty tax or we could fail to qualify as a REIT if a sufficient portion of our assets consists of TBAs or a sufficient portion of our income consists of income or gains from the disposition of TBAs.

The tax on prohibited transactions will limit our ability to engage in transactions which would be treated as prohibited transactions for U.S. federal income tax purposes.

Net income that we derive from a prohibited transaction is subject to a 100% tax. The term "prohibited transaction" generally includes a sale or other disposition of property (including mortgage loans, but other than foreclosure

92

property, as discussed below) that is held primarily for sale to customers in the ordinary course of our trade or business. We might be subject to this tax if we were to dispose of or securitize loans or Excess MSRs in a manner that was treated as a prohibited transaction for U.S. federal income tax purposes.

We intend to conduct our operations so that no asset that we own (or are treated as owning) will be treated as, or as having been, held for sale to customers, and that a sale of any such asset will not be treated as having been in the ordinary course of our business. As a result, we may choose not to engage in certain sales of loans or Excess MSRs at the REIT level, and may limit the structures we utilize for our securitization transactions, even though the sales or structures might otherwise be beneficial to us. In addition, whether property is held "primarily for sale to customers in the ordinary course of a trade or business" depends on the particular facts and circumstances. No assurance can be given that any property that we sell will not be treated as property held for sale to customers, or that we can comply with certain safe-harbor provisions of the Code that would prevent such treatment. The 100% prohibited transaction tax does not apply to gains from the sale of property that is held through a TRS or other taxable corporation, although such income will be subject to tax in the hands of the corporation at regular corporate rates. We intend to structure our activities to prevent prohibited transaction characterization.

New legislation or administrative or judicial action, in each instance potentially with retroactive effect, could make it more difficult or impossible for us to qualify as a REIT.

The present U.S. federal income tax treatment of REITs may be modified, possibly with retroactive effect, by legislative, judicial or administrative action at any time, which could affect the U.S. federal income tax treatment of an investment in us. The U.S. federal income tax rules dealing with REITs constantly are under review by persons involved in the legislative process, the IRS and the U.S. Treasury Department, which results in statutory changes as well as frequent revisions to regulations and interpretations. Revisions in U.S. federal tax laws and interpretations thereof could affect or cause us to change our investments and commitments and affect the tax considerations of an investment in us.

Liquidation of assets may jeopardize our REIT qualification or create additional tax liability for us.

To qualify as a REIT, we must comply with requirements regarding the composition of our assets and our sources of income. If we are compelled to liquidate our investments to repay obligations to our lenders, we may be unable to comply with these requirements, ultimately jeopardizing our qualification as a REIT, or we may be subject to a 100% tax on any resultant gain if we sell assets that are treated as dealer property or inventory.

RISKS RELATED TO OUR COMMON STOCK

There can be no assurance that the market for our stock will provide you with adequate liquidity.

Our common stock began trading (on a when-issued basis) on the New York Stock Exchange on May 2, 2013. There can be no assurance that an active trading market for our common stock will develop or be sustained in the future, and the market price of our common stock may fluctuate widely, depending upon many factors, some of which may be beyond our control. These factors include, without limitation:

● a shift in our investor base;

● our quarterly or annual earnings, or those of other comparable companies;

● actual or anticipated fluctuations in our operating results;

● changes in accounting standards, policies, guidance, interpretations or principles;

● announcements by us or our competitors of significant investments, acquisitions or dispositions;

● the failure of securities analysts to cover our common stock;

93

● changes in earnings estimates by securities analysts or our ability to meet those estimates;

● the operating and stock price performance of other comparable companies;

● overall market fluctuations; and

● general economic conditions.

Stock markets in general have experienced volatility that has often been unrelated to the operating performance of a particular company. These broad market fluctuations may adversely affect the trading price of our common stock.

We are an emerging growth company within the meaning of the Securities Act, and if we decide to take advantage of certain exemptions from various reporting requirements applicable to emerging growth companies, our common stock could be less attractive to investors.

We are an "emerging growth company" as defined in the JOBS Act. As such, we are eligible to take advantage of certain exemptions from various reporting requirements that are applicable to other public companies that are not "emerging growth companies" including, but not limited to, not being required to comply with the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act and exemptions from the requirements of holding a non-binding advisory vote on executive compensation and shareholder approval of any golden parachute payments not previously approved. As a result, our stockholders may not have access to certain information they may deem important. We will remain an emerging growth company until the earliest of (a) the last day of the first fiscal year in which our annual gross revenues exceed $1 billion, (b) the last day of the fiscal year following the fifth anniversary of the date of the first sale of our common equity securities pursuant to an effective registration statement under the Securities Act, (c) the date that we become a "large accelerated filer" as defined in Rule 12b-2 under the Exchange Act, which would occur if the market value of our common stock that is held by non-affiliates exceeds $700 million as of the last business day of our most recently completed second fiscal quarter or (d) the date on which we have issued more than $1 billion in non-convertible debt during the preceding three-year period. If we take advantage of any of these exemptions, we do not know if some investors will find our common stock less attractive as a result. The result may be a less active trading market for our common stock and our stock price may be more volatile.

Failure to maintain effective internal control over financial reporting in accordance with Section 404 of the Sarbanes-Oxley Act could have a material adverse effect on our business and stock price.

As a public company, we will be required to maintain effective internal control over financial reporting in accordance with Section 404 of the Sarbanes-Oxley Act of 2002. Internal control over financial reporting is complex and may be revised over time to adapt to changes in our business, or changes in applicable accounting rules. We cannot assure you that our internal control over financial reporting will be effective in the future or that a material weakness will not be discovered with respect to a prior period for which we had previously believed that internal controls were effective. If we are not able to maintain or document effective internal control over financial reporting, our independent registered public accounting firm will not be able to certify as to the effectiveness of our internal control over financial reporting. Matters impacting our internal controls may cause us to be unable to report our financial information on a timely basis, or may cause us to restate previously issued financial information, and thereby subject us to adverse regulatory consequences, including sanctions or investigations by the SEC, or violations of applicable stock exchange listing rules. There could also be a negative reaction in the financial markets due to a loss of investor confidence in us and the reliability of our financial statements. Confidence in the reliability of our financial statements is also likely to suffer if we or our independent registered public accounting firm reports a material weakness in our internal control over financial reporting. This could materially adversely affect us by, for example, leading to a decline in our share price and impairing our ability to raise capital.

Your percentage ownership in New Residential may be diluted in the future.

Your percentage ownership in New Residential may be diluted in the future because of equity awards that we expect will be granted to our Manager, to the directors, officers and employees of our Manager who perform services for us, and to our directors, officers and employees, as well as other equity instruments such as debt and equity financing. Our board of directors has approved a Nonqualified Stock Option and Incentive Award Plan (the "Plan")

94

which provides for the grant of equity-based awards, including restricted stock, stock options, stock appreciation rights, performance awards, tandem awards and other equity-based and non equity based awards, in each case to our Manager, to the directors, officers, employees, service providers, consultants and advisor of our Manager who perform services for us, and to our directors, officers, employees, service providers, consultants and advisors. We reserved 30,000,000 shares of our common stock for issuance under the Plan. On the first day of each fiscal year beginning during the ten-year term of the Plan and in and after calendar year 2014, that number will be increased by a number of shares of our common stock equal to 10% of the number of shares of our common stock newly issued by us during the immediately preceding fiscal year (and, in the case of fiscal year 2013, after the effective date of the Plan). Our board of directors may also determine to issue options to the Manager that are not subject to the Plan, provided that the number of shares underlying any options granted to the Manager in connection with capital raising efforts would not exceed 10% of the shares sold in such offering and would be subject to NYSE rules.

We may incur or issue debt or issue equity, which may negatively affect the market price of our common stock.

We may in the future incur or issue debt or issue equity or equity-related securities. Upon our liquidation, lenders and holders of our debt and holders of our preferred stock (if any) would receive a distribution of our available assets before common stockholders. Any future incurrence or issuance of debt would increase our interest cost and could adversely affect our results of operations and cash flows. We are not required to offer any additional equity securities to existing common stockholders on a preemptive basis. Therefore, additional issuances of common stock, directly or through convertible or exchangeable securities (including limited partnership interests in our operating partnership), warrants or options, will dilute the holdings of our existing common stockholders and such issuances, or the perception of such issuances, may reduce the market price of our common stock.

Any preferred stock issued by us would likely have a preference on distribution payments, periodically or upon liquidation, which could eliminate or otherwise limit our ability to make distributions to common stockholders. Because our decision to incur or issue debt or issue equity or equity-related securities in the future will depend on market conditions and other factors beyond our control, we cannot predict or estimate the amount, timing, nature or success of our future capital raising efforts. Thus, common stockholders bear the risk that our future incurrence or issuance of debt or issuance of equity or equity-related securities will adversely affect the market price of our common stock.

We have not established a minimum distribution payment level and we cannot assure you of our ability to pay distributions in the future.

We intend to make quarterly distributions of all or substantially all of our net taxable income to holders of our common stock out of assets legally available therefore. We have not established a minimum distribution payment level and our ability to pay distributions may be adversely affected by a number of factors, including the risk factors described in this report. Distributions will be authorized by our board of directors and declared by us based upon a number of factors, including actual results of operations, restrictions under Delaware law or applicable debt covenants, our financial condition, our taxable income, the annual distribution requirements under the REIT provisions of the Code, our operating expenses and other factors our directors deem relevant. We cannot assure you that we will achieve investment results that will allow us to make a specified level of cash distributions or year-to-year increases in cash distributions in the future.

Furthermore, while we are required to make distributions in order to maintain our REIT status (as described above under "Risks Related to our Taxation as a REIT—We may be unable to generate sufficient revenue from operations to pay our operating expenses and to pay distributions to our stockholders"), we may elect not to maintain our REIT status, in which case we would no longer be required to make such distributions. Moreover, even if we do elect to maintain our REIT status, we may elect to comply with the applicable requirements by, after completing various procedural steps, distributing, under certain circumstances, a portion of the required amount in the form of shares of our common stock in lieu of cash. If we elect not to maintain our REIT status or to satisfy any required distributions in shares of common stock in lieu of cash, such action could negatively affect our business and financial condition as well as the price of our common stock. No assurance can be given that we will pay any dividends on shares of our common stock in the future.

95

We may in the future choose to pay dividends in our own stock, in which case you could be required to pay income taxes in excess of the cash dividends you receive.

We may in the future distribute taxable dividends that are payable in cash and shares of our common stock at the election of each stockholder. Taxable stockholders receiving such dividends will be required to include the full amount of the dividend as ordinary income to the extent of our current and accumulated earnings and profits for federal income tax purposes. As a result, stockholders may be required to pay income taxes with respect to such dividends in excess of the cash dividends received. If a U.S. stockholder sells the stock that it receives as a dividend in order to pay this tax, the sale proceeds may be less than the amount included in income with respect to the dividend, depending on the market price of our stock at the time of the sale. Furthermore, with respect to certain non-U.S. stockholders, we may be required to withhold U.S. tax with respect to such dividends, including in respect of all or a portion of such dividend that is payable in stock. In addition, if a significant number of our stockholders determine to sell shares of our common stock in order to pay taxes owed on dividends, it may put downward pressure on the trading price of our common stock.

It is unclear whether and to what extent we will be able to pay taxable dividends in cash and stock in later years. Moreover, various aspects of such a taxable cash/stock dividend are uncertain and have not yet been addressed by the IRS. No assurance can be given that the IRS will not impose additional requirements in the future with respect to taxable cash/stock dividends, including on a retroactive basis, or assert that the requirements for such taxable cash/stock dividends have not been met.

An increase in market interest rates may have an adverse effect on the market price of our common stock.

One of the factors that investors may consider in deciding whether to buy or sell shares of our common stock is our distribution rate as a percentage of our share price relative to market interest rates. If the market price of our common stock is based primarily on the earnings and return that we derive from our investments and income with respect to our investments and our related distributions to stockholders, and not from the market value of the investments themselves, then interest rate fluctuations and capital market conditions will likely affect the market price of our common stock. For instance, if market interest rates rise without an increase in our distribution rate, the market price of our common stock could decrease as potential investors may require a higher distribution yield on our common stock or seek other securities paying higher distributions or interest. In addition, rising interest rates would result in increased interest expense on our variable rate debt, thereby adversely affecting cash flow and our ability to service our indebtedness and pay distributions.

Provisions in our certificate of incorporation and bylaws and of Delaware law may prevent or delay an acquisition of our company, which could decrease the trading price of our common stock.

Our certificate of incorporation, bylaws and Delaware law contain provisions that are intended to deter coercive takeover practices and inadequate takeover bids by making such practices or bids unacceptably expensive to the raider and to encourage prospective acquirers to negotiate with our board of directors rather than to attempt a hostile takeover. These provisions include, among others:

● a classified board of directors with staggered three-year terms;

● amendment of provisions in our certificate of incorporation and bylaws regarding the election of directors, classes of directors, the term of office of directors, the filling of director vacancies and the resignation and removal of directors only upon the affirmative vote of at least 80% of the then issued and outstanding shares of our capital stock entitled to vote thereon;

● amendment of provisions in our certificate of incorporation regarding corporate opportunity only upon the affirmative vote of at least 80% of the then issued and outstanding shares of our capital stock entitled to vote thereon;

● removal of directors only for cause and only with the affirmative vote of at least 80% of the then issued and outstanding shares of our capital stock entitled to vote in the election of directors;

96

● our board of directors to determine the powers, preferences and rights of our preferred stock and to issue such preferred stock without stockholder approval;

● advance notice requirements applicable to stockholders for director nominations and actions to be taken at annual meetings;

● a prohibition, in our certificate of incorporation, stating that no holder of shares of our common stock will have cumulative voting rights in the election of directors, which means that the holders of a majority of the issued and outstanding shares of common stock can elect all the directors standing for election; and

● a requirement in our bylaws specifically denying the ability of our stockholders to consent in writing to take any action in lieu of taking such action at a duly called annual or special meeting of our stockholders.

Public stockholders who might desire to participate in these types of transactions may not have an opportunity to do so, even if the transaction is considered favorable to stockholders. These anti-takeover provisions could substantially impede the ability of public stockholders to benefit from a change in control or a change in our management and board of directors and, as a result, may adversely affect the market price of our common stock and your ability to realize any potential change of control premium.

ERISA may restrict investments by plans in our common stock.

A plan fiduciary considering an investment in our common stock should consider, among other things, whether such an investment is consistent with the fiduciary obligations under the Employee Retirement Income Security Act of 1974, as amended ("ERISA"), including whether such investment might constitute or give rise to a prohibited transaction under ERISA, the Code or any substantially similar federal, state or local law and, if so, whether an exemption from such prohibited transaction rules is available.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

None.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None.

ITEM 4. MINE SAFETY DISCLOSURES

None.

ITEM 5. OTHER INFORMATION

On August 1, 2013, we amended our Management and Advisory Agreement dated as of May 15, 2013 and entered into an Amended and Restated Management and Advisory Agreement with our manager (as amended and restated from time to time, the “Management Agreement”). The amendment solely makes an adjustment to the calculation of Incentive Compensation (as defined in the Management Agreement). 

As a result of the amendment, the operating performance of our investments in Excess MSRs, including investments in Excess MSRs held through equity method investees, and consumer loans will be factored into the calculation of Incentive Compensation on the basis of our core earnings rather than our GAAP results. The primary difference between core earnings and GAAP results is the timing of income recognition.   The effect of the amendment in the second quarter of 2013 is a reduction in the amount of Incentive Compensation payable by us to our manager, mainly as a result of the exclusion from core earnings of unrealized gains on the Excess MSRs.  The foregoing summary is not complete and is qualified in its entirety by reference to the Management Agreement, which is filed as an exhibit hereto.

ITEM 6. EXHIBITS

97

Exhibit Number	Exhibit Description
2.1	Separation and Distribution Agreement dated April 26, 2013, between the Registrant and Newcastle Investment Corp. (incorporated by reference to the Amendment No. 6 to the Registrant's Registration Statement on Form 10, filed April 29, 2013)
2.2	Purchase Agreement, among the Sellers listed therein, HSBC Finance Corporation and SpringCastle Acquisition LLC, dated March 5, 2013 (incorporated by reference to Newcastle Investment Corp.'s Current Report on Form 8-K, filed March 11, 2013)
3.1	Amended and Restated Certificate of Incorporation of the Registrant (incorporated by reference to the Registrant's Current Report on Form 8-K, filed May 3, 2013)
3.2	Amended and Restated Bylaws of the Registrant (incorporated by reference to the Registrant's Current Report on Form 8-K, filed May 15, 2013)
10.1	Management and Advisory Agreement between the Registrant and FIG LLC (incorporated by reference to the Registrant's Current Report on Form 8-K, filed May 17, 2013)
10.2	Amended and Restated Management and Advisory Agreement between the Registrant and FIG LLC, dated August 1, 2013
10.3	New Residential Investment Corp. Nonqualified Stock Option and Incentive Award Plan (incorporated by reference to the Registrant's Current Report on Form 8-K, filed May 3, 2013)
10.4	Excess Servicing Spread Sale and Assignment Agreement, by and between Nationstar Mortgage LLC and NIC MSR I LLC, dated December 8, 2011 (incorporated by reference to Newcastle Investment Corp.'s Annual Report on Form 10-K, filed March 15, 2012)
10.5	Excess Spread Refinanced Loan Replacement Agreement, by and between Nationstar Mortgage LLC and NIC MSR I LLC, dated December 8, 2011 (incorporated by reference to Newcastle Investment Corp.'s Annual Report on Form 10-K, filed March 15, 2012)
10.6	Future Spread Agreement for FHLMC Mortgage Loans, between Nationstar Mortgage LLC and NIC MSR IV LLC, dated May 13, 2012 (incorporated by reference to Newcastle Investment Corp.'s Current Report on Form 8-K, filed May 15, 2012)
10.7	Future Spread Agreement for FNMA Mortgage Loans, between Nationstar Mortgage LLC and NIC MSR V LLC, dated May 13, 2012 (incorporated by reference to Newcastle Investment Corp.'s Current Report on Form 8-K, filed May 15, 2012)
10.8	Future Spread Agreement for Non-Agency Mortgage Loans, between Nationstar Mortgage LLC and NIC MSR VI LLC, dated May 13, 2012 (incorporated by reference to Newcastle Investment Corp.'s Current Report on Form 8-K, filed May 15, 2012)
10.9	Future Spread Agreement for GNMA Mortgage Loans, between Nationstar Mortgage LLC and NIC MSR VII, LLC, dated May 13, 2012 (incorporated by reference to Newcastle Investment Corp.'s Current Report on Form 8-K, filed May 15, 2012)
10.10	Current Excess Servicing Spread Acquisition Agreement for FHLMC Mortgage Loans, between Nationstar Mortgage LLC and NIC MSR III LLC, dated May 31, 2012 (incorporated by reference to Newcastle Investment Corp.'s Current Report on Form 8-K, filed June 6, 2012)
10.11	Future Spread Agreement for FHLMC Mortgage Loans, between Nationstar Mortgage LLC and NIC MSR III LLC, dated May 31, 2012 (incorporated by reference to Newcastle Investment Corp.'s Current Report on Form 8-K, filed June 6, 2012)

98

Exhibit Number Exhibit Description

10.12	Amended and Restated Current Excess Servicing Spread Acquisition Agreement for FNMA Mortgage Loans, between Nationstar Mortgage LLC and NIC MSR II LLC, dated June 7, 2012 (incorporated by reference to Newcastle Investment Corp.'s Current Report on Form 8-K, filed June 7, 2012)
10.13	Amended and Restated Future Spread Agreement for FNMA Mortgage Loans, between Nationstar Mortgage LLC and NIC MSR II LLC, dated June 7, 2012 (incorporated by reference to Newcastle Investment Corp.'s Current Report on Form 8-K, filed June 7, 2012)
10.14	Amended and Restated Current Excess Servicing Spread Acquisition Agreement for FHLMC Mortgage Loans, between Nationstar Mortgage LLC and NIC MSR II LLC, dated June 7, 2012 (incorporated by reference to Newcastle Investment Corp.'s Current Report on Form 8-K, filed June 7, 2012)
10.15	Amended and Restated Future Spread Agreement for FHLMC Mortgage Loans, between Nationstar Mortgage LLC and NIC MSR II LLC, dated June 7, 2012 (incorporated by reference to Newcastle Investment Corp.'s Current Report on Form 8-K, filed June 7, 2012)
10.16	Amended and Restated Current Excess Servicing Spread Acquisition Agreement for Non-Agency Mortgage Loans, between Nationstar Mortgage LLC and NIC MSR II LLC, dated June 7, 2012 (incorporated by reference to Newcastle Investment Corp.'s Current Report on Form 8-K, filed June 7, 2012)
10.17	Amended and Restated Future Spread Agreement for Non-Agency Mortgage Loans, between Nationstar Mortgage LLC and NIC MSR II LLC, dated June 7, 2012 (incorporated by reference to Newcastle Investment Corp.'s Current Report on Form 8-K, filed June 7, 2012)
10.18	Amended and Restated Current Excess Servicing Spread Acquisition Agreement for FNMA Mortgage Loans, between Nationstar Mortgage LLC and NIC MSR V LLC, dated June 28, 2012 (incorporated by reference to Newcastle Investment Corp.'s Current Report on Form 8-K, filed July 5, 2012)
10.19	Amended and Restated Current Excess Servicing Spread Acquisition Agreement for FHLMC Mortgage Loans, between Nationstar Mortgage LLC and NIC MSR IV LLC, dated June 28, 2012 (incorporated by reference to Newcastle Investment Corp.'s Current Report on Form 8-K, filed July 5, 2012)
10.20	Amended and Restated Current Excess Servicing Spread Acquisition Agreement for Non-Agency Mortgage Loans, between Nationstar Mortgage LLC and NIC MSR VI LLC, dated June 28, 2012 (incorporated by reference to Newcastle Investment Corp.'s Current Report on Form 8-K, filed July 5, 2012)
10.21	Amended and Restated Current Excess Servicing Spread Acquisition Agreement for GNMA Mortgage Loans, between Nationstar Mortgage LLC and NIC MSR VII LLC, dated June 28, 2012 (incorporated by reference to Newcastle Investment Corp.'s Current Report on Form 8-K, filed July 5, 2012)
10.22	Current Excess Servicing Spread Acquisition Agreement for GNMA Mortgage Loans, between Nationstar Mortgage LLC and MSR VIII LLC, dated December 31, 2012 (incorporated by reference to Newcastle Investment Corp.'s Annual Report on Form 10-K, filed February 28, 2013)
10.23	Future Spread Agreement for GNMA Mortgage Loans, between Nationstar Mortgage LLC and MSR VIII LLC, dated December 31, 2012 (incorporated by reference to Newcastle Investment Corp.'s Annual Report on Form 10-K, filed February 28, 2013)

99

Exhibit Number Exhibit Description

10.24	Current Excess Servicing Spread Acquisition Agreement for FHLMC Mortgage Loans, between Nationstar Mortgage LLC and MSR IX LLC, dated January 6, 2013 (incorporated by reference to Newcastle Investment Corp.'s Annual Report on Form 10-K, filed February 28, 2013)
10.25	Future Spread Agreement for FHLMC Mortgage Loans, between Nationstar Mortgage LLC and MSR IX LLC, dated January 6, 2013 (incorporated by reference to Newcastle Investment Corp.'s Annual Report on Form 10-K, filed February 28, 2013)
10.26	Current Excess Servicing Spread Acquisition Agreement for FNMA Mortgage Loans, between Nationstar Mortgage LLC and MSR X LLC, dated January 6, 2013 (incorporated by reference to Newcastle Investment Corp.'s Annual Report on Form 10-K, filed February 28, 2013)
10.27	Future Spread Agreement for FNMA Mortgage Loans, between Nationstar Mortgage LLC and MSR X LLC, dated January 6, 2013 (incorporated by reference to Newcastle Investment Corp.'s Annual Report on Form 10-K, filed February 28, 2013)
10.28	Current Excess Servicing Spread Acquisition Agreement for GNMA Mortgage Loans, between Nationstar Mortgage LLC and MSR XI LLC, dated January 6, 2013 (incorporated by reference to Newcastle Investment Corp.'s Annual Report on Form 10-K, filed February 28, 2013)
10.29	Future Spread Agreement for GNMA Mortgage Loans, between Nationstar Mortgage LLC and MSR XI LLC, dated January 6, 2013 (incorporated by reference to Newcastle Investment Corp.'s Annual Report on Form 10-K, filed February 28, 2013)
10.30	Current Excess Servicing Spread Acquisition Agreement for Non-Agency Mortgage Loans, between Nationstar Mortgage LLC and MSR XII LLC, dated January 6, 2013, (incorporated by reference to Newcastle Investment Corp.'s Annual Report on Form 10-K, filed February 28, 2013)
10.31	Future Spread Agreement for Non-Agency Mortgage Loans, between Nationstar Mortgage LLC and MSR XII LLC, dated January 6, 2013 (incorporated by reference to Newcastle Investment Corp.'s Annual Report on Form 10-K, filed February 28, 2013)
10.32	Current Excess Servicing Spread Acquisition Agreement for Non-Agency Mortgage Loans, between Nationstar Mortgage LLC and MSR XIII LLC, dated January 6, 2013, (incorporated by reference to Newcastle Investment Corp.'s Annual Report on Form 10-K, filed February 28, 2013)
10.33	Future Spread Agreement for Non-Agency Mortgage Loans, between Nationstar Mortgage LLC and MSR XIII LLC, dated January 6, 2013 (incorporated by reference to Newcastle Investment Corp.'s Annual Report on Form 10-K, filed February 28, 2013)
10.34	Interim Servicing Agreement, among the Interim Servicers listed therein, HSBC Finance Corporation, as Interim Servicer Representative, HSBC Bank USA, National Association, SpringCastle America, LLC, SpringCastle Credit, LLC, SpringCastle Finance, LLC, Wilmington Trust, National Association, as Loan Trustee, and SpringCastle Finance LLC, as Owner Representative (incorporated by reference to the Amendment No. 4 to the Registrant's Registration Statement on Form 10, filed April 9, 2013)
31.1	Certification of Chief Executive Officer as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2	Certification of Chief Financial Officer as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

100

Exhibit Number Exhibit Description

32.1	Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
32.2	Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101.INS*	XBRL Instance Document.
101.SCH*	XBRL Taxonomy Extension Schema Document.
101.CAL*	XBRL Taxonomy Extension Calculation Linkbase Document.
101.DEF*	XBRL Taxonomy Extension Definition Linkbase Document.
101.LAB*	XBRL Taxonomy Extension Label Linkbase Document.
101.PRE*	XBRL Taxonomy Extension Presentation Linkbase Document.

*XBRL (Extensible Business Reporting Language) information is furnished and not filed for purposes of Sections 11 and 12 of the Securities Act of 1933 and Section 18 of the Securities Exchange Act of 1934.

101

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized:

NEW RESIDENTIAL INVESTMENT CORP.
By:	/s/ Kenneth M. Riis
	Kenneth M. Riis
	Chief Executive Officer and President
	August 8, 2013
By:	/s/ Robert Williams
	Robert Williams
	Chief Financial Officer and Treasurer
	August 8, 2013
By:	/s/ Jonathan R. Brown
	Jonathan R. Brown
	Principal Accounting Officer
	August 8, 2013

102

EX-10.2

New Residential Investment Corp. 10-Q

Exhibit 10.2

EXECUTION VERSION

AMENDED AND RESTATED MANAGEMENT AND ADVISORY AGREEMENT

dated as of August 1, 2013

among

NEW RESIDENTIAL INVESTMENT CORP.

and

FIG LLC

TABLE OF CONTENTS

		Page
SECTION 1.	DEFINITIONS.	1
SECTION 2.	APPOINTMENT AND DUTIES OF THE MANAGER.	3
SECTION 3.	DEVOTION OF TIME; ADDITIONAL ACTIVITIES.	7
SECTION 4.	AGENCY.	8
SECTION 5.	BANK ACCOUNTS.	8
SECTION 6.	RECORDS; CONFIDENTIALITY.	8
SECTION 7.	OBLIGATIONS OF MANAGER; RESTRICTIONS.	8
SECTION 8.	COMPENSATION.	9
SECTION 9.	EXPENSES OF THE COMPANY.	11
SECTION 10.	CALCULATIONS OF EXPENSES.	12
SECTION 11.	LIMITS OF MANAGER RESPONSIBILITY; INDEMNIFICATION.	12
SECTION 12.	NO JOINT VENTURE.	13
SECTION 13.	TERM; TERMINATION.	13
SECTION 14.	ASSIGNMENT.	14
SECTION 15.	TERMINATION FOR CAUSE.	15
SECTION 16.	ACTION UPON TERMINATION.	15
SECTION 17.	RELEASE OF MONEY OR OTHER PROPERTY UPON WRITTEN REQUEST.	16
SECTION 18.	NOTICES.	17
SECTION 19.	BINDING NATURE OF AGREEMENT; SUCCESSORS AND ASSIGNS.	17
SECTION 20.	ENTIRE AGREEMENT.	17
SECTION 21.	CONTROLLING LAW.	18
SECTION 22.	INDULGENCES, NOT WAIVERS.	18
SECTION 23.	TITLES NOT TO AFFECT INTERPRETATION.	18
SECTION 24.	EXECUTION IN COUNTERPARTS.	18
SECTION 25.	PROVISIONS SEPARABLE.	18
SECTION 26.	GENDER.	18

i 

AMENDED AND RESTATED MANAGEMENT AND ADVISORY AGREEMENT

THIS AMENDED AND RESTATED MANAGEMENT AND ADVISORY AGREEMENT, is made as of August 1, 2013 (the “Agreement”) by and among NEW RESIDENTIAL INVESTMENT CORP., a Delaware corporation (the “Company”), and FIG LLC, a Delaware limited liability company (together with its permitted assignees, the “Manager”).

W I T N E S S E T H:

WHEREAS, the Company and the Manager entered into a Management and Advisory Agreement dated as of May 15, 2013 (the “Original Management Agreement”); and

WHEREAS, the Company and the Manager desire to amend and restate the Original Management Agreement in its entirety on the terms and conditions hereinafter set forth.

NOW THEREFORE, IN CONSIDERATION OF THE MUTUAL AGREEMENTS HEREIN SET FORTH, THE PARTIES HERETO AGREE AS FOLLOWS:

I.           The Original Management Agreement is hereby modified so that all of the terms and conditions of the aforesaid Original Management Agreement shall be restated in their entirety as set forth herein.

II.           This Agreement shall be binding upon and inure to the benefit of the parties hereto, and their respective successors and assigns, and shall be deemed to be effective as of the date hereof.

III.           Any reference in any other document executed in connection with the Original Management Agreement or this Agreement to the Original Management Agreement shall be deemed to refer to this Agreement.

NOW THEREFORE, IN CONSIDERATION OF THE MUTUAL AGREEMENTS HEREIN SET FORTH, THE PARTIES HERETO FURTHER AGREE AS FOLLOWS:

SECTION 1. DEFINITIONS.

The following terms have the meanings assigned them:

(a)           “Agreement” means this Management and Advisory Agreement, as amended from time to time.

(b)           “Board of Directors” means the Board of Directors of the Company.

(c)           “Code” means the Internal Revenue Code of 1986, as amended.

(d)           “Common Share” means a share of capital stock of the Company now or hereafter authorized as common voting stock of the Company.

1 

(e)“Distribution Date” means May 15, 2013.

(f)           “Exchange Act” means the Securities Exchange Act of 1934, as amended.

(g)           “Excess MSRs” means excess mortgage servicing rights.

(h)           “Funds from Operations” is as defined by the National Association of Real Estate Investment Trusts and means net income (computed in accordance with GAAP) excluding gains (or losses) from debt restructuring and sales of property, plus depreciation and amortization on real estate assets, and after adjustments for unconsolidated partnerships and joint ventures.  Funds from Operations will be computed on an unconsolidated basis.  The computation of Funds from Operations may be adjusted at the direction of the Independent Directors based on changes in, or certain applications of, GAAP.

(i)           “Governing Instruments” means, with regard to any entity, the articles of incorporation and bylaws in the case of a corporation, certificate of limited partnership (if applicable) and the partnership agreement in the case of a general or limited partnership or the articles of formation and the operating agreement in the case of a limited liability company.

(j)           “Independent Directors” means the members of the Board of Directors who are not officers or employees of the Manager.

(k)           “Investment Company Act” means the Investment Company Act of 1940, as amended.

(l)           “Investments” means the investments of the Company.

(m)           “Junior Share” means a share of capital stock of the Company now or hereafter authorized or reclassified that has dividend rights, or rights upon liquidation, winding up and dissolution, that are inferior or junior to the REIT Shares.

(n)           “Preferred Share” means a share of capital stock of the Company now or hereafter authorized or reclassified that has dividend rights, or rights upon liquidation, winding up and dissolution, that are superior or prior to the REIT Shares.

(o)           “REIT Share” means a share of the Company’s Common Shares, par value $0.01 per share.  Where relevant in this Agreement, “REIT Shares” includes shares of the Company’s Common Shares, par value $0.01 per share, issued upon conversion of Preferred Shares or Junior Shares.

(p)           “Subsidiary” means any subsidiary of the Company and any partnership, the general partner of which is the Company or any subsidiary of the Company and any limited liability company, the managing member of which is the Company or any subsidiary of the Company.

2 

SECTION 2. APPOINTMENT AND DUTIES OF THE MANAGER.

(a)           The Company hereby appoints the Manager to manage the assets of the Company subject to the further terms and conditions set forth in this Agreement and the Manager hereby agrees to use its commercially reasonable efforts to perform each of the duties set forth herein.  The appointment of the Manager shall be exclusive to the Manager except to the extent that the Manager otherwise agrees, in its sole and absolute discretion, and except to the extent that the Manager elects, pursuant to the terms of this Agreement, to cause the duties of the Manager hereunder to be provided by third parties.

(b)           The Manager, in its capacity as manager of the assets and the day-to-day operations of the Company, at all times will be subject to the supervision of the Company’s Board of Directors and will have only such functions and authority as the Company may delegate to it including, without limitation, the functions and authority identified herein and delegated to the Manager hereby.  The Manager will be responsible for the day-to-day operations of the Company and will perform (or cause to be performed) such services and activities relating to the assets and operations of the Company as may be appropriate, including, without limitation:

(i)           serving as the Company’s consultant with respect to the periodic review of the investment criteria and parameters for Investments, borrowings and operations, any modifications to which shall be approved by a majority of the Independent Directors (such policy guidelines as are in effect on the date hereof, as the same may be modified with such approval, the “Guidelines”) and other policies for approval by the Board of Directors;

(ii)           investigation, analysis, valuation and selection of investment opportunities;

(iii)           with respect to prospective Investments by the Company and dispositions of Investments, conducting negotiations with real estate brokers, sellers and purchasers and their respective agents and representatives, investment bankers and owners of privately and publicly held real estate companies;

(iv)           engaging and supervising, on behalf of the Company and at the Company’s expense, independent contractors which provide real estate brokerage, investment banking, leasing services, mortgage servicing, mortgage brokerage, securities brokerage and other financial services and such other services as may be required relating to the Investments;

(v)           negotiating on behalf of the Company for the sale, exchange or other disposition of any Investments;

(vi)           coordinating and managing operations of any joint venture or co-investment interests held by the Company and conducting all matters with the joint venture or co-investment partners;

(vii)           coordinating and supervising, on behalf of the Company and at the Company’s expense, all property managers, leasing agents and developers for the administration, leasing, management and/or development of any of the Investments;

3

(viii)providing executive and administrative personnel, office space and office services required in rendering services to the Company;

(ix)           administering the day-to-day operations of the Company and performing and supervising the performance of such other administrative functions necessary in the management of the Company as may be agreed upon by the Manager and the Board of Directors, including, without limitation, the collection of revenues and the payment of the Company’s debts and obligations and maintenance of appropriate computer services to perform such administrative functions;

(x)           communicating on behalf of the Company with the holders of any equity or debt securities of the Company as required to satisfy the reporting and other requirements of any governmental bodies or agencies or trading markets and to maintain effective relations with such holders;

(xi)           counseling the Company in connection with policy decisions to be made by the Board of Directors;

(xii)           evaluating and recommending to the Board of Directors modifications to the hedging strategies in effect on the date hereof and engaging in hedging activities on behalf of the Company, consistent with such strategies, as so modified from time to time, with the Company’s status as a real estate investment trust, and with the Guidelines;

(xiii)           counseling the Company regarding the maintenance of its status as a real estate investment trust and monitoring compliance with the various real estate investment trust qualification tests and other rules set out in the Code and Treasury Regulations thereunder;

(xiv)           counseling the Company regarding the maintenance of its exemption from the Investment Company Act and monitoring compliance with the requirements for maintaining an exemption from that Act;

(xv)           assisting the Company in developing criteria that are specifically tailored to the Company’s investment objectives and making available to the Company its knowledge and experience with respect to its target assets;

(xvi)           representing and making recommendations to the Company in connection with the purchase and finance, and commitment to purchase and finance, of its target assets, and in connection with the sale and commitment to sell such assets;

(xvii)           monitoring the operating performance of the Investments and providing periodic reports with respect thereto to the Board of Directors, including comparative information with respect to such operating performance, valuation and budgeted or projected operating results;

(xviii)           investing and re-investing any moneys and securities of the Company (including investing in short-term Investments pending investment in Investments, payment of fees, costs and expenses, or payments of dividends or distributions to stockholders and partners of the Company) and advising the Company as to its capital structure and capital raising;

4

(xix)causing the Company to retain qualified accountants and legal counsel, as applicable, to assist in developing appropriate accounting procedures, compliance procedures and testing systems with respect to financial reporting obligations and compliance with the provisions of the Code applicable to real estate investment trusts and to conduct quarterly compliance reviews with respect thereto;

(xx)           causing the Company to qualify to do business in all applicable jurisdictions and to obtain and maintain all appropriate licenses;

(xxi)           assisting the Company in complying with all regulatory requirements applicable to the Company in respect of its business activities, including preparing or causing to be prepared all financial statements required under applicable regulations and contractual undertakings and all reports and documents required under the Exchange Act;

(xxii)           taking all necessary actions to enable the Company to make required tax filings and reports, including soliciting stockholders for required information to the extent provided by the provisions of the Code applicable to real estate investment trusts;

(xxiii)           handling and resolving all claims, disputes or controversies (including all litigation, arbitration, settlement or other proceedings or negotiations) in which the Company may be involved or to which the Company may be subject arising out of the Company’s day-to-day operations, subject to such limitations or parameters as may be imposed from time to time by the Board of Directors;

(xxiv)           using commercially reasonable efforts to cause expenses incurred by or on behalf of the Company to be reasonable or customary and within any budgeted parameters or expense guidelines set by the Board of Directors from time to time;

(xxv)           performing such other services as may be required from time to time for management and other activities relating to the assets of the Company as the Board of Directors shall reasonably request or the Manager shall deem appropriate under the particular circumstances; and

(xxvi)           using commercially reasonable efforts to cause the Company to comply with all applicable laws.

Without limiting the foregoing, the Manager will perform portfolio management services (the “Portfolio Management Services”) on behalf of the Company with respect to the Investments.  Such services will include, but not be limited to, consulting with the Company on the purchase and sale of, and other investment opportunities in connection with, the Company’s portfolio of assets; the collection of information and the submission of reports pertaining to the Company’s assets, interest rates and general economic conditions; periodic review and evaluation of the performance of the Company’s portfolio of assets; acting as liaison between the Company and banking, mortgage banking, investment banking and other parties with respect to the purchase, financing and disposition of assets; and other customary functions related to portfolio management.  Additionally, the Manager will perform monitoring services (the “Monitoring Services”) on behalf of the Company with respect to any loan servicing activities provided by third parties.  Such Monitoring Services will include, but not be limited to,

5

negotiating servicing agreements; acting as a liaison between the servicers of the assets and the Company; review of servicers’ delinquency, foreclosure and other reports on assets; supervising claims filed under any insurance policies; and enforcing the obligation of any servicer to repurchase assets.

(c)           The Manager may enter into agreements with other parties, including its affiliates, for the purpose of engaging one or more property and/or asset managers for and on behalf, and at the sole cost and expense, of the Company to provide property management, asset management, leasing, mortgage servicing, development and/or similar services to the Company (including, without limitation, Portfolio Management Services and Monitoring Services) with respect to the Investments, pursuant to property management agreement(s) and/or asset management agreement(s) with terms which are then customary for agreements regarding the management or servicing of assets similar in type, quality and value to the assets of the Company; provided, that (i) any such agreements entered into with affiliates of the Manager shall be (A) on terms no more favorable to such affiliate then would be obtained from a third party on an arms’-length basis and (B) to the extent the same do not fall within the provisions of the Guidelines, approved by a majority of the Independent Directors, (ii) with respect to Portfolio Management Services, (A) any such agreements shall be subject to the Company’s prior written approval and (B) the Manager shall remain liable for the performance of such Portfolio Management Services, and (iii) with respect to Monitoring Services, any such agreements shall be subject to the Company’s prior written approval.

(d)           The Manager may retain, for and on behalf, and at the sole cost and expense, of the Company, such services of accountants, legal counsel, appraisers, insurers, brokers, transfer agents, registrars, developers, investment banks, financial advisors, banks and other lenders and others as the Manager deems necessary or advisable in connection with the management and operations of the Company.  Notwithstanding anything contained herein to the contrary, the Manager shall have the right to cause any such services to be rendered by its employees or affiliates.  The Company shall pay or reimburse the Manager or its affiliates performing such services for the cost thereof; provided, that such costs and reimbursements are no greater than those which would be payable to outside professionals or consultants engaged to perform such services pursuant to agreements negotiated on an arm’s-length basis; and provided, further, that such costs shall not be reimbursed in excess of $500,000 per annum.

(e)           As frequently as the Manager may deem necessary or advisable, or at the direction of the Board of Directors, the Manager shall, at the sole cost and expense of the Company, prepare, or cause to be prepared, with respect to any Investment (i) an appraisal prepared by an independent real estate appraiser, (ii) reports and information on the Company’s operations and asset performance and (iii) other information reasonably requested by the Company.

(f)           The Manager shall prepare, or cause to be prepared, at the sole cost and expense of the Company, all reports, financial or otherwise, with respect to the Company reasonably required by the Board of Directors in order for the Company to comply with its Governing Instruments or any other materials required to be filed with any governmental body or agency, and shall prepare, or cause to be prepared, all materials and data necessary to complete such

6

reports and other materials including, without limitation, an annual audit of the Company’s books of account by a nationally recognized independent accounting firm.

(g)           The Manager shall prepare regular reports for the Board of Directors to enable the Board of Directors to review the Company’s acquisitions, portfolio composition and characteristics, credit quality, performance and compliance with the Guidelines and policies approved by the Board of Directors.

(h)           Notwithstanding anything contained in this Agreement to the contrary, except to the extent that the payment of additional moneys is proven by the Company to have been required as a direct result of the Manager’s acts or omissions which result in the right of the Company to terminate this Agreement pursuant to Section 15 of this Agreement, the Manager shall not be required to expend money (“Excess Funds”) in excess of that contained in any applicable Company Account (as herein defined) or otherwise made available by the Company to be expended by the Manager hereunder.  Failure of the Manager to expend Excess Funds out-of-pocket shall not give rise or be a contributing factor to the right of the Company under Section 13(a) of this Agreement to terminate this Agreement due to the Manager’s unsatisfactory performance.

(i)           In performing its duties under this Section 2, the Manager shall be entitled to rely reasonably on qualified experts hired by the Manager.

SECTION 3. DEVOTION OF TIME; ADDITIONAL ACTIVITIES.

(a)           The Manager will provide a management team, including a Chief Executive Officer, a Chief Financial Officer and a Chief Accounting Officer of the Company, to provide the management services to be provided by the Manager to the Company hereunder.  The members of such team shall devote such of their time to the management of the Company as the Board of Directors reasonably deems necessary and appropriate, commensurate with the level of activity of the Company from time to time.

(b)           Except to the extent set forth in clause (a) above, nothing herein shall prevent the Manager or any of its affiliates or any of the officers and employees of any of the foregoing from engaging in other businesses or from rendering services of any kind to any other person or entity, including investment in, or advisory service to others investing in, any type of real estate or real estate related investment, including investments which meet the principal investment objectives of the Company.

(c)           Managers, members, partners, officers, employees and agents of the Manager or affiliates of the Manager may serve as directors, officers, employees, agents, nominees or signatories for the Company or any Subsidiary, to the extent permitted by their Governing Instruments, as from time to time amended, or by any resolutions duly adopted by the Board of Directors pursuant to the Company’s Governing Instruments.  When executing documents or otherwise acting in such capacities for the Company, such persons shall use their respective titles in the Company.

7

SECTION 4. AGENCY.

The Manager shall act as agent of the Company in making, acquiring, financing and disposing of Investments, disbursing and collecting the Company’s funds, paying the debts and fulfilling the obligations of the Company, supervising the performance of professionals engaged by or on behalf of the Company and handling, prosecuting and settling any claims of or against the Company, the Board of Directors, holders of the Company’s securities or the Company’s representatives or properties.

SECTION 5. BANK ACCOUNTS.

At the direction of the Board of Directors, the Manager may establish and maintain one or more bank accounts in the name of the Company or any Subsidiary (any such account, a “Company Account”), and may collect and deposit funds into any such Company Account or Company Accounts, and disburse funds from any such Company Account or Company Accounts, under such terms and conditions as the Board of Directors may approve; and the Manager shall from time to time render appropriate accountings of such collections and payments to the Board of Directors and, upon request, to the auditors of the Company or any Subsidiary.

SECTION 6. RECORDS; CONFIDENTIALITY.

The Manager shall maintain appropriate books of accounts and records relating to services performed under this Agreement, and such books of account and records shall be accessible for inspection by representatives of the Company or any Subsidiary at any time during normal business hours upon one (1) business day’s advance written notice.  The Manager shall keep confidential any and all information obtained in connection with the services rendered under this Agreement and shall not disclose any such information to nonaffiliated third parties except with the prior written consent of the Board of Directors.

SECTION 7. OBLIGATIONS OF MANAGER; RESTRICTIONS.

(a)           The Manager shall require each seller or transferor of investment assets to the Company to make such representations and warranties regarding such assets as may, in the judgment of the Manager, be necessary and appropriate.  In addition, the Manager shall take such other action as it deems necessary or appropriate with regard to the protection of the Investments.

(b)           The Manager shall refrain from any action that, in its sole judgment made in good faith, (i) is not in compliance with the Guidelines or (ii) would adversely affect the status of the Company as a real estate investment trust under the Code or that, in its sole judgment made in good faith, would violate any law, rule or regulation of any governmental body or agency having jurisdiction over the Company or any Subsidiary or that would otherwise not be permitted by such entity’s Governing Instruments.  If the Manager is ordered to take any such action by the Board of Directors, the Manager shall promptly notify the Board of Directors of the Manager’s judgment that such action would adversely affect such status or violate any such law, rule or regulation or the Governing Instruments.  Notwithstanding the foregoing, the Manager, its directors, officers, stockholders and employees shall not be liable to the Company or any Subsidiary, the Board of Directors, or the Company’s or any Subsidiary’s stockholders or

8

partners for any act or omission by the Manager, its directors, officers, stockholders or employees except as provided in Section 11 of this Agreement.

(c)           The Manager shall not (i) consummate any transaction which would involve the acquisition by the Company of property in which the Manager or any affiliate thereof has an ownership interest or the sale by the Company of property to the Manager or any affiliate thereof, or (ii) under circumstances where the Manager is subject to an actual or potential conflict of interest because it manages both the Company and another Person (not an Affiliate of the Company) with which the Company has a contractual relationship, take any action constituting the granting to such Person of a waiver, forebearance or other relief, or the enforcement against such Person of remedies, under or with respect to the applicable contract, unless such transaction or action, as the case may be and in each case, is approved by a majority of the Independent Directors.

(d)           The Board of Directors periodically reviews the Guidelines and the Company’s portfolio of Investments.  If a majority of the Independent Directors determine in their periodic review of transactions that a particular transaction does not comply with the Guidelines, then a majority of the Independent Directors will consider what corrective action, if any, can be taken.  If the transaction involved the acquisition of an asset from the Manager or an affiliate of the Manager that was not approved in advance by a majority of the Independent Directors, then the Manager may be required to repurchase the asset at the purchase price (plus closing costs) to the Company.

(e)           The Manager shall at all times during the term of this Agreement (including the Initial Term and any renewal term) maintain a tangible net worth equal to or greater than $1,000,000.  Additionally, during such period the Manager shall maintain “errors and omissions” insurance coverage and other insurance coverage which is customarily carried by property and asset and investment managers performing functions similar to those of the Manager under this Agreement with respect to assets similar to the assets of the Company, in an amount which is comparable to that customarily maintained by other managers or servicers of similar assets.

SECTION 8. COMPENSATION.

(a)           During the term of this Agreement, as the same may be extended from time to time, the Manager will receive an annual management fee (the “Management Fee”) equal to 1.50% of the Company’s “Gross Equity.” The Management Fee shall be calculated and paid monthly in arrears based upon the weighted daily average of the Gross Equity of the Company for such month.  The term “Gross Equity” for any period means (A) the sum of (i) the “Total Equity,” plus (ii) the value of contributions made by partners other than the Company, from time to time, to the capital of any Subsidiary (reduced proportionately in the case of a Subsidiary to the extent that the Company owns, directly or indirectly, less than 100% of the equity interests in such Subsidiary), less (B) any capital dividends or capital distributions made by the Company to its stockholders or, without duplication, by any Subsidiary to its stockholders, partners or other equity holders.  As used herein, the term “Total Equity” shall mean (i) the equity transferred by Newcastle Investment Corp. on the Distribution Date, plus (ii) the total net proceeds to the Company from any common or preferred equity capital heretofore or hereafter raised by the Company or any Subsidiary of the Company (exclusive, with respect to any Subsidiary, of

  9

capital of such Subsidiary consisting of a capital contribution or other form of capital investment made by the Company or another Subsidiary of the Company).

(b)           The Manager shall compute each installment of the Management Fee within 15 days after the end of the calendar month with respect to which such installment is payable.  A copy of the computations made by the Manager to calculate such installment shall thereafter, for informational purposes only and subject in any event to Section 13(a) of this Agreement, promptly be delivered to the Board of Directors and, upon such delivery, payment of such installment of the Management Fee shown therein shall be due and payable no later than the earlier to occur of (i) the date which is 20 days after the end of the calendar month with respect to which such installment is payable and (ii) the date which is two (2) business days after the date of delivery to the Board of Directors of such computations.

(c)           The Management Fee is subject to adjustment pursuant to and in accordance with the provisions of Section 13(a) of this Agreement.

(d)           The Board of Directors may, by written notice to the Manager delivered ten (10) days prior to the date on which any payment of the Incentive Compensation (as defined below) is payable, request that the Manager accept all or a portion of such payment in the form of issued Common Shares, which notice shall specify the amount of the payment of the Incentive Compensation, the amount thereof which the Company intends to pay in cash, if any, and the amount thereof which the Company intends to pay in the form of such Common Shares in the number of such shares as determined by the Board of Directors.  Within five (5) days following receipt of said notice, the Manager shall notify the Company in writing, such election to be made by the Manager in its sole discretion, whether it will accept such portion of such payment in the form of such shares and in such number of such shares.

(e)           In addition to the Management Fee otherwise payable hereunder, the Company shall pay the Manager annual incentive compensation (“Incentive Compensation”) on a cumulative, but not compounding, basis, in an amount equal to the product of (A) 25% of the dollar amount by which (1)(a) the Funds from Operations (before such payment) of the Company, excluding Funds from Operations from Investments in equity method investees that are invested in consumer loans as of the date hereof (the “Consumer Loan Companies”) and any unrealized gains or losses from mark-to-market valuation changes on Excess MSRs and on equity method investees invested in Excess MSRs, per REIT Share (based on the weighted average number of REIT Shares outstanding), plus (b) earnings (or losses) from the Consumer Loan Companies computed on a level-yield basis (such that the loans are treated as if they qualified as loans acquired with a discount for credit quality as set forth in ASC 310-30, as such codification was in effect on June 30, 2013) as if the Consumer Loan Companies had been acquired at their GAAP basis on the Distribution Date, earnings (or losses) from equity method investees invested in Excess MSRs as if such equity method investees had not made a fair value election, and gains (or losses) from debt restructuring and gains (or losses) from sales of property, in each case per REIT Share (based on the weighted average number of REIT Shares outstanding), exceed (2) an amount equal to (a) the weighted average of the book value per REIT Share of the equity transferred by Newcastle Investment Corp. on the Distribution Date, and the prices per REIT Share at any subsequent offerings by the Company (adjusted for any prior capital dividends or capital distributions) multiplied by (b) a simple interest rate of ten percent

10

(10%) per annum multiplied by (B) the weighted average number of REIT Shares outstanding during such period.  The obligation of the Company to pay the Incentive Compensation shall survive the expiration or earlier termination of this Agreement, subject to Section 16(b).

SECTION 9. EXPENSES OF THE COMPANY.

The Company shall pay all of its expenses and shall reimburse the Manager for documented expenses of the Manager incurred on its behalf (collectively, the “Expenses”).  Expenses include all costs and expenses which are expressly designated elsewhere in this Agreement as the Company’s, together with the following:

(a)           expenses in connection with the issuance and transaction costs incident to the acquisitions, disposition and financing of Investments;

(b)           travel and other out-of-pocket expenses incurred by managers, officers, employees and agents of the Manager in connection with the purchase, financing, refinancing, sale or other disposition of an Investment;

(c)           costs of legal, accounting, tax, auditing, administrative and other similar services rendered for the Company by providers retained by the Manager or, if provided by the Manager’s employees, in amounts which are no greater than those which would be payable to outside professionals or consultants engaged to perform such services pursuant to agreements negotiated on an arm’s-length basis;

(d)           the compensation and expenses of the Independent Directors and the cost of liability insurance to indemnify the Company’s directors and officers;

(e)           compensation and expenses of the Company’s custodian and transfer agent, if any;

(f)           costs associated with the establishment and maintenance of any credit facilities and other indebtedness of the Company (including commitment fees, legal fees, closing and other costs) or any securities offerings of the Company;

(g)           costs associated with any computer software or hardware that is used solely for the Company;

(h)           costs and expenses incurred in contracting with third parties, including affiliates of the Manager, for the servicing and special servicing of assets of the Company;

(i)           all other costs and expenses relating to the Company’s business and investment operations, including, without limitation, the costs and expenses of acquiring, owning, protecting, maintaining, developing and disposing of Investments, including appraisal, reporting, audit and legal fees;

(j)all insurance costs incurred in connection with the operation of the Company’s business except for the costs attributable to the insurance that the Manager elects to carry for itself and its employees;

11

(k)           expenses relating to any office or office facilities maintained for the Company or Investments separate from the office or offices of the Manager;

(l)           expenses connected with the payments of interest, dividends or distributions in cash or any other form made or caused to be made by the Board of Directors to or on account of the holders of securities of the Company or its Subsidiaries, including, without limitation, in connection with any dividend reinvestment plan;

(m)           expenses connected with communications to holders of securities of the Company or its Subsidiaries and other bookkeeping and clerical work necessary in maintaining relations with holders of such securities and in complying with the continuous reporting and other requirements of governmental bodies or agencies, including, without limitation, all costs of preparing and filing required reports with the Securities and Exchange Commission, the costs payable by the Company to any transfer agent and registrar in connection with the listing and/or trading of the Company’s stock on any exchange, the fees payable by the Company to any such exchange in connection with its listing, costs of preparing, printing and mailing the Company’s annual report to its shareholders and proxy materials with respect to any meeting of the shareholders of the Company; and

(n)           all other expenses actually incurred by the Manager which are reasonably necessary for the performance by the Manager of its duties and functions under this Agreement.

(o)           Without regard to the amount of compensation received under this Agreement by the Manager, the Manager shall bear the following expenses:  (i) wages and salaries of the Manager’s officers and employees; (ii) rent attributable to the space occupied by the Manager; and (iii) all other “overhead” expenses of the Manager.

SECTION 10. CALCULATIONS OF EXPENSES.

The Manager shall prepare a statement documenting the Expenses of the Company and the Expenses incurred by the Manager on behalf of the Company during each calendar month, and shall deliver such statement to the Company within 20 days after the end of each calendar month.  Expenses incurred by the Manager on behalf of the Company shall be reimbursed monthly to the Manager on the first business day of the month immediately following the date of delivery of such statement.

SECTION 11. LIMITS OF MANAGER RESPONSIBILITY; INDEMNIFICATION.

(a)           The Manager assumes no responsibility under this Agreement other than to render the services called for under this Agreement in good faith and shall not be responsible for any action of the Board of Directors in following or declining to follow any advice or recommendations of the Manager, including as set forth in Section 7(b) of this Agreement.  The Manager, its members, managers, officers and employees will not be liable to the Company or any Subsidiary, to the Board of Directors, or the Company’s or any Subsidiary’s stockholders or

12

partners for any acts or omissions by the Manager, its members, managers, officers or employees, pursuant to or in accordance with this Agreement, except by reason of acts constituting bad faith, willful misconduct, gross negligence or reckless disregard of the Manager’s duties under this Agreement.  The Company shall, to the full extent lawful, reimburse, indemnify and hold the Manager, its members, managers, officers and employees and each other Person, if any, controlling the Manager (each, an “Indemnified Party”), harmless of and from any and all expenses, losses, damages, liabilities, demands, charges and claims of any nature whatsoever (including attorneys’ fees) in respect of or arising from any acts or omissions of such Indemnified Party made in good faith in the performance of the Manager’s duties under this Agreement and not constituting such Indemnified Party’s bad faith, willful misconduct, gross negligence or reckless disregard of the Manager’s duties under this Agreement.

(b)           The Manager shall, to the full extent lawful, reimburse, indemnify and hold the Company, its shareholders, directors, officers and employees and each other Person, if any, controlling the Company (each, a “Company Indemnified Party”), harmless of and from any and all expenses, losses, damages, liabilities, demands, charges and claims of any nature whatsoever (including attorneys’ fees) in respect of or arising from the Manager’s bad faith, willful misconduct, gross negligence or reckless disregard of its duties under this Agreement.

SECTION 12. NO JOINT VENTURE.

Nothing in this Agreement shall be construed to make the Company and the Manager partners or joint venturers or impose any liability as such on either of them.

SECTION 13. TERM; TERMINATION

(a)           Until this Agreement is terminated in accordance with its terms, this Agreement shall be in effect until the date that is one (1) year after the date hereof, and thereafter on each anniversary of such date be deemed renewed automatically each year for an additional one-year period unless (i) a majority consisting of at least two-thirds of the Independent Directors or a simple majority of the holders of outstanding Common Shares, agree that there has been unsatisfactory performance that is materially detrimental to the Company or (ii) a simple majority of the Independent Directors agree that the Management Fee payable to the Manager is unfair; provided, that the Company shall not have the right to terminate this Agreement under clause (ii) foregoing if the Manager agrees to continue to provide the services under this Agreement at a fee that the Independent Directors have determined to be fair.  If the Company elects not to renew this Agreement at the expiration of the original term or any such one-year extension term as set forth above, the Company shall deliver to the Manager prior written notice (the “Termination Notice”) of the Company’s intention not to renew this Agreement based upon the terms set forth in this Section 13(a) of this Agreement not less than 60 days prior to the expiration of the then existing term.  If the Company so elects not to renew this Agreement, the Company shall designate the date (the “Effective Termination Date”), not less than 60 days from the date of the notice, on which the Manager shall cease to provide services under this Agreement and this Agreement shall terminate on such date; provided, however, that in the event that such Termination Notice is given in connection with a determination that the compensation payable to the Manager is unfair, the Manager shall have the right to renegotiate the Management Fee by delivering to the Company, no fewer than forty-five (45) days prior to the

13

prospective Effective Termination Date, written notice (any such notice, a “Notice of Proposal to Negotiate”) of its intention to renegotiate its compensation under this Agreement.  Thereupon, the Company and the Manager shall endeavor to negotiate in good faith the revised compensation payable to the Manager under this Agreement.  Provided that the Manager and the Company agree to a revised Management Fee (or other compensation structure) within 45 days following the receipt of the Notice of Proposal to Negotiate, the Termination Notice shall be deemed of no force and effect and this Agreement shall continue in full force and effect on the terms stated in this Agreement, except that the Management Fee shall be the revised Management Fee (or other compensation structure) then agreed upon by the parties to this Agreement.  The Company and the Manager agree to execute and deliver an amendment to this Agreement setting forth such revised Management Fee promptly upon reaching an agreement regarding same.  In the event that the Company and the Manager are unable to agree to a revised Management Fee during such 45 day period, this Agreement shall terminate, such termination to be effective on the date which is the later of (A) ten (10) days following the end of such 45 day period and (B) the Effective Termination Date originally set forth in the Termination Notice.

(b)           In the event that this Agreement is terminated in accordance with the provisions of Section 13(a) of this Agreement, the Company shall pay to the Manager, on the date on which such termination is effective, a termination fee (the “Termination Fee”) equal to the amount of the Management Fee earned by the Manager during the period consisting of the twelve (12) full, consecutive calendar months immediately preceding such termination.  The obligation of the Company to pay the Termination Fee shall survive the termination of this Agreement.

(c)           No later than sixty (60) days prior to the anniversary date of this Agreement of any year during the Term, the Manager may deliver written notice to the Company informing it of the Manager’s intention not to renew the Term, whereupon the Term of this Agreement shall not be renewed and extended and this Agreement shall terminate effective on the anniversary of the Closing Date next following the delivery of such notice.

(d)           If this Agreement is terminated pursuant to this Section 13, such termination shall be without any further liability or obligation of either party to the other, except as provided in Section 13(b) and Section 16 of this Agreement.  In addition, Section 11 of this Agreement shall survive termination of this Agreement.

SECTION 14. ASSIGNMENT.

(a)           Except as set forth in Section 14(b) of this Agreement, this Agreement shall terminate automatically in the event of its assignment, in whole or in part, by the Manager, unless such assignment is consented to in writing by the Company with the consent of a majority of the Independent Directors; provided, however, that no such consent shall be required in the case of an assignment by the Manager to an entity whose day-to-day business and operations are managed and supervised by Messrs. Wesley R. Edens and Randal A. Nardone (collectively, the “Principals”), provided, further, that such transaction is determined at the time not to be an “assignment” for purposes of Section 205 of the Investment Advisers Act of 1940, as amended, and the rules and regulations promulgated under such act and the interpretations thereof issued by the Securities and Exchange Commission.  Any such permitted assignment shall bind the assignee under this Agreement in the same manner as the Manager is bound, and the Manager

14

shall be liable to the Company for all errors or omissions of the assignee under any such assignment.  In addition, the assignee shall execute and deliver to the Company a counterpart of this Agreement naming such assignee as Manager.  This Agreement shall not be assigned by the Company without the prior written consent of the Manager, except in the case of assignment by the Company to another real estate investment trust or other organization which is a successor (by merger, consolidation or purchase of assets) to the Company, in which case such successor organization shall be bound under this Agreement and by the terms of such assignment in the same manner as the Company is bound under this Agreement.

(b)           Notwithstanding any provision of this Agreement, the Manager may subcontract and assign any or all of its responsibilities under Sections 2(b), 2(c) and 2(d) of this Agreement to any of its affiliates in accordance with the terms of this Agreement applicable to any such subcontract or assignment, and the Company hereby consents to any such assignment and subcontracting.  In addition, provided that the Manager provides prior written notice to the Company for informational purposes only, nothing contained in this Agreement shall preclude any pledge, hypothecation or other transfer of any amounts payable to the Manager under this Agreement.

SECTION 15. TERMINATION FOR CAUSE.

(a)           The Company may terminate this Agreement effective upon sixty (60) days prior written notice of termination from the Company to the Manager, without payment of any Termination Fee, if any act of fraud, misappropriation of funds, or embezzlement against the Company or other willful violation of this Agreement by the Manager in its corporate capacity (as distinguished from the acts of any employees of the Manager which are taken without the complicity of any of the Principals) under this Agreement or in the event of any gross negligence on the part of the Manager in the performance of its duties under this Agreement.

(b)           The Manager may terminate this Agreement effective upon sixty (60) days prior written notice of termination to the Company in the event that the Company shall default in the performance or observance of any material term, condition or covenant contained in this Agreement and such default shall continue for a period of 30 days after written notice thereof specifying such default and requesting that the same be remedied in such 30 day period.

SECTION 16. ACTION UPON TERMINATION.

(a)           From and after the effective date of termination of this Agreement, pursuant to Sections 13, 14, or 15 of this Agreement, the Manager shall not be entitled to compensation for further services under this Agreement, but shall be paid all compensation accruing to the date of termination and, if terminated pursuant to Section 13 or Section 15(b), the applicable Termination Fee.  Upon such termination, the Manager shall forthwith:

(i)           after deducting any accrued compensation and reimbursement for its expenses to which it is then entitled, pay over to the Company or a Subsidiary all money collected and held for the account of the Company or a Subsidiary pursuant to this Agreement;

(ii)           deliver to the Board of Directors a full accounting, including a statement showing all payments collected by it and a statement of all money held by it, covering the period

15

following the date of the last accounting furnished to the Board of Directors with respect to the Company or a Subsidiary; and

(iii)           deliver to the Board of Directors all property and documents of the Company or any Subsidiary then in the custody of the Manager.

(b)           In the event that this Agreement is terminated, the Company shall have the option, to be exercised by written notice to the Manager within ten (10) days following such termination, to purchase from the Manager the right of the Manager to receive the Incentive Compensation.  In exchange therefor the Company will be obligated to pay the Manager a cash purchase price (the “Cash Price”) equal to the amount of the Incentive Compensation that would be paid to the Manager if all of the Company’s assets were sold for cash at their then current fair market value (taking into account, among other things, expected future performance of the underlying investments, the “Fair Market Value”).  In the event that the Company does not elect to exercise such option to purchase the Incentive Compensation, the Manager shall have the right to require the Company to do so at the Cash Price by delivering to the Company written notice within twenty (20) days following such termination.  The Fair Market Value shall be determined by independent appraisal to be conducted by a nationally recognized appraisal firm mutually agreed upon by the Company and the Manager.  If the Company and the Manager are unable to agree upon an appraisal firm, then each of the Company and the Manager shall choose an independent appraisal firm to conduct an appraisal.  In such event, (i) if the appraisals prepared by the two appraisers so selected are the same or differ by an amount that does not exceed 20% of the higher of the two appraisals, the Fair Market Value will be deemed to be the average of such appraisals, and (ii) if the two appraisals differ by more than 20% of the higher of the two appraisals, the two appraisers together shall select a third nationally recognized appraisal firm to conduct an appraisal.  If the two appraisers are unable to agree as to the identity of such third appraiser, either of the Manager and the Company may request that the American Arbitration Association (“AAA”) select the third appraiser, which shall then be selected by the AAA.  The Fair Market Value will then be deemed to be the amount determined by such third appraiser, but in no event less than the lower or more than the higher of the first two appraisals made under this Section 16(b).

SECTION 17. RELEASE OF MONEY OR OTHER PROPERTY UPON WRITTEN REQUEST.

The Manager agrees that any money or other property of the Company or Subsidiary held by the Manager under this Agreement shall be held by the Manager as custodian for the Company or Subsidiary, and the Manager’s records shall be appropriately marked clearly to reflect the ownership of such money or other property by the Company or such Subsidiary.  Upon the receipt by the Manager of a written request signed by a duly authorized officer of the Company requesting the Manager to release to the Company or any Subsidiary any money or other property then held by the Manager for the account of the Company or any Subsidiary under this Agreement, the Manager shall release such money or other property to the Company or any Subsidiary within a reasonable period of time, but in no event later than sixty (60) days following such request.  The Manager shall not be liable to the Company, any Subsidiary, the Independent Directors, or the Company’s or a Subsidiary’s stockholders or partners for any acts performed or omissions to act by the Company or any Subsidiary in connection with the money

16

or other property released to the Company or any Subsidiary in accordance with the first sentence of this Section 17.  The Company and any Subsidiary shall indemnify the Manager and its members, managers, officers and employees against any and all expenses, losses, damages, liabilities, demands, charges and claims of any nature whatsoever, which arise in connection with the Manager’s release of such money or other property to the Company or any Subsidiary in accordance with the terms of this Section 17.  Indemnification pursuant to this provision shall be in addition to any right of the Manager to indemnification under Section 11 of this Agreement.

SECTION 18. NOTICES

Unless expressly provided otherwise in this Agreement, all notices, requests, demands and other communications required or permitted under this Agreement shall be in writing and shall be deemed to have been duly given, made and received when delivered against receipt or upon actual receipt of (i) personal delivery, (ii) delivery by reputable overnight courier, (iii) delivery by facsimile transmission or email against answerback, (iv) delivery by registered or certified mail, postage prepaid, return receipt requested, addressed as set forth below:

(a)           If to the Company:

New Residential Investment Corp.

c/o FIG LLC

1345 Avenue of the Americas

46th Floor

New York, New York 10105

Attention:  Mr. Cameron D. MacDougall

(b)           If to the Manager:

FIG LLC

1345 Avenue of the Americas

46th Floor

New York, New York 10105

Attention:  Mr. Randal A. Nardone

Either party may alter the address to which communications or copies are to be sent by giving notice of such change of address in conformity with the provisions of this Section 18 for the giving of notice.

SECTION 19. BINDING NATURE OF AGREEMENT; SUCCESSORS AND ASSIGNS.

This Agreement shall be binding upon and inure to the benefit of the parties hereto and their respective heirs, personal representatives, successors and permitted assigns as provided in this Agreement.

SECTION 20. ENTIRE AGREEMENT.

This Agreement contains the entire agreement and understanding among the parties hereto with respect to the subject matter of this Agreement, and supersedes all prior and contemporaneous agreements, understandings, inducements and conditions, express or implied, oral or written, of any nature whatsoever with respect to the subject matter of this Agreement. The express terms of this Agreement control and supersede any course of performance and/or usage of the trade inconsistent with any of the terms of this Agreement. This Agreement may not be modified or amended other than by an agreement in writing.

17

SECTION 21. CONTROLLING LAW.

This Agreement and all questions relating to its validity, interpretation, performance and enforcement shall be governed by and construed, interpreted and enforced in accordance with the laws of the State of New York, notwithstanding any New York or other conflict-of-law provisions to the contrary.

SECTION 22. INDULGENCES, NOT WAIVERS.

Neither the failure nor any delay on the part of a party to exercise any right, remedy, power or privilege under this Agreement shall operate as a waiver thereof, nor shall any single or partial exercise of any right, remedy, power or privilege preclude any other or further exercise of the same or of any other right, remedy, power or privilege, nor shall any waiver of any right, remedy, power or privilege with respect to any occurrence be construed as a waiver of such right, remedy, power or privilege with respect to any other occurrence.  No waiver shall be effective unless it is in writing and is signed by the party asserted to have granted such waiver.

SECTION 23. TITLES NOT TO AFFECT INTERPRETATION.

The titles of paragraphs and subparagraphs contained in this Agreement are for convenience only, and they neither form a part of this Agreement nor are they to be used in the construction or interpretation of this Agreement.

SECTION 24. EXECUTION IN COUNTERPARTS.

This Agreement may be executed in any number of counterparts, each of which shall be deemed to be an original as against any party whose signature appears thereon, and all of which shall together constitute one and the same instrument.  This Agreement shall become binding when one or more counterparts of this Agreement, individually or taken together, shall bear the signatures of all of the parties reflected hereon as the signatories.

SECTION 25. PROVISIONS SEPARABLE.

The provisions of this Agreement are independent of and separable from each other, and no provision shall be affected or rendered invalid or unenforceable by virtue of the fact that for any reason any other or others of them may be invalid or unenforceable in whole or in part.

SECTION 26. GENDER.

Words used herein regardless of the number and gender specifically used, shall be deemed and construed to include any other number, singular or plural, and any other gender, masculine, feminine or neuter, as the context requires.

18

IN WITNESS WHEREOF, the parties hereto have executed this Agreement as of the date first written above.

COMPANY:
NEW RESIDENTIAL INVESTMENT CORP.,
a Delaware corporation
By:	/s/ Cameron D. MacDougall
Name:	Cameron D. MacDougall
Title:	Secretary

MANAGER:
FIG LLC,
a Delaware limited liability company
By:	/s/ Daniel Bass
Name:	Daniel Bass
Title:	Chief Financial Officer

19

EX-31.1

EXHIBIT 31.1

CERTIFICATION OF CHIEF EXECUTIVE OFFICER 

I, Kenneth M. Riis, certify that: 

1. I have reviewed this quarterly report on Form 10-Q of New Residential Investment Corp.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d–15(e)) for the registrant and have:

a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

c) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent functions):

a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

August 8, 2013	/s/ Kenneth M. Riis
	Kenneth M. Riis
	Chief Executive Officer

EX-31.2

EXHIBIT 31.2 

CERTIFICATION OF CHIEF FINANCIAL OFFICER

I, Robert Williams, certify that: 

1. I have reviewed this quarterly report on Form 10-Q of New Residential Investment Corp.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d–15(e)) for the registrant and have:

a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

c) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent functions):

a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

August 8, 2013	/s/ Robert Williams
	Robert Williams
	Chief Financial Officer and Treasurer

EX-32.1

EXHIBIT 32.1 

CERTIFICATION OF CEO PURSUANT TO 

18 U.S.C. SECTION 1350, 

AS ADOPTED PURSUANT TO 

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002 

In connection with the Quarterly Report on Form 10-Q of New Residential Investment Corp. (the "Company") for the quarterly period ended June 30, 2013 as filed with the Securities and Exchange Commission on the date hereof (the "Report"), Kenneth M. Riis, as Chief Executive Officer of the Company, hereby certifies, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to the best of his knowledge:

(1) The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

August 8, 2013	/s/ Kenneth M. Riis
	Kenneth M. Riis
	Chief Executive Officer

This certification accompanies the Report pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and shall not, except to the extent required by the Sarbanes-Oxley Act of 2002, be deemed filed by the Company for purposes of Section 18 of the Securities Exchange Act of 1934, as amended. 

A signed original of this written statement required by Section 906 of the Sarbanes-Oxley Act of 2002 has been provided to the Company and will be retained by the Company and furnished to the Securities and Exchange Commission or its staff upon request.

EX-32.2

EXHIBIT 32.2

CERTIFICATION OF CFO PURSUANT TO 

18 U.S.C. SECTION 1350, 

AS ADOPTED PURSUANT TO 

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report on Form 10-Q of New Residential Investment Corp. (the "Company") for the quarterly period ended June 30, 2013 as filed with the Securities and Exchange Commission on the date hereof (the "Report"), Robert Williams, as Chief Financial Officer of the Company, hereby certifies, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to the best of his knowledge: 

(1) The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

August 8, 2013	/s/ Robert Williams
	Robert Williams
	Chief Financial Officer and Treasurer

This certification accompanies the Report pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and shall not, except to the extent required by the Sarbanes-Oxley Act of 2002, be deemed filed by the Company for purposes of Section 18 of the Securities Exchange Act of 1934, as amended.

A signed original of this written statement required by Section 906 of the Sarbanes-Oxley Act of 2002 has been provided to the Company and will be retained by the Company and furnished to the Securities and Exchange Commission or its staff upon request.

XML

EQUITY AND EARNINGS PER SHARE

6 Months Ended

Jun. 30, 2013

Equity And Earnings Per Share

EQUITY AND EARNINGS PER SHARE

10. EQUITY AND EARNINGS PER SHARE

Equity and Dividends

On April 26, 2013, Newcastle announced that its board of directors had formally declared the distribution of shares of common stock of New Residential, a then wholly owned subsidiary of Newcastle. Following the spin-off, New Residential is an independent, publicly-traded REIT primarily focused on investing in residential mortgage related assets. The spin-off was completed on May 15, 2013 and New Residential began trading on the New York Stock Exchange under the symbol “NRZ”. The spin-off transaction was effected as a taxable pro rata distribution by Newcastle of all the outstanding shares of common stock of New Residential to the stockholders of record of Newcastle as of May 6, 2013. The stockholders of Newcastle as of the record date received one share of New Residential common stock for each share of Newcastle common stock held.

On April 29, 2013, New Residential’s certificate of incorporation was amended so that its authorized capital stock now consists of 2,000,000,000 shares of common stock, par value $0.01 per share, and 100,000,000 shares of preferred stock, par value $0.01 per share. After completion of the spin-off, there are 253,025,645 outstanding shares of common stock which is based on the number of Newcastle’s shares of common stock outstanding on May 6, 2013 and a distribution ratio of one share of New Residential common stock for each share of Newcastle common stock.

On June 3, 2013, New Residential declared a quarterly dividend of $0.07 per common share for the quarter ended June 30, 2013, based on earnings for the period May 16, 2013 to June 30, 2013, which was paid in July 2013.

Options

Effective upon the spin-off, New Residential has a Nonqualified Stock Option and Incentive Award Plan (the “Plan”) which provides for the grant of equity-based awards, including restricted stock, stock options, stock appreciation rights, performance awards, tandem awards and other equity-based and non-equity based awards, in each case to the Manager, and to the directors, officers, employees, service providers, consultants and advisor of the Manager who perform services for New Residential, and to New Residential’s directors, officers, service providers, consultants and advisors. New Residential has initially reserved 30,000,000 shares of its common stock for issuance under the Plan; on the first day of each fiscal year beginning during the ten-year term of the Plan in and after calendar year 2014, that number will be increased by a number of shares of New Residential’s common stock equal to 10% of the number of shares of common stock newly issued by New Residential during the immediately preceding fiscal year (and, in the case of fiscal year 2013, after the effective date of the Plan). New Residential’s board of directors may also determine to issue options to the Manager that are not subject to the Plan, provided that the number of shares underlying any options granted to the Manager in connection with capital raising efforts would not exceed 10% of the shares sold in such offering and would be subject to NYSE rules.

Prior to the spin-off, Newcastle had issued options to the Manager in connection with capital raising activities. In connection with the spin-off, 21.5 million options that were held by FIG LLC, (the Manager), or by the directors, officers or employees of the Manager, were converted into an adjusted Newcastle option and a new New Residential option. The exercise price of each adjusted Newcastle option and New Residential option was set to collectively maintain the intrinsic value of the Newcastle option immediately prior to the spin-off and to maintain the ratio of the exercise price of the adjusted Newcastle option and the New Residential option, respectively, to the fair market value of the underlying shares as of the spin-off date, in each case based on the five day average closing price subsequent to the spin-off date.

New Residential’s outstanding options at June 30, 2013 consisted of the following:

	Number of Options		Strike Price		Maturity Date
		116,380	$	10.91	07/16/13
		304,604		12.28	12/01/13
		328,350		14.17	01/09/14
		343,275		13.86	05/25/14
		162,500		16.95	11/22/14
		330,000		15.97	01/12/15
		2,000		16.68	08/01/15
		170,000		15.87	11/01/16
		242,000		16.90	01/23/17
		456,000		14.96	04/11/17
		1,676,833		3.29	03/29/21
		2,539,833		2.49	09/27/21
		2,000		2.74	12/20/21
		1,897,500		3.41	04/03/21
		2,300,000		3.67	05/21/22
		2,530,000		3.67	07/31/22
		5,750,000		5.12	01/11/23
		2,300,000		5.74	02/15/23
		8,000		6.79	06/02/23
Total/WA		21,459,275	$	5.35

As of June 30, 2013, New Residential’s outstanding options were summarized as follows:

Held by the manager	17,735,338
Issued to the Manager and subsequently transferred to certain of the Manager’s employees	3,711,937
Issued to the independent directors	12,000
Total	21,459,275

Income and Earnings Per Share

Net income earned prior to the spin-off is included in additional paid-in capital instead of retained earnings since the accumulation of retained earnings began as of the date of spin-off.

New Residential is required to present both basic and diluted earnings per share (“EPS”). Basic EPS is calculated by dividing net income by the weighted average number of shares of common stock outstanding. Diluted EPS is computed by dividing net income by the weighted average number of shares of common stock outstanding plus the additional dilutive effect, if any, of common stock equivalents during each period. New Residential’s common stock equivalents are its outstanding stock options. During the three and six months ended June 30, 2013, based on the treasury stock method, New Residential had 3,633,843 and 1,826,960 dilutive common stock equivalents, respectively. During the three and six months ended June 30, 2012, New Residential did not have any dilutive common stock equivalents outstanding.

For the purposes of computing EPS for periods prior to the spin-off on May 15, 2013, New Residential treated the common shares issued in connection with the spin-off as if they had been outstanding for all periods presented, similar to a stock split. For the purposes of computing diluted EPS for periods prior to the spin-off on May 15, 2013, New Residential treated the 21.5 million options issued on the spin-off date as a result of the conversion of Newcastle options as if they were granted on May 15, 2013 since no New Residential awards were outstanding prior to that date.

XML

INVESTMENTS IN CONSUMER LOAN EQUITY METHOD INVESTEES - SUMMARY OF INVESTMENTS (Details) (USD $) In Thousands, unless otherwise specified	3 Months Ended		6 Months Ended			6 Months Ended
	Jun. 30, 2013	Jun. 30, 2012	Jun. 30, 2013	Jun. 30, 2012	Dec. 31, 2012	Jun. 30, 2013 Consumer Loan Investees		Apr. 02, 2013 Consumer Loan Investees	Dec. 31, 2012 Consumer Loan Investees
Summarized financial information:
Consumer Loan Assets						$ 2,835,996
Other Assets						119,163
Debt						(2,018,486)	[1]
Other Liabilities						(620)
Equity						936,053
Investment in consumer loan equity method investees	280,816		280,816			280,816
Ownership percentage in equity method investees						30.00%		30.00%
Interest income						168,130
Other income (loss)						(24,590)
Provision for finance receivable losses						(554)
Other expenses						(22,441)
Net income						120,545
New Reisdential's equity in net income	$ 36,164		$ 36,164			$ 36,164

[1] (A) Represents asset-back notes with an interest rate of 3.75% and a maturity of April 2021.Substantially all of the net cash flow generated by the Consumer Loan Companies is required to be used to pay down the these notes.When the balance of the outstanding notes is reduced to 50% of the outstanding UPB of the performing consumer loans, the equity holders of the Consumer Loan Companies will be entitled to receive, if the aggregate, 30% of the net cash flow of the Consumer Loan Companies on a periodic basis.

XML

Consolidated Statements of Income (Unaudited) (USD $) In Thousands, except Share data, unless otherwise specified	3 Months Ended		6 Months Ended
	Jun. 30, 2013	Jun. 30, 2012	Jun. 30, 2013	Jun. 30, 2012
Income Statement [Abstract]
Interest income	$ 22,999	$ 4,479	$ 39,190	$ 6,516
Interest expense	2,651		3,550
Net Interest Income	20,348	4,479	35,640	6,516
Impairment (Reversal)
Other-than-temporary impairment ("OTTI") on securities	(3,756)		(3,756)
Net interest income after impairment	16,592	4,479	31,884	6,516
Change in fair value of investments in excess mortgage servicing rights	41,833	3,523	43,691	4,739
Change in fair value of investments in excess mortgage servicing rights, equity method investees	20,127		21,096
Earnings from investments in consumer loans, equity method investee	36,164		36,164
Gain on settlement of securities	58		58
Other Income	98,182	3,523	101,009	4,739
Expenses
General and administrative expenses	602	1,266	3,321	1,677
Management fee allocated by Newcastle	1,809	262	4,134	416
Management fee to affiliate	2,263		2,263
Incentive compensation to affiliate	878		878
Total Expenses	5,552	1,528	10,596	2,093
Net Income	$ 109,222	$ 6,474	$ 122,297	$ 9,162
Income Per Share of Common Stock
Basic	$ 0.43	$ 0.03	$ 0.48	$ 0.04
Diluted	$ 0.42	$ 0.02	$ 0.47	$ 0.04
Weighted Average Number of Shares of Common Stock Outstanding
Basic	253,025,645	253,025,645	253,025,645	253,025,645
Diluted	256,659,488	253,025,645	254,852,605	253,025,645
Dividends Declared per Share of Common Stock	$ 0.07		$ 0.07

XML

INVESTMENTS IN EXCESS MORTGAGE SERVICING RIGHTS AT FAIR VALUE

6 Months Ended

Jun. 30, 2013

Investments In Excess Mortgage Servicing Rights At Fair Value

INVESTMENTS IN EXCESS MORTGAGE SERVICING RIGHTS AT FAIR VALUE

3.      INVESTMENTS IN EXCESS MORTGAGE SERVICING RIGHTS AT FAIR VALUE

Pool 1. On December 13, 2011, Newcastle announced the completion of the first co-investment between New Residential and Nationstar in Excess MSRs related to mortgage servicing rights acquired by Nationstar. New Residential invested approximately $44 million to acquire a 65% interest in the Excess MSRs on a portfolio of government-sponsored enterprise (“GSE”) residential mortgage loans with an outstanding principal balance of approximately $9.9 billion (“Pool 1”). Nationstar has co-invested on a pari passu basis with New Residential in 35% of the Excess MSRs and is the servicer of the loans, performing all servicing and advancing functions, and retaining the ancillary income, the servicing obligations and liabilities as the servicer. Under the terms of this investment, to the extent that any loans in the portfolio are refinanced by Nationstar, the resulting Excess MSRs are shared on a pro rata basis by New Residential and Nationstar, subject to certain limitations.

Pool 2. On June 5, 2012, Newcastle announced the completion of a co-investment between New Residential and Nationstar in Excess MSRs related to mortgage servicing rights Nationstar acquired from Bank of America. New Residential invested approximately $42 million to acquire a 65% interest in the Excess MSRs on a portfolio of residential mortgage loans with an outstanding principal balance of approximately $10.4 billion (“Pool 2”), comprised of loans in GSE pools. Nationstar has co-invested on a pari passu basis with New Residential in 35% of the Excess MSRs and is the servicer of the loans, performing all servicing and advancing functions, and retaining the ancillary income, servicing obligations and liabilities as the servicer. Under the terms of this investment, to the extent that any loans in the portfolio are refinanced by Nationstar, the resulting Excess MSRs are shared on a pro rata basis by New Residential and Nationstar, subject to certain limitations.

Pools 3, 4 and 5. On June 29, 2012, Newcastle announced the completion of a co-investment between New Residential and Nationstar in Excess MSRs related to mortgage servicing rights Nationstar acquired from Aurora Bank FSB, a subsidiary of Lehman Brothers Bancorp Inc. New Residential invested approximately $176.5 million to acquire a 65% interest in the Excess MSRs on a portfolio of residential mortgage loans with an outstanding principal balance of approximately $63.7 billion, comprised of approximately 75% non-conforming loans in private label securitizations and approximately 25% conforming loans in GSE pools. The portfolio is comprised of three pools: two GSE loan pools with outstanding principal balances of approximately $9.8 billion (“Pool 3”) and $6.3 billion (“Pool 4”), respectively, and a pool of non-conforming loans in private label securitizations with an outstanding principal balance of approximately $47.6 billion (“Pool 5”). Nationstar has co-invested on a pari passu basis with New Residential in 35% of the Excess MSRs and is the servicer of the loans, performing all servicing and advancing functions, and retaining the ancillary income, servicing obligations and liabilities as the servicer. Under the terms of this investment, to the extent that any loans in the portfolio are refinanced by Nationstar, the resulting Excess MSRs are shared on a pro rata basis by New Residential and Nationstar, subject to certain limitations.

Pool 11. On May 20, 2013, New Residential entered into an excess spread agreement with Nationstar to purchase for $2.4 million a two-thirds interest in the Excess MSRs on a portion of the loans in the pool which are eligible to be refinanced by a specific third party for a period of time, with Nationstar retaining the remaining one-third interest in the Excess MSRs and all servicing rights. After this period expires, Nationstar will have the ability to refinance all of the loans in the pool. See Note 6 for information on our other agreements with Nationstar with respect to Pool 11.

New Residential elected to record its investments in Excess MSRs at fair value pursuant to the fair value option for financial instruments in order to provide users of the financial statements with better information regarding the effects of prepayment risk and other market factors on the Excess MSRs.

The following is a summary of New Residential’s direct investments in Excess MSRs:

	June 30, 2013											Six Months Ended June 30, 2013
	Unpaid Principal Balance (“UPB”) of Underlying Mortgages		Amortized Cost Basis  (A)		Carrying Value (B)		Weighted Average Yield			Weighted Average Life (Years) (C)		Changes in Fair Value Recorded in Other  Income (D)
MSR Pool 1	$	7,593,438	$	28,120	$	39,147		12.5	%		4.9	$	5,290
MSR Pool 1 - Recapture Agreement		—		2,980		5,383		12.5	%		11.0		1,897
MSR Pool 2		8,570,405		31,629		37,339		12.5	%		5.1		4,666
MSR Pool 2 - Recapture Agreement		—		2,934		6,557		12.5	%		12.1		3,441
MSR Pool 3		8,380,524		25,351		33,183		12.5	%		4.8		4,976
MSR Pool 3 - Recapture Agreement		—		4,088		5,755		12.5	%		11.5		1,742
MSR Pool 4		5,381,133		10,205		13,176		12.5	%		4.6		1,952
MSR Pool 4 - Recapture Agreement		—		2,657		3,533		12.5	%		11.1		891
MSR Pool 5		39,989,031		99,530		121,102		12.5	%		5.5		19,594
MSR Pool 5 - Recapture Agreement		—		8,454		3,854		12.5	%		12.8		(758	)
MSR Pool 11 - Recapture Agreement		—		2,391		2,391		12.5	%		—		—
	$	69,914,531	$	218,339	$	271,420		12.5	%		5.8	$	43,691

(A)	The amortized cost basis of the Recapture Agreements is determined based on the relative fair values of the Recapture Agreements and related Excess MSRs at the time they were acquired.
(B)	Carrying Value represents the fair value of the pools or Recapture Agreements, as applicable.
(C)	Weighted Average Life represents the weighted average expected timing of the receipt of expected cash flows for this investment.
(D)	The portion of the change in fair value of the Recapture Agreements relating to loans recaptured to date is reflected in the respective pool.

The table below summarizes the geographic distribution of the underlying residential mortgage loans of the direct investments in Excess MSRs at June 30, 2013:

State Concentration	Percentage of Total Outstanding (A)
California		31.5	%
Florida		10.1	%
New York		4.5	%
Washington		4.3	%
Arizona		3.8	%
Texas		3.6	%
Maryland		3.5	%
Colorado		3.5	%
New Jersey		3.2	%
Virginia		3.1	%
Other U.S.		28.9	%
		100.0	%

(A) Based on the information provided by the loan servicer as of June 30, 2013.

Geographic concentrations of investments expose New Residential to the risk of economic downturns within the relevant states. Any such downturn in a state where New Residential holds significant investments could affect the underlying borrower’s ability to make mortgage payments and therefore could have a meaningful, negative impact on the Excess MSRs.

XML

INVESTMENTS IN EXCESS MORTGAGE SERVICING RIGHTS AT FAIR VALUE (Tables)

6 Months Ended

Jun. 30, 2013

Investments In Excess Mortgage Servicing Rights At Fair Value Tables

Schedule of direct investment in Excess Mortgage Servicing Rights (MSRs)

The following is a summary of New Residential’s direct investments in Excess MSRs:

	June 30, 2013											Six Months Ended June 30, 2013
	Unpaid Principal Balance (“UPB”) of Underlying Mortgages		Amortized Cost Basis  (A)		Carrying Value (B)		Weighted Average Yield			Weighted Average Life (Years) (C)		Changes in Fair Value Recorded in Other  Income (D)
MSR Pool 1	$	7,593,438	$	28,120	$	39,147		12.5	%		4.9	$	5,290
MSR Pool 1 - Recapture Agreement		—		2,980		5,383		12.5	%		11.0		1,897
MSR Pool 2		8,570,405		31,629		37,339		12.5	%		5.1		4,666
MSR Pool 2 - Recapture Agreement		—		2,934		6,557		12.5	%		12.1		3,441
MSR Pool 3		8,380,524		25,351		33,183		12.5	%		4.8		4,976
MSR Pool 3 - Recapture Agreement		—		4,088		5,755		12.5	%		11.5		1,742
MSR Pool 4		5,381,133		10,205		13,176		12.5	%		4.6		1,952
MSR Pool 4 - Recapture Agreement		—		2,657		3,533		12.5	%		11.1		891
MSR Pool 5		39,989,031		99,530		121,102		12.5	%		5.5		19,594
MSR Pool 5 - Recapture Agreement		—		8,454		3,854		12.5	%		12.8		(758	)
MSR Pool 11 - Recapture Agreement		—		2,391		2,391		12.5	%		—		—
	$	69,914,531	$	218,339	$	271,420		12.5	%		5.8	$	43,691

(A)	The amortized cost basis of the Recapture Agreements is determined based on the relative fair values of the Recapture Agreements and related Excess MSRs at the time they were acquired.
(B)	Carrying Value represents the fair value of the pools or Recapture Agreements, as applicable.
(C)	Weighted Average Life represents the weighted average expected timing of the receipt of expected cash flows for this investment.
(D)	The portion of the change in fair value of the Recapture Agreements relating to loans recaptured to date is reflected in the respective pool.

Summary of the geographic distribution of the underlying residential mortgage loans of the direct investment in Excess MSRs

The table below summarizes the geographic distribution of the underlying residential mortgage loans of the direct investments in Excess MSRs at June 30, 2013:

State Concentration	Percentage of Total Outstanding (A)
California		31.5	%
Florida		10.1	%
New York		4.5	%
Washington		4.3	%
Arizona		3.8	%
Texas		3.6	%
Maryland		3.5	%
Colorado		3.5	%
New Jersey		3.2	%
Virginia		3.1	%
Other U.S.		28.9	%
		100.0	%

(A) Based on the information provided by the loan servicer as of June 30, 2013.

XML

EQUITY AND EARNINGS PER SHARE - OUTSTANDING OPTIONS (Details) (USD $)	May 15, 2013
Stock Options outstanding	21,459,275
Strike Price	$ 5.35
Options - Strike Price 10.91
Stock Options outstanding	116,380
Strike Price	$ 10.91
Maturity Date	Jul. 16, 2013
Options - Strike Price 12.28
Stock Options outstanding	304,604
Strike Price	$ 12.28
Maturity Date	Dec. 01, 2013
Options - Strike Price 14.17
Stock Options outstanding	328,350
Strike Price	$ 14.17
Maturity Date	Jan. 09, 2014
Options - Strike Price 13.86
Stock Options outstanding	343,275
Strike Price	$ 13.86
Maturity Date	May 25, 2014
Options - Strike Price 16.95
Stock Options outstanding	162,500
Strike Price	$ 16.95
Maturity Date	Nov. 22, 2014
Options - Strike Price 15.97
Stock Options outstanding	330,000
Strike Price	$ 15.97
Maturity Date	Jan. 12, 2015
Options - Strike Price 16.68
Stock Options outstanding	2,000
Strike Price	$ 16.68
Maturity Date	Aug. 01, 2015
Options - Strike Price 15.87
Stock Options outstanding	170,000
Strike Price	$ 15.87
Maturity Date	Nov. 01, 2016
Options - Strike Price 16.90
Stock Options outstanding	242,000
Strike Price	$ 16.90
Maturity Date	Jan. 23, 2017
Options - Strike Price 14.96
Stock Options outstanding	456,000
Strike Price	$ 14.96
Maturity Date	Apr. 11, 2017
Options - Strike Price 3.29
Stock Options outstanding	1,676,833
Strike Price	$ 3.29
Maturity Date	Mar. 29, 2021
Options - Strike Price 2.49
Stock Options outstanding	2,539,833
Strike Price	$ 2.49
Maturity Date	Sep. 27, 2021
Options - Strike Price 2.74
Stock Options outstanding	2,000
Strike Price	$ 2.74
Maturity Date	Dec. 20, 2021
Options - Strike Price 3.41
Stock Options outstanding	1,897,500
Strike Price	$ 3.41
Maturity Date	Apr. 03, 2021
Options - Strike Price 3.67
Stock Options outstanding	2,300,000
Strike Price	$ 3.67
Maturity Date	May 21, 2022
Options - Strike Price 3.67
Stock Options outstanding	2,530,000
Strike Price	$ 3.67
Maturity Date	Jul. 31, 2022
Options - Strike Price 5.12
Stock Options outstanding	5,750,000
Strike Price	$ 5.12
Maturity Date	Jan. 11, 2023
Options - Strike Price 5.74
Stock Options outstanding	2,300,000
Strike Price	$ 5.74
Maturity Date	Feb. 15, 2023
Options - Strike Price 6.79
Stock Options outstanding	8,000
Strike Price	$ 6.79
Maturity Date	Jun. 02, 2023

XML

INVESTMENTS IN CONSUMER LOAN EQUITY METHOD INVESTEES (Details Narrative) (USD $) In Thousands, unless otherwise specified				0 Months Ended		6 Months Ended
	Jun. 30, 2013 MSRs	Apr. 02, 2013 Affilate of Blackstone Tactical Opportunities Advisors LLC	Apr. 02, 2013 Springleaf Finance, Inc.	Apr. 02, 2013 Consumer Loan Investees Integer	Jun. 30, 2013 Consumer Loan Investees	Jun. 30, 2013 Consumer Loan Investees Asset Backed Notes	Jun. 30, 2013 Excess Mortgage Servicing Rights Investees	Jul. 18, 2013 Excess Mortgage Servicing Rights Investees MSRs	Jul. 15, 2013 Excess Mortgage Servicing Rights Investees MSRs	Jul. 02, 2013 Excess Mortgage Servicing Rights Investees MSRs	Jun. 30, 2013 Excess Mortgage Servicing Rights Investees MSRs
Unpaid principal balance of underlying loans	$ 69,914,531			$ 4,200,000	$ 3,675,979			$ 34,000,000	$ 4,000,000	$ 43,000,000	$ 83,864,810
Number of loans in portfolio				400,000
Acquisitions of investments in consumer loan equity method investees				250,000
Ownership percentage in equity method investees				30.00%	30.00%		50.00%		4.20%	45.00%
Percentage of portfolio co-invested by other parties		23.00%	47.00%	70.00%
Purchase price of portfolio financed by asset-backed notes				2,200,000
Purchase price of portfolio				$ 3,000,000
Interest Rate						3.75%
Maturity Date						Apr. 30, 2021
Percentage of UPB of loans against outstanding debt where cash can be released						50.00%

XML

COMMITMENTS AND CONTINGENCIES

6 Months Ended

Jun. 30, 2013

Commitments and Contingencies Disclosure [Abstract]

COMMITMENTS AND CONTINGENCIES

11.      COMMITMENTS AND CONTINGENCIES

Litigation – New Residential may, from time to time, be a defendant in legal actions from transactions conducted in the ordinary course of business. As of June 30, 2013, New Residential is not subject to any material litigation, individually or in the aggregate, nor, to management’s knowledge, is any material litigation currently threatened against New Residential.

Indemnifications – In the normal course of business, New Residential and its subsidiaries enter into contracts that contain a variety of representations and warranties and that provide general indemnifications. New Residential’s maximum exposure under these arrangements is unknown as this would involve future claims that may be made against New Residential that have not yet occurred. However, based on Newcastle’s and its own experience, New Residential expects the risk of material loss to be remote.

Capital Commitments – As of June 30, 2013, New Residential had outstanding capital commitments related to investments in joint ventures in connection with the acquisition of Excess MSRs. See Notes 6 and 15, respectively, for a description of these commitments.

XML

INVESTMENT IN RESIDENTIAL MORTGAGE LOANS (Details Narrative) (USD $) In Thousands, unless otherwise specified	Jun. 30, 2013	Feb. 27, 2013	Dec. 31, 2012
Residential mortgage loans, held-for-investment	$ 33,636
Reverse Mortgage Loans
Percentage of Investment co-owned by Nationstar		30.00%
Percentage of Investment owned by New Residential		70.00%
Outstanding face amount	56,730		83,000
Residential mortgage loans, held-for-investment		$ 35,000

XML

DEBT OBLIGATIONS (Details) (USD $) In Thousands, unless otherwise specified	6 Months Ended
	Jun. 30, 2013
Weighted average life (years)	3 years 4 months 24 days
Collateral
Weighted average life (years)	3 years 6 months
Outstanding Face Amount of Collateral	$ 1,967,197
Amortized Cost Basis of Collateral	1,724,321
Carrying Value of Collateral	1,742,864
Agency RMBS Repurchase Agreements
Month Issued	Various	[1],[2]
Debt face amount	1,061,250	[1],[2]
Carrying value	1,061,250	[1],[2]
Final stated maturity	Jul. 01, 2013	[1],[2],[3]
Weighted average funding cost	0.39%	[1],[2]
Weighted average life (years)	0 years 1 month 6 days
Agency RMBS Repurchase Agreements | Collateral
Weighted average life (years)	3 years 2 months 12 days
Outstanding Face Amount of Collateral	1,059,950
Amortized Cost Basis of Collateral	1,134,190
Carrying Value of Collateral	1,129,786
Non-agency RMBS Repurchase Agreements
Month Issued	Various	[1],[4]
Debt face amount	413,088	[1],[4]
Carrying value	413,088	[1],[4]
Final stated maturity	Jul. 01, 2013	[1],[3],[4]
Weighted average funding cost	20.30%	[1],[4]
Weighted average life (years)	0 years 1 month 6 days
Non-agency RMBS Repurchase Agreements | Collateral
Weighted average life (years)	3 years 9 months 18 days
Outstanding Face Amount of Collateral	907,247
Amortized Cost Basis of Collateral	590,131
Carrying Value of Collateral	613,078
Total Repurchase Agreements
Debt face amount	1,474,338	[1]
Carrying value	$ 1,474,338	[1]
Weighted average funding cost	0.85%	[1]
Weighted average life (years)	0 years 1 month 6 days

[1] (A) These repurchase agreements had approximately $0.5 million of associated accrued interest payable at June 30, 2013.

[2] (B) The counterparties of these repurchase agreements are Goldman Sachs $357.8 million, Barclays $266.1 million, Nomura $210.2 million, Citi $138.4 million, Morgan Stanley $65.8 million and Bank of America $23.0 million.

[3] (D) All of these repurchase agreements were renewed or refinanced subsequent to June 30, 2013.

[4] (C) The counterparties of these repurchase agreements are Credit Suisse $267.4 million, Barclays $97.9 million, and Royal Bank of Canada $47.7 million.

XML

INVESTMENTS IN EXCESS MORTGAGE SERVICING RIGHTS AT FAIR VALUE - GEOGRAPHIC DISTRIBUTION (Details 1) (MSRs)	Jun. 30, 2013
Total outstanding (percent)	100.00%	[1]
California
Total outstanding (percent)	31.50%	[1]
Florida
Total outstanding (percent)	10.10%	[1]
New York
Total outstanding (percent)	4.50%	[1]
Washington
Total outstanding (percent)	4.30%	[1]
Arizona
Total outstanding (percent)	3.80%	[1]
Texas
Total outstanding (percent)	3.60%	[1]
Maryland
Total outstanding (percent)	3.50%	[1]
Colorado
Total outstanding (percent)	3.50%	[1]
New Jersey
Total outstanding (percent)	3.20%	[1]
Virginia
Total outstanding (percent)	3.10%	[1]
Other US Locations
Total outstanding (percent)	28.90%	[1]

[1] (A) Based on the information provided by the loan servicer as of June 30, 2013.

XML

INVESTMENTS IN EXCESS MORTGAGE SERVICING RIGHTS EQUITY METHOD INVESTEES (Tables)

6 Months Ended

Jun. 30, 2013

Investments In Excess Mortgage Servicing Rights Equity Method Investees Tables

Schedule of investments in excess mortgage servicing rights equity method investees

The following tables summarize the investments in equity method investees held by New Residential at June 30, 2013:

	June 30, 2013
Excess MSR Assets	$	351,863
Other Assets (A)		22,394
Debt		—
Other Liabilities		(7,951	)
Equity	$	366,306
New Residential’s Investment	$	183,153
New Residential’s Ownership		50.0	%

(A) Includes $20.8 million of deposits related to investments which have not closed at June 30, 2013.

	Six Months Ended  June 30, 2013
Interest Income	$	13,756
Other Income		31,374
Expenses		(2,938	)
Net Income	$	42,192

Schedule of Excess Mortgage Servicing Rights (MSRs) investments made through equity method investees

The following is a summary of New Residential’s Excess MSR investments made through equity method investees:

	June 30, 2013
	Unpaid Principal Balance		Investee  Interest in  Excess MSR			New Residential Interest in Investees			Amortized Cost Basis (A)		Carrying Value (B)		Weighted Average Yield			Weighted Average Life (Years) (C)
MSR Pool 6	$	11,149,355		66.7	%		50.0	%	$	40,027	$	44,139		12.5	%		4.8
MSR Pool 6 - Recapture Agreement		—		66.7	%		50.0	%		10,683		13,284		12.5	%		10.7
MSR Pool 7		34,480,698		66.7	%		50.0	%		104,057		112,946		12.5	%		5.1
MSR Pool 7 - Recapture Agreement		—		66.7	%		50.0	%		22,962		25,965		12.5	%		12.0
MSR Pool 8		15,417,544		66.7	%		50.0	%		56,180		57,960		12.5	%		5.0
MSR Pool 8 - Recapture Agreement		—		66.7	%		50.0	%		12,928		14,103		12.5	%		11.7
MSR Pool 11		22,817,213		66.7	%		50.0	%		51,033		55,797		12.5	%		5.3
MSR Pool 11 - Recapture Agreement		—		66.7	%		50.0	%		23,459		27,669		12.5	%		9.9
	$	83,864,810							$	321,329	$	351,863		12.5	%		6.4

(A)	Represents the amortized cost basis of the equity method investees in which New Residential holds a 50% interest. The amortized cost basis of the Recapture Agreements is determined based on the relative fair values of the Recapture Agreements and related Excess MSRs at the time they were acquired.
(B)	Represents the carrying value of the Excess MSRs held in equity method investees, in which New Residential holds a 50% interest. Carrying value represents the fair value of the pools or Recapture Agreements, as applicable.
(C)	The weighted average life represents the weighted average expected timing of the receipt of cash flows of each investment.

Summary of the geographic distribution of the underlying residential mortgage loans of Excess MSRs made through equity method investees

The table below summarizes the geographic distribution of the underlying residential mortgage loans of the Excess MSR investments made through equity method investees at June 30, 2013:

State Concentration	Percentage of Total Outstanding (A)
California		13.6	%
Florida		8.3	%
Georgia		5.8	%
Texas		5.6	%
New York		5.5	%
Illinois		4.5	%
Massachusetts		3.5	%
New Jersey		3.3	%
Washington		3.0	%
Virginia		3.0	%
Other U.S.		44.0	%
		100.0	%

(A)  Based on the information provided by the loan servicer as of June 30, 2013.

XML

INVESTMENT IN RESIDENTIAL MORTGAGE LOANS (Tables)

6 Months Ended

Jun. 30, 2013

Investment In Residential Mortgage Loans Tables

Schedule of Residential Mortgage Loans

The following is a summary of residential mortgage loans at June 30, 2013, all of which are classified as held for investment:

Loan Type	Outstanding Face Amount		Carrying Value		Loan Count		Wtd. Avg. Yield			Wtd. Avg. Coupon (A)			Wtd. Avg. Life (Years) (B)		Floating Rate Loans as a % of Face Amount			Delinquent Face Amount
Reverse Mortgage Loans	$	56,730	$	33,636		328		10.6	%		5.1	%		4.1		20.7	%		N/A

(A)	Represents the stated interest rate on the loans.  Accrued interest on reverse mortgage loans is generally added to the principal balance and paid when the loan is resolved.
(B)	The weighted average life is based on the expected timing of the receipt of cash flows.

Schedule of Activity in Carrying Value of Residential Mortgage Loans

Activities related to the carrying value of residential mortgage loans are as follows:

	For the six months ended June 30, 2013
Balance at December 31, 2012	$	—
Purchases/additional fundings		35,138
Proceeds from repayments		(2,686	)
Accretion of loan discount and other amortization		1,184
Balance at June 30, 2013	$	33,636

XML

INVESTMENT IN RESIDENTIAL MORTGAGE LOANS - RESIDENTIAL MORTGAGE LOANS (Details) (USD $) In Thousands, unless otherwise specified	6 Months Ended
	Jun. 30, 2013 Integer		Dec. 31, 2012
Weighted average yield	26.50%	[1]
Weighted average coupon	2.12%	[1]
Weighted average life (years)	3 years 4 months 24 days
Reverse Mortgage Loans
Outstanding face amount	$ 56,730		$ 83,000
Carrying value	$ 33,636
Loan count	328
Weighted average yield	10.60%
Weighted average coupon	5.10%	[2]
Weighted average life (years)	4 years 1 month 6 days	[3]
Floating rate loans as a percent of face amount	20.70%

[1] (G) The total outstanding face amount was $ 18.4 million for fixed rate securities and $ 1.97 billion for floating rate securities.

[2] (A) Represents the stated interest rate on the loans.Accrued interest on reverse mortgage loans is generally added to the principal balance and paid when the loan is resolved.

[3] (A) The weighted average life is based on the expected timing of the receipt of cash flows.

XML

RECENT ACTIVITIES (Tables)

6 Months Ended

Jun. 30, 2013

Recent Activities Tables

Schedule of maturities of repurchase agreements

The financing bears interest at LIBOR plus an applicable margin as stated below:

Monthly Payment Date	Applicable Margin
August 2013 through October 2013		2.25	%
November 2013 through January 2014		2.50	%
February 2014 through April 2014		3.00	%
May 2014 through August 2014		3.50	%

XML

INVESTMENTS IN REAL ESTATE SECURITIES - AVAILABLE FOR SALE (Details) (USD $) In Thousands, unless otherwise specified	6 Months Ended
	Jun. 30, 2013 Integer		Dec. 31, 2012
Outstanding face amount	$ 1,987,853	[1]
Amortized cost basis	1,740,025	[1]
Gains - gross unrealized	34,716	[1]
Losses - gross unrealized	(15,502)	[1]
Carrying value	1,759,239	[1],[2]	289,756
Number of securities	164	[1]
Weighted average rating	BBB	[1],[3]
Weighted average coupon	2.12%	[1]
Weighted average yield	26.50%	[1]
Weighted average life (years)	3 years 4 months 24 days
Agency RMBS
Outstanding face amount	1,059,950	[4],[5]
Amortized cost basis	1,134,190	[4],[5]
Gains - gross unrealized	1,430	[4],[5]
Losses - gross unrealized	(5,834)	[4],[5]
Carrying value	1,129,786	[2],[4],[5]
Number of securities	66	[4],[5]
Weighted average rating	AAA	[3],[4],[5]
Weighted average coupon	33.00%	[4],[5]
Weighted average yield	14.70%	[4],[5]
Weighted average life (years)	3 years 2 months 12 days	[4],[5],[6]
Non-Agency RMBS
Outstanding face amount	927,903
Amortized cost basis	605,835
Gains - gross unrealized	33,286
Losses - gross unrealized	(9,668)
Carrying value	$ 629,453	[2]
Number of securities	98
Weighted average rating	CC	[3]
Weighted average coupon	0.77%
Weighted average yield	48.70%
Weighted average life (years)	3 years 9 months 18 days
Principal Subordination - Weighted Average	6.70%	[7]

[1] (G) The total outstanding face amount was $ 18.4 million for fixed rate securities and $ 1.97 billion for floating rate securities.

[2] (A) Fair value, which is equal to carrying value for all securities. See Note 9 regarding the estimation of fair value.

[3] (B) Represents the weighted average of the ratings of all securities in each asset type, expressed as an S&P equivalent rating. For each security rated by multiple rating agencies, the lowest rating is used. Ratings provided were determined by third party rating agencies, represent the most recent credit ratings available as of the reporting date and may not be current.

[4] (E) Includes securities issued or guaranteed by U.S. Government agencies such as the Federal National Mortgage Association ("Fannie Mae") or the Federal Home Loan Mortgage Corporation ("Freddie Mac").

[5] (F) Amortized cost basis and carrying value include principal receivable of $13.8 million.

[6] (C) The weighted average life is based on the timing of expected principal reduction on the assets.

[7] (D) Percentage of the outstanding face amount of securities and residual interests that is subordinate to New Residential?s investments.

XML

INVESTMENTS IN EXCESS MORTGAGE SERVICING RIGHTS EQUITY METHOD INVESTEES - SUMMARY OF INVESTMENTS (Details) (USD $) In Thousands, unless otherwise specified			6 Months Ended
	Jun. 30, 2013	Dec. 31, 2012	Jun. 30, 2013 Excess Mortgage Servicing Rights Investees
Summarized financial information:
MSR Assets			$ 351,863
Other Assets			22,394	[1]
Debt
Other Liabilities			(7,951)
Equity			366,306
Investments in equity method investees at fair value	183,153		183,153
Ownership percentage in equity method investees			50.00%
Interest income			13,756
Other income (loss)			31,374
Expenses			(2,938)
Net income			$ 42,192

[1] (A) Includes $20.8 million of deposits related to investments which have not closed at June 30, 2013.

XML

EQUITY AND EARNINGS PER SHARE (Tables)

6 Months Ended

Jun. 30, 2013

Equity And Earnings Per Share Tables

Schedule of outstanding options

New Residential’s outstanding options at June 30, 2013 consisted of the following:

	Number of Options		Strike Price		Maturity Date
		116,380	$	10.91	07/16/13
		304,604		12.28	12/01/13
		328,350		14.17	01/09/14
		343,275		13.86	05/25/14
		162,500		16.95	11/22/14
		330,000		15.97	01/12/15
		2,000		16.68	08/01/15
		170,000		15.87	11/01/16
		242,000		16.90	01/23/17
		456,000		14.96	04/11/17
		1,676,833		3.29	03/29/21
		2,539,833		2.49	09/27/21
		2,000		2.74	12/20/21
		1,897,500		3.41	04/03/21
		2,300,000		3.67	05/21/22
		2,530,000		3.67	07/31/22
		5,750,000		5.12	01/11/23
		2,300,000		5.74	02/15/23
		8,000		6.79	06/02/23
Total/WA		21,459,275	$	5.35

As of June 30, 2013, New Residential’s outstanding options were summarized as follows:

Held by the manager	17,735,338
Issued to the Manager and subsequently transferred to certain of the Manager’s employees	3,711,937
Issued to the independent directors	12,000
Total	21,459,275

XML

FAIR VALUE OF FINANCIAL INSTRUMENTS - REAL ESTATE SECURITIES VALUATION (Details 5) (USD $) In Thousands, unless otherwise specified	Jun. 30, 2013
Outstanding face amount	$ 1,987,853	[1]
Amortized cost basis	1,740,025	[1]
Total Fair Value	1,759,239
Multiple Quotes
Total Fair Value	1,759,239	[2]
Non-Agency RMBS
Outstanding face amount	927,903
Amortized cost basis	605,835
Total Fair Value	629,453
Non-Agency RMBS | Multiple Quotes | Level 3 Inputs
Total Fair Value	629,453	[2]
Agency RMBS
Outstanding face amount	1,059,950	[3],[4]
Amortized cost basis	1,134,190	[3],[4]
Total Fair Value	1,129,786
Agency RMBS | Multiple Quotes | Fair Value, Inputs, Level 2
Total Fair Value	$ 1,129,786	[2]

[1] (G) The total outstanding face amount was $ 18.4 million for fixed rate securities and $ 1.97 billion for floating rate securities.

[2] (A) Management generally obtained pricing service quotations or broker quotations from two sources, one of which was generally the seller (the party that sold New Residential the security). Management selected one of the quotes received as being most representative of the fair value and did not use an average of the quotes. Even if New Residential receives two or more quotes on a particular security that come from non-selling brokers or pricing services, it does not use an average because management believes using an actual quote more closely represents a transactable price for the security than an average level. Furthermore, in some cases there is a wide disparity between the quotes New Residential receives. Management believes using an average of the quotes in these cases would not represent the fair value of the asset. Based on New Residential?s own fair value analysis, management selects one of the quotes which is believed to more accurately reflect fair value. New Residential never adjusts quotes receiv

[3] (E) Includes securities issued or guaranteed by U.S. Government agencies such as the Federal National Mortgage Association ("Fannie Mae") or the Federal Home Loan Mortgage Corporation ("Freddie Mac").

[4] (F) Amortized cost basis and carrying value include principal receivable of $13.8 million.

XML

RECLASSIFICATION FROM ACCUMULATED OTHER COMPREHENSIVE INCOME INTO NET INCOME (Details) (USD $) In Thousands, unless otherwise specified	3 Months Ended		6 Months Ended
	Jun. 30, 2013	Jun. 30, 2012	Jun. 30, 2013	Jun. 30, 2012
Net realized gain (loss) on securities
Gain on settlement of securities			$ (58)
Reclassification of net realized (gain) loss on securities into earnings	3,698		3,698
Gain on settlement of securities
Net realized gain (loss) on securities
Gain on settlement of securities	(58)		(58)
Other-Than-Temporary Investment
Net realized gain (loss) on securities
Impairment	$ 3,756		$ 3,756

XML

FAIR VALUE OF FINANCIAL INSTRUMENTS - INVESTMENTS IN EQUITY METHOD INVESTEES LEVEL 3 (Details 4) (USD $) In Thousands, unless otherwise specified	3 Months Ended			6 Months Ended
	Jun. 30, 2013		Jun. 30, 2012	Jun. 30, 2013		Jun. 30, 2012
Investments in equity method investees at fair value
Distributions of earnings from equity method investees				(4,822)
Change in fair value of investments in equity method investees	20,127			21,096
Investments in equity method investees at fair value	183,153			183,153
Recurring Basis | Level 3 Inputs
Investments in equity method investees at fair value
Contributions to equity method investees				178,866
Distributions of earnings from equity method investees				(4,822)
Distributions of capital from equity method investees				(11,987)
Change in fair value of investments in equity method investees				21,096
Investments in equity method investees at fair value	$ 183,153	[1]		$ 183,153	[1]

[1] (A) The notional amount represents the total unpaid principal balance of the mortgage loans underlying the Excess MSRs. Generally, New Residential does not receive an excess mortgage servicing amount on nonperforming loans.

XML

INVESTMENTS IN REAL ESTATE SECURITIES - CREDIT QUALITY (Details 4) (USD $) In Thousands, unless otherwise specified	Jun. 30, 2013	Dec. 31, 2012
Investments In Real Estate Securities - Credit Quality Details 4
Real estate securities acquired with credit quality deterioration, face amount	$ 771,682	$ 342,013
Real estate securities acquired with credit quality deterioration, carrying value	$ 495,872	$ 212,129

XML

EQUITY AND EARNINGS PER SHARE (Details Narrative) (USD $)	3 Months Ended		6 Months Ended
	Jun. 30, 2013	Jun. 30, 2012	Jun. 30, 2013	Jun. 30, 2012	May 15, 2013	May 06, 2013	Apr. 29, 2013
Equity And Earnings Per Share Details Narrative
Common stock, par value	$ 0.01		$ 0.01				$ 0.01
Common stock, shares authorized	2,000,000,000		2,000,000,000				2,000,000,000
Preferred stock, par value							$ 0.01
Preferred stock, shares authorized							100,000,000
Common stock, shares outstanding	253,025,645		253,025,645			253,025,645
Dividend declared per share	$ 0.07		$ 0.07
Shares reserved for options					30,000,000
Yearly increase in number of shares available for options (percentage)					10.00%
Threshold percentage for options that may be issued to the Manager					10.00%
Dilutive Common Stock Equivalents	3,633,843		1,826,960

XML

INVESTMENTS OF REAL ESTATE SECURITIES (Tables)

6 Months Ended

Jun. 30, 2013

Investments Of Real Estate Securities Tables

Schedule of Real Estate Securities - available for sale

The following is a summary of New Residential’s real estate securities at June 30, 2013, all of which are classified as available-for-sale and are, therefore, reported at fair value with changes in fair value recorded in other comprehensive income.

					Gross Unrealized									Weighted Average
Asset Type	Outstanding Face Amount		Amortized Cost Basis		Gains		Losses			Carrying Value (A)		Number of Securities		Rating (B)	Coupon			Yield			Life (Years) (C)		Principal Subordination (D)
Agency ARM RMBS (E) (F)	$	1,059,950	$	1,134,190	$	1,430	$	(5,834	)	$	1,129,786		66	AAA		3.30	%		1.47	%		3.2		N/A
Non-Agency RMBS		927,903		605,835		33,286		(9,668	)		629,453		98	CC		0.77	%		4.87	%		3.8		6.7	%
Total/Weighted Average (G)	$	1,987,853	$	1,740,025	$	34,716	$	(15,502	)	$	1,759,239		164	BBB		2.12	%		2.65	%		3.4

(A)	Fair value, which is equal to carrying value for all securities. See Note 9 regarding the estimation of fair value.
(B)	Represents the weighted average of the ratings of all securities in each asset type, expressed as an S&P equivalent rating. For each security rated by multiple rating agencies, the lowest rating is used. Ratings provided were determined by third party rating agencies, represent the most recent credit ratings available as of the reporting date and may not be current.
(C)	The weighted average life is based on the timing of expected principal reduction on the assets.
(D)	Percentage of the outstanding face amount of securities and residual interests that is subordinate to New Residential’s investments.
(E)	Includes securities issued or guaranteed by U.S. Government agencies such as the Federal National Mortgage Association (“Fannie Mae”) or the Federal Home Loan Mortgage Corporation (“Freddie Mac”).
(F)	Amortized cost basis and carrying value include principal receivable of $13.8 million.
(G)	The total outstanding face amount was $ 18.4 million for fixed rate securities and $ 1.97 billion for floating rate securities.

Schedule of Real Estate Securities in an Unrealized Loss Position

The following table summarizes New Residential’s securities in an unrealized loss position as of June 30, 2013.

			Amortized Cost Basis							Gross Unrealized									Weighted Average
Securities in an Unrealized Loss Position	Outstanding Face Amount		Before Impairment		Other-Than- Temporary  Impairment (A)			After Impairment		Gains		Losses			Carrying Value		Number of Securities		Rating	Coupon			Yield			Life (Years)
Less than Twelve Months	$	1,183,118	$	1,104,946	$	(3,429	)	$	1,101,517	$	—	$	(15,485	)	$	1,086,032		79	BBB		2.51	%		1.83	%		3.5
Twelve or More Months		6,798		7,447		(40	)		7,407		—		(17	)		7,390		1	AAA		2.76	%		0.93	%		4.2
Total/WA	$	1,189,916	$	1,112,393	$	(3,469	)	$	1,108,924	$	—	$	(15,502	)	$	1,093,422		80	BBB		2.51	%		1.82	%		3.5

(A) Other than temporary impairment was recorded in connection with unrealized losses at the time of spin-off as Newcastle did not have the intent and ability to hold the securities past May 15, 2013.  The losses were not recorded as the result of New Residential’s intent to sell the securities and are not the result of credit impairment.

Schedule of geographic distribution of collateral securing non-agency RMBS

The table below summarizes the geographic distribution of the collateral securing New Residential’s Non-Agency RMBS at June 30, 2013:

Geographic Location	Outstanding Face Amount		Percentage of Total Outstanding
Western U.S.	$	346,056		37.3	%
Northeastern U.S.		219,197		23.6	%
Southeastern U.S.		190,998		20.6	%
Midwestern U.S.		98,933		10.7	%
Southwestern U.S.		72,719		7.8	%
	$	927,903		100.0	%

Schedule of Real Estate Securities with a deteriorated credit quality rating

The following is the outstanding face amount and carrying value for securities, for which, as of the acquisition date, it was probable that New Residential would be unable to collect all contractually required payments, at December 31, 2012 and June 30, 2013:

	Outstanding Face Amount		Carrying Value
December 31, 2012	$	342,013	$	212,129
June 30, 2013	$	771,682	$	495,872

Schedule of accretable yield of real estate securities

The following is a summary of the changes in accretable yield for these securities:

	For the Six Months Ended June 30, 2013
Balance at December 31, 2012	$	90,077
Additions		76,263
Accretion		(9,706	)
Reclassifications from nonaccretable difference		23,679
Disposals		153
Balance at June 30, 2013	$	180,466

XML

Consolidated Statement of Changes in Stockholders' Equity (Unaudited) (USD $) In Thousands, except Share data	Common Stock	Additional Paid-In Capital	Retained Earnings	Accumulated Other Comprehensive Income (Loss)	Total
Equity, beginning at Dec. 31, 2012		$ 362,830		$ 15,526	$ 378,356
Common stock, shares - beginning at Dec. 31, 2012
Dividends declared			(17,712)		(17,712)
Capital contributions		893,466			893,466
Contributions in-kind		1,093,684			1,093,684
Capital distributions		(1,228,054)			(1,228,054)
Issuance of common stock	2,530	(2,530)
Issuance of common stock, shares	253,025,645				253,025,645
Net income		37,646	84,651		122,297
Other comprehensive income				3,688	3,688
Equity, ending at Jun. 30, 2013	$ 2,530	$ 1,157,042	$ 66,939	$ 19,214	$ 1,245,725
Common stock, shares - ending at Jun. 30, 2013	253,025,645				253,025,645

XML

GENERAL

6 Months Ended

Jun. 30, 2013

General

GENERAL

1.      GENERAL

New Residential Investment Corp. (formerly known as NIC MSR LLC) (together with its subsidiaries, “New Residential”) is a Delaware corporation that was formed as a limited liability company in September 2011 for the purpose of making real estate related investments and commenced operations on December 8, 2011. On December 20, 2012, New Residential was converted to a corporation. Newcastle Investment Corp. (“Newcastle”) was the sole stockholder of New Residential until the spin-off (Note 10), which was completed on May 15, 2013. Newcastle is listed on the New York Stock Exchange under the symbol “NCT.” As sole stockholder, Newcastle generally did not have any liability for the obligations of New Residential, except as described in Note 8.

Following the spin-off, New Residential is an independent publicly traded real estate investment trust (“REIT”) primarily focused on investing in residential mortgage related assets. New Residential is listed on the New York Stock Exchange under the symbol “NRZ”.

As of June 30, 2013, New Residential had acquired, or committed to acquire, directly and through equity method investees, excess mortgage servicing rights (“Excess MSRs”) on eleven pools of residential mortgage loans from Nationstar Mortgage LLC (“Nationstar”), a leading residential mortgage servicer. Furthermore, New Residential had acquired real estate securities, residential mortgage loans, and consumer loans.

New Residential intends to elect and qualify to be taxed as a REIT for U.S. federal income tax purposes for the tax year ending December 31, 2013. As such, New Residential 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 REIT taxable income to its stockholders by prescribed dates and complies with various other requirements.

New Residential has entered into a management agreement (the “Management Agreement”) with FIG LLC (the “Manager”), an affiliate of Fortress Investment Group LLC (“Fortress”), under which the Manager advises New Residential on various aspects of its business and manages its day-to-day operations, subject to the supervision of New Residential’s board of directors. For its services, the Manager is entitled to management fees and incentive compensation, both defined in, and in accordance with the terms of, the Management Agreement. For a further discussion of the Management Agreement, see Note 12. The Manager also manages Newcastle and investment funds that own a majority of Nationstar.

As of June 30, 2013, New Residential operated in the following business segments: (i) investments in Excess MSRs, (ii) investments in real estate securities and loans, (iii) investments in consumer loans and (iv) corporate.

The consolidated financial statements for periods prior to May 15, 2013 have been prepared on a spin-off basis from the consolidated financial statements and accounting records of Newcastle and reflect New Residential’s historical results of operations, financial position and cash flows, in accordance with U.S. GAAP. As presented in the Consolidated Statements of Cash Flows, New Residential did not have any cash balance during periods prior to April 5, 2013, which is the first date Newcastle contributed cash to New Residential. All of its cash activity occurred in Newcastle’s accounts during these periods. The consolidated financial statements for periods prior to May 15, 2013 do not necessarily reflect what New Residential’s consolidated results of operations, financial position and cash flows would have been had New Residential operated as an independent company prior to the spin-off.

Certain expenses of Newcastle, comprised primarily of a portion of its management fee, have been allocated to New Residential to the extent they were directly associated with New Residential for periods prior to the spin-off on May 15, 2013. The portion of the management fee allocated to New Residential prior to the spin-off represents the product of the management fee rate payable by Newcastle (1.5%) and New Residential’s gross equity, which management believes is a reasonable method for quantifying the expense of the services provided by the employees of the Manager to New Residential. The incremental cost of certain legal, accounting and other expenses related to New Residential’s operations prior to May 15, 2013 are reflected in the accompanying consolidated financial statements. New Residential and Newcastle do not share any expenses following the spin-off.

The accompanying consolidated financial statements and related notes of New Residential have been prepared in accordance with accounting principles generally accepted in the United States for interim financial reporting and the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, certain information and footnote disclosures normally included in financial statements prepared under U.S. generally accepted accounting principles have been condensed or omitted. In the opinion of management, all adjustments considered necessary for a fair presentation of New Residential’s financial position, results of operations and cash flows have been included and are of a normal and recurring nature. The operating results presented for interim periods are not necessarily indicative of the results that may be expected for any other interim period or for the entire year. These financial statements should be read in conjunction with New Residential’s consolidated financial statements for the year ended December 31, 2012 and notes thereto included in New Residential’s Registration Statement on Form 10 filed with the Securities and Exchange Commission. Capitalized terms used herein, and not otherwise defined, are defined in New Residential’s consolidated financial statements for the year ended December 31, 2012.

Recent Accounting Pronouncements

In February 2013, the FASB issued new guidance regarding the reporting of reclassifications out of accumulated other comprehensive income. The new guidance does not change current requirements for reporting net income or other comprehensive income in the financial statements. However, it requires companies to present the effects on the line items of net income of significant amounts reclassified out of accumulated OCI if the item reclassified is required to be reclassified to net income in its entirety during the same reporting period. Presentation should occur either on the face of the income statement where net income is presented or in the notes to the financial statements. New Residential has adopted this accounting standard and presents this information in Note 13.

The FASB has recently issued or discussed a number of proposed standards on such topics as consolidation, financial statement presentation, revenue recognition, financial instruments, hedging, and contingencies. Some of the proposed changes are significant and could have a material impact on New Residential’s reporting. New Residential has not yet fully evaluated the potential impact of these proposals, but will make such an evaluation as the standards are finalized.

XML

INVESTMENTS IN REAL ESTATE SECURITIES

6 Months Ended

Jun. 30, 2013

Investments In Real Estate Securities

INVESTMENTS IN REAL ESTATE SECURITIES

4.      INVESTMENTS IN REAL ESTATE SECURITIES

During 2013, New Residential acquired $547.5 million face amount of Non-Agency RMBS for approximately $362.4 million and $156.3 million face amount of Agency ARM RMBS for approximately $165.2 million net of sales.  In addition, Newcastle contributed $1.0 billion face amount of Agency ARM RMBS to New Residential during this period.

The following is a summary of New Residential’s real estate securities at June 30, 2013, all of which are classified as available-for-sale and are, therefore, reported at fair value with changes in fair value recorded in other comprehensive income.

					Gross Unrealized									Weighted Average
Asset Type	Outstanding Face Amount		Amortized Cost Basis		Gains		Losses			Carrying Value (A)		Number of Securities		Rating (B)	Coupon			Yield			Life (Years) (C)		Principal Subordination (D)
Agency ARM RMBS (E) (F)	$	1,059,950	$	1,134,190	$	1,430	$	(5,834	)	$	1,129,786		66	AAA		3.30	%		1.47	%		3.2		N/A
Non-Agency RMBS		927,903		605,835		33,286		(9,668	)		629,453		98	CC		0.77	%		4.87	%		3.8		6.7	%
Total/Weighted Average (G)	$	1,987,853	$	1,740,025	$	34,716	$	(15,502	)	$	1,759,239		164	BBB		2.12	%		2.65	%		3.4

(A)	Fair value, which is equal to carrying value for all securities. See Note 9 regarding the estimation of fair value.
(B)	Represents the weighted average of the ratings of all securities in each asset type, expressed as an S&P equivalent rating. For each security rated by multiple rating agencies, the lowest rating is used. Ratings provided were determined by third party rating agencies, represent the most recent credit ratings available as of the reporting date and may not be current.
(C)	The weighted average life is based on the timing of expected principal reduction on the assets.
(D)	Percentage of the outstanding face amount of securities and residual interests that is subordinate to New Residential’s investments.
(E)	Includes securities issued or guaranteed by U.S. Government agencies such as the Federal National Mortgage Association (“Fannie Mae”) or the Federal Home Loan Mortgage Corporation (“Freddie Mac”).
(F)	Amortized cost basis and carrying value include principal receivable of $13.8 million.
(G)	The total outstanding face amount was $ 18.4 million for fixed rate securities and $ 1.97 billion for floating rate securities.

Unrealized losses that are considered other than temporary are recognized currently in earnings.  During the six months ended June 30, 2013, New Residential recorded other-than-temporary impairment charges (“OTTI”) of $3.8 million with respect to real estate securities held prior to the spin-off on May 15, 2013.  Based on Newcastle management’s analysis of these securities, Newcastle determined it did not have the intent to hold the securities past May 15, 2013.  Any remaining unrealized losses on New Residential’s securities were primarily the result of changes in market factors, rather than issue-specific credit impairment.  New Residential performed analyses in relation to such securities, using management’s best estimate of their cash flows, which support its belief that the carrying values of such securities were fully recoverable over their expected holding period.  New Residential has no intent to sell, and is not more likely than not to be required to sell, these securities.

The following table summarizes New Residential’s securities in an unrealized loss position as of June 30, 2013.

			Amortized Cost Basis							Gross Unrealized									Weighted Average
Securities in an Unrealized Loss Position	Outstanding Face Amount		Before Impairment		Other-Than- Temporary  Impairment (A)			After Impairment		Gains		Losses			Carrying Value		Number of Securities		Rating	Coupon			Yield			Life (Years)
Less than Twelve Months	$	1,183,118	$	1,104,946	$	(3,429	)	$	1,101,517	$	—	$	(15,485	)	$	1,086,032		79	BBB		2.51	%		1.83	%		3.5
Twelve or More Months		6,798		7,447		(40	)		7,407		—		(17	)		7,390		1	AAA		2.76	%		0.93	%		4.2
Total/WA	$	1,189,916	$	1,112,393	$	(3,469	)	$	1,108,924	$	—	$	(15,502	)	$	1,093,422		80	BBB		2.51	%		1.82	%		3.5

(A) Other than temporary impairment was recorded in connection with unrealized losses at the time of spin-off as Newcastle did not have the intent and ability to hold the securities past May 15, 2013.  The losses were not recorded as the result of New Residential’s intent to sell the securities and are not the result of credit impairment.

The table below summarizes the geographic distribution of the collateral securing New Residential’s Non-Agency RMBS at June 30, 2013:

Geographic Location	Outstanding Face Amount		Percentage of Total Outstanding
Western U.S.	$	346,056		37.3	%
Northeastern U.S.		219,197		23.6	%
Southeastern U.S.		190,998		20.6	%
Midwestern U.S.		98,933		10.7	%
Southwestern U.S.		72,719		7.8	%
	$	927,903		100.0	%

New Residential evaluates the credit quality of its real estate securities, as of the acquisition date, for evidence of credit quality deterioration. As a result, New Residential identified a population of real estate securities for which it was determined that it was probable that New Residential would be unable to collect all contractually required payments. For securities acquired during the six months ended June 30, 2013, the face amount of these real estate securities was $472.7 million, with total expected cash flows of $375.2 million and a fair value of $298.9 million.

The following is the outstanding face amount and carrying value for securities, for which, as of the acquisition date, it was probable that New Residential would be unable to collect all contractually required payments, at December 31, 2012 and June 30, 2013:

	Outstanding Face Amount		Carrying Value
December 31, 2012	$	342,013	$	212,129
June 30, 2013	$	771,682	$	495,872

The following is a summary of the changes in accretable yield for these securities:

	For the Six Months Ended June 30, 2013
Balance at December 31, 2012	$	90,077
Additions		76,263
Accretion		(9,706	)
Reclassifications from nonaccretable difference		23,679
Disposals		153
Balance at June 30, 2013	$	180,466

XML

RECENT ACTIVITIES - PAYMENT AND MARGINS OF REPURCHASE AGREEMENTS (Details)	6 Months Ended
	Jun. 30, 2013
Repurchase Agreements Margin 2.25%
Monthly Payment Date	August 2013 through October 2013
Applicable Margin interest rate (above LIBOR)	2.25%
Repurchase Agreements Margin 2.50%
Monthly Payment Date	November 2013 through January 2014
Applicable Margin interest rate (above LIBOR)	2.50%
Repurchase Agreements Margin 3.00%
Monthly Payment Date	February 2014 through April 2014
Applicable Margin interest rate (above LIBOR)	3.00%
Repurchase Agreements Margin 3.50%
Monthly Payment Date	May 2014 through the Termination Date
Applicable Margin interest rate (above LIBOR)	3.50%

XML

SEGMENT REPORTING

6 Months Ended

Jun. 30, 2013

Segment Reporting [Abstract]

SEGMENT REPORTING

2.      SEGMENT REPORTING

New Residential conducts its business through the following segments: (i) investments in Excess MSRs, (ii) investments in real estate securities and loans, (iii) investments in consumer loans, and (iv) corporate. The corporate segment consists primarily of general and administrative expenses, the allocation of management fees by Newcastle until the spin-off on May 15, 2013, and the management fees and incentive compensation owed to the Manager by New Residential following the spin-off.

Summary financial data on New Residential’s segments is given below, together with a reconciliation to the same data for New Residential as a whole:

	Excess MSRs		Real Estate Securities and Loans		Consumer Loans		Corporate			Total
Three Months Ended June 30, 2013
Interest income	$	10,745	$	12,216	$	—	$	38		$	22,999
Interest expense		—		2,651		—		—			2,651
Net interest income		10,745		9,565		—		38			20,348
Impairment		—		3,756		—		—			3,756
Other income		61,960		58		36,164		—			98,182
Operating expenses		34		152		—		5,366			5,552
Net income (loss)	$	72,671	$	5,715	$	36,164	$	(5,328	)	$	109,222

	Excess MSRs		Real Estate Securities and Loans		Consumer Loans		Corporate			Total
Six Months Ended June 30, 2013
Interest income	$	20,780	$	18,372	$	—	$	38		$	39,190
Interest expense		—		3,550		—		—			3,550
Net interest income		20,780		14,822		—		38			35,640
Impairment		—		3,756		—		—			3,756
Other income		64,787		58		36,164		—			101,009
Operating expenses		96		152		1,951		8,397			10,596
Net income (loss)	$	85,471	$	10,972	$	34,213	$	(8,359	)	$	122,297

	Excess MSRs			Real Estate Securities and Loans			Consumer Loans		Corporate			Total
June 30, 2013
Investments	$	454,573		$	1,792,875		$	280,816	$	—		$	2,528,264
Cash and cash equivalents		—			—			—		209,699			209,699
Other assets		—			4,379			—		100			4,479
Total assets		454,573			1,797,254			280,816		209,799			2,742,442
Debt		—			(1,474,338	)		—		—			(1,474,338	)
Other liabilities		(67	)		(1,734	)		—		(20,578	)		(22,379	)
Total liabilities		(67	)		(1,476,072	)		—		(20,578	)		(1,496,717	)
GAAP book value	$	454,506		$	321,182		$	280,816	$	189,221		$	1,245,725
Investments in equity method investees	$	183,153		$	—		$	280,816	$	—		$	463,969

	Excess MSRs		Real Estate Securities and Loans		Consumer Loans		Corporate			Total
Three Months Ended June 30, 2012
Interest income	$	4,479	$	—	$	—	$	—		$	4,479
Interest expense		—		—		—		—			—
Net interest income		4,479		—		—		—			4,479
Other income		3,523		—		—		—			3,523
Operating expenses		761		—		—		767			1,528
Net income (loss)	$	7,241	$	—	$	—	$	(767	)	$	6,474

	Excess MSRs		Real Estate Securities and Loans		Consumer Loans		Corporate			Total
Six Months Ended June 30, 2012
Interest income	$	6,516	$	—	$	—	$	—		$	6,516
Interest expense		—		—		—		—			—
Net interest income		6,516		—		—		—			6,516
Other income		4,739		—		—		—			4,739
Operating expenses		1,147		—		—		946			2,093
Net income (loss)	$	10,108	$	—	$	—	$	(946	)	$	9,162

XML

INVESTMENTS IN REAL ESTATE SECURITIES - UNREALIZED LOSS POSITION (Details 1) (USD $) In Thousands, unless otherwise specified	6 Months Ended
	Jun. 30, 2013
Outstanding face amount	$ 1,987,853	[1]
Amortized cost basis	1,740,025	[1]
Weighted average rating	BBB	[1],[2]
Weighted average coupon	2.12%	[1]
Weighted average yield	26.50%	[1]
Weighted average life (years)	3 years 4 months 24 days
Securities in an Unrealized Loss Position Less than Twelve Months
Outstanding face amount	1,183,118
Before Impairment - Amortized Cost Basis	1,104,946
Other Than Temporary Impairment - Amortized Cost Basis	(3,429)	[3]
Amortized cost basis	1,101,517
Gross unrealized losses - less than twelve months	(15,485)
Carrying value - less than twelve months	1,086,032
Number of securities	79
Weighted average rating	BBB
Weighted average coupon	2.51%
Weighted average yield	18.30%
Weighted average life (years)	3 years 6 months
Securities in an Unrealized Loss Position Greater than Twelve Months
Outstanding face amount	6,798
Before Impairment - Amortized Cost Basis	7,447
Other Than Temporary Impairment - Amortized Cost Basis	(40)	[3]
Amortized cost basis	7,407
Gross unrealized losses - twelve months or more	(17)
Carrying value - twelve months or more	7,390
Number of securities	1
Weighted average rating	AAA
Weighted average coupon	2.76%
Weighted average yield	9.30%
Weighted average life (years)	4 years 2 months 12 days
Securities in a Loss Position
Outstanding face amount	1,189,916
Before Impairment - Amortized Cost Basis	1,112,393
Other Than Temporary Impairment - Amortized Cost Basis	(3,469)	[3]
Amortized cost basis	1,108,924
Total gross unrealized losses	(15,502)
Total fair value	$ 1,093,422
Number of securities	80
Weighted average rating	BBB
Weighted average coupon	2.51%
Weighted average yield	18.20%
Weighted average life (years)	3 years 6 months

[1] (G) The total outstanding face amount was $ 18.4 million for fixed rate securities and $ 1.97 billion for floating rate securities.

[2] (B) Represents the weighted average of the ratings of all securities in each asset type, expressed as an S&P equivalent rating. For each security rated by multiple rating agencies, the lowest rating is used. Ratings provided were determined by third party rating agencies, represent the most recent credit ratings available as of the reporting date and may not be current.

[3] (A) Other than temporary impairment was recorded in connection with unrealized losses at the time of spin-off as Newcastle did not have the intent and ability to hold the securities past May 15, 2013. The losses were not recorded as the result of New Residential's intent to sell the securities and are not the result of credit impairment.

XML

INVESTMENTS IN CONSUMER LOAN EQUITY METHOD INVESTEES (Tables)

6 Months Ended

Jun. 30, 2013

Investments In Consumer Loan Equity Method Investees Tables

Schedule of investments in consumer loan equity method investees

The following tables summarize the investment the Consumer Loan Companies held by New Residential at June 30, 2013:

	June 30, 2013
Consumer Loan Assets	$	2,835,996
Other Assets		119,163
Debt (A)		(2,018,486	)
Other Liabilities		(620	)
Equity	$	936,053
New Residential’s investment	$	280,816
New Residential’s ownership		30.0	%

(A) Represents asset-back notes with an interest rate of 3.75% and a maturity of April 2021.  Substantially all of the net cash flow generated by the Consumer Loan Companies is required to be used to pay down the these notes.  When the balance of the outstanding notes is reduced to 50% of the outstanding UPB of the performing consumer loans, the equity holders of the Consumer Loan Companies will be entitled to receive, in the aggregate, 30% of the net cash flow of the Consumer Loan Companies on a periodic basis.

	Six Months Ended  June 30, 2013
Interest income	$	168,130
Interest expense		(24,590	)
Provision for finance receivable losses		(554	)
Other expenses		(22,441	)
Net income	$	120,545
New Residential’s equity in net income	$	36,164

Schedule of consumer loan investments made through equity method investees

The following is a summary of New Residential’s consumer loan investments made through equity method investees:

	June 30, 2013
	Unpaid Principal Balance		Interest in  Consumer Loan Companies			Carrying Value (A)		Weighted Average Coupon (B)			Weighted Average Asset Yield			Weighted Average Expected Life (Years) (C)
Consumer Loans	$	3,675,979		30.0	%	$	2,835,996		18.6	%		14.0	%		4.5

(A)	Represents the carrying value of the consumer loans held by the Consumer Loan Companies.
(B)	Substantially all of the cash flow received on the loans is required to be used to make payments on the notes described above.
(C)	Weighted Average Life represents the weighted average expected timing of the receipt of expected cash flows for this investment.

Schedule of change in investments in consumer loan equity method investees

New Residential’s investments in consumer loans, equity method investees changed during the six months ended June 30, 2013 as follows:

	For the six months ended June 30, 2013
Balance at December 31, 2012	$	—
Contributions to equity method investees		245,421
Distributions of earnings from equity method investees		(769	)
Earnings from investments in consumer loan equity method investees		36,164
Balance at June 30, 2013	$	280,816

XML

TRANSACTIONS WITH AFFILIATES AND AFFILIATED ENTITIES (Tables)

6 Months Ended

Jun. 30, 2013

Transactions With Affiliates And Affiliated Entities Tables

Schedule of due to affiliate

Due to affiliate is comprised of the following amounts:

	June 30, 2013		December 31, 2012
Management fees	$	1,499	$	3,392
Incentive compensation		878		—
Purchase price payable		1,254		1,744
	$	3,631	$	5,136

XML

TRANSACTIONS WITH AFFILIATES AND AFFILIATED ENTITIES (Details Narrative) (USD $) In Thousands, unless otherwise specified	6 Months Ended				0 Months Ended	1 Months Ended	6 Months Ended		1 Months Ended	6 Months Ended
	Jun. 30, 2013		Jun. 30, 2012	Jun. 30, 2013 The Manager	Jun. 27, 2013 Agency RMBS	Aug. 07, 2013 Agency RMBS	Jun. 30, 2013 Agency RMBS		Aug. 07, 2013 Non-Agency RMBS	Jun. 30, 2013 Non-Agency RMBS	Jun. 30, 2013 Non-Agency RMBS Serviced by Nationstar
Management fee rate (percent)	1.50%			1.50%
Incentive compensation percentage				25.00%
Interest rate for incentive compensation				10.00%
Face amount of securities purchased					$ 22,700	$ 8,000	$ 156,300		$ 15,800	$ 547,500
Purchase of real estate securities	(265,100)				1,200	8,300	165,200		14,400	362,400
Outstanding face amount	1,987,853	[1]					1,059,950	[2],[3]		927,903	719,500
Unpaid principal balance of underlying loans											$ 8,100,000

[1] (G) The total outstanding face amount was $ 18.4 million for fixed rate securities and $ 1.97 billion for floating rate securities.

[2] (E) Includes securities issued or guaranteed by U.S. Government agencies such as the Federal National Mortgage Association ("Fannie Mae") or the Federal Home Loan Mortgage Corporation ("Freddie Mac").

[3] (F) Amortized cost basis and carrying value include principal receivable of $13.8 million.

XML

INVESTMENTS IN EXCESS MORTGAGE SERVICING RIGHTS AT FAIR VALUE - DIRECT INVESTMENTS (Details) (USD $) In Thousands, unless otherwise specified	3 Months Ended			6 Months Ended
	Jun. 30, 2013		Jun. 30, 2012	Jun. 30, 2013		Jun. 30, 2012
Weighted average yield				26.50%	[1]
Weighted average life (years)				3 years 4 months 24 days
Change in fair value of investments recorded in other income	$ 41,833		$ 3,523	$ 43,691		$ 4,739
MSRs Pool 1
Unpaid principal balance of underlying loans	7,593,438			7,593,438
Amortized Cost Basis	28,120	[2]		28,120	[2]
Carrying Value	39,147	[3]		39,147	[3]
Weighted average yield				12.50%
Weighted average life (years)				4 years 10 months 24 days	[4]
Change in fair value of investments recorded in other income				5,290	[5]
MSR Pool 1 Recapture Agreement
Unpaid principal balance of underlying loans
Amortized Cost Basis	2,980	[2]		2,980	[2]
Carrying Value	5,383	[3]		5,383	[3]
Weighted average yield				12.50%
Weighted average life (years)				11 years	[4]
Change in fair value of investments recorded in other income				1,897	[5]
MSRs Pool 2
Unpaid principal balance of underlying loans	8,570,405			8,570,405
Amortized Cost Basis	31,629	[2]		31,629	[2]
Carrying Value	37,339	[3]		37,339	[3]
Weighted average yield				12.50%
Weighted average life (years)				5 years 1 month 6 days	[4]
Change in fair value of investments recorded in other income				4,666	[5]
MSR Pool 2 Recapture Agreement
Unpaid principal balance of underlying loans
Amortized Cost Basis	2,934	[2]		2,934	[2]
Carrying Value	6,557	[3]		6,557	[3]
Weighted average yield				12.50%
Weighted average life (years)				12 years 1 month 6 days	[4]
Change in fair value of investments recorded in other income				3,441	[5]
MSRs Pool 3
Unpaid principal balance of underlying loans	8,380,524			8,380,524
Amortized Cost Basis	25,351	[2]		25,351	[2]
Carrying Value	33,183	[3]		33,183	[3]
Weighted average yield				12.50%
Weighted average life (years)				4 years 9 months 18 days	[4]
Change in fair value of investments recorded in other income				4,976	[5]
MSR Pool 3 Recapture Agreement
Unpaid principal balance of underlying loans
Amortized Cost Basis	4,088	[2]		4,088	[2]
Carrying Value	5,755	[3]		5,755	[3]
Weighted average yield				12.50%
Weighted average life (years)				11 years 6 months	[4]
Change in fair value of investments recorded in other income				1,742	[5]
MSRs Pool 4
Unpaid principal balance of underlying loans	5,381,133			5,381,133
Amortized Cost Basis	10,205	[2]		10,205	[2]
Carrying Value	13,176	[3]		13,176	[3]
Weighted average yield				12.50%
Weighted average life (years)				4 years 7 months 6 days	[4]
Change in fair value of investments recorded in other income				1,952	[5]
MSR Pool 4 Recapture Agreement
Unpaid principal balance of underlying loans
Amortized Cost Basis	2,657	[2]		2,657	[2]
Carrying Value	3,533	[3]		3,533	[3]
Weighted average yield				12.50%
Weighted average life (years)				11 years 1 month 6 days	[4]
Change in fair value of investments recorded in other income				891	[5]
MSRs Pool 5
Unpaid principal balance of underlying loans	39,989,031			39,989,031
Amortized Cost Basis	99,530	[2]		99,530	[2]
Carrying Value	121,102	[3]		121,102	[3]
Weighted average yield				12.50%
Weighted average life (years)				5 years 6 months	[4]
Change in fair value of investments recorded in other income				19,594	[5]
MSR Pool 5 Recapture Agreement
Unpaid principal balance of underlying loans
Amortized Cost Basis	8,454	[2]		8,454	[2]
Carrying Value	3,854	[3]		3,854	[3]
Weighted average yield				12.50%
Weighted average life (years)				12 years 9 months 18 days	[4]
Change in fair value of investments recorded in other income				(758)	[5]
MSR Pool 11 Recapture Agreement
Unpaid principal balance of underlying loans
Amortized Cost Basis	2,391	[2]		2,391	[2]
Carrying Value	2,391	[3]		2,391	[3]
Weighted average yield				12.50%
Change in fair value of investments recorded in other income					[5]
MSRs
Unpaid principal balance of underlying loans	69,914,531			69,914,531
Amortized Cost Basis	218,339	[2]		218,339	[2]
Carrying Value	271,420	[3]		271,420	[3]
Weighted average yield				12.50%
Weighted average life (years)				5 years 9 months 18 days	[4]
Change in fair value of investments recorded in other income				$ 43,691	[5]

[1] (G) The total outstanding face amount was $ 18.4 million for fixed rate securities and $ 1.97 billion for floating rate securities.

[2] (A) The amortized cost basis of the Recapture Agreements is determined based on the relative fair values of the Recapture Agreements and related Excess MSRs at the time they were acquired.

[3] (B) Carrying Value represents the fair value of the pools or Recapture Agreements, as applicable.

[4] (C) Weighted Average Life represents the weighted average expected timing of the receipt of expected cash flows for this investment.

[5] (D) The portion of the change in fair value of the Recapture Agreements relating to loans recaptured to date is reflected in the respective pool.

XML

TRANSACTIONS WITH AFFILIATES AND AFFILIATED ENTITIES (Details) (USD $) In Thousands, unless otherwise specified	Jun. 30, 2013	Dec. 31, 2012
[DueToAffiliateCurrentAndNoncurrent]	$ 3,631	$ 5,136
Springleaf Finance, Inc.
Management fees payable	1,499	3,392
Incentive compensation payable	878
Due to Newcastle	1,254	1,744
[DueToAffiliateCurrentAndNoncurrent]	$ 3,631	$ 5,136

XML

INVESTMENTS IN CONSUMER LOAN EQUITY METHOD INVESTEES - ROLLFORWARD (Details 2) (USD $) In Thousands, unless otherwise specified	3 Months Ended		6 Months Ended
	Jun. 30, 2013	Jun. 30, 2012	Jun. 30, 2013	Jun. 30, 2012
Investment in consumer loan equity method investees, beginning
Distributions of earnings from equity method investees			4,822
Earnings from investments in consumer loan equity method investees	36,164		36,164
Investment in consumer loan equity method investees, ending	280,816		280,816
Consumer Loan Investees
Investment in consumer loan equity method investees, beginning
Contributions to consumer loan equity method investees			245,421
Distributions of earnings from equity method investees			(769)
Earnings from investments in consumer loan equity method investees			36,164
Investment in consumer loan equity method investees, ending	$ 280,816		$ 280,816

XML

INVESTMENTS IN EXCESS MORTGAGE SERVICING RIGHTS EQUITY METHOD INVESTEES - EXCESS MSR INVESTMENTS (Details 1) (USD $) In Thousands, unless otherwise specified	6 Months Ended							6 Months Ended				6 Months Ended													6 Months Ended
	Jun. 30, 2013		Jun. 30, 2013 MSR Pool 11 Recapture Agreement		Jun. 30, 2013 MSRs		Jun. 30, 2013 Excess Mortgage Servicing Rights Investees	Jun. 30, 2013 Excess Mortgage Servicing Rights Investees MSRs Pool 6		Jan. 04, 2013 Excess Mortgage Servicing Rights Investees MSRs Pool 6	Nov. 30, 2012 Excess Mortgage Servicing Rights Investees MSRs Pool 6	Jun. 30, 2013 Excess Mortgage Servicing Rights Investees MSR Pool 6 Recapture Agreement		Jun. 30, 2013 Excess Mortgage Servicing Rights Investees MSRs Pool 7		Jun. 30, 2013 Excess Mortgage Servicing Rights Investees MSR Pool 7 Recapture Agreement		Jun. 30, 2013 Excess Mortgage Servicing Rights Investees MSRs Pool 8		Jun. 30, 2013 Excess Mortgage Servicing Rights Investees MSR Pool 8 Recapture Agreement		Jun. 30, 2013 Excess Mortgage Servicing Rights Investees MSRs Pool 11		Mar. 31, 2013 Excess Mortgage Servicing Rights Investees MSRs Pool 11	Jun. 30, 2013 Excess Mortgage Servicing Rights Investees MSR Pool 11 Recapture Agreement		Jun. 30, 2013 Excess Mortgage Servicing Rights Investees MSRs		Jul. 18, 2013 Excess Mortgage Servicing Rights Investees MSRs	Jul. 15, 2013 Excess Mortgage Servicing Rights Investees MSRs	Jul. 02, 2013 Excess Mortgage Servicing Rights Investees MSRs
Unpaid principal balance of underlying loans					$ 69,914,531			$ 11,149,355			$ 13,000,000			$ 34,480,698				$ 15,417,544				$ 22,817,213		$ 22,800,000			$ 83,864,810		$ 34,000,000	$ 4,000,000	$ 43,000,000
Investee Interest in Excess MSR								66.70%				66.70%		66.70%		66.70%		66.70%		66.70%		66.70%			66.70%
Ownership percentage in equity method investees							50.00%	50.00%		50.00%		50.00%		50.00%		50.00%		50.00%		50.00%		50.00%			50.00%					4.20%	45.00%
Amortized Cost Basis			2,391	[1]	218,339	[1]		40,027	[2]			10,683	[2]	104,057	[2]	22,962	[2]	56,180	[2]	12,928	[2]	51,033	[2]		23,459	[2]	321,329	[2]
Carrying Value			$ 2,391	[3]	$ 271,420	[3]		$ 44,139	[4]			$ 13,284	[4]	$ 112,946	[4]	$ 25,965	[4]	$ 57,960	[4]	$ 14,103	[4]	$ 55,797	[4]		$ 27,669	[4]	$ 351,863	[4]
Weighted average yield	26.50%	[5]	12.50%		12.50%			12.50%				12.50%		12.50%		12.50%		12.50%		12.50%		12.50%			12.50%		12.50%
Weighted average life (years)	3 years 4 months 24 days				5 years 9 months 18 days	[6]		4 years 9 months 18 days	[7]			10 years 8 months 12 days	[7]	5 years 1 month 6 days	[7]	12 years	[7]	5 years	[7]	11 years 8 months 12 days	[7]	5 years 3 months 18 days	[7]		9 years 10 months 24 days	[7]	6 years 4 months 24 days	[7]

[1] (A) The amortized cost basis of the Recapture Agreements is determined based on the relative fair values of the Recapture Agreements and related Excess MSRs at the time they were acquired.

[2] (A) Represents the amortized cost basis of the equity method investees in which New Residential holds a 50% interest. The amortized cost basis of the Recapture Agreements is determined based on the relative fair values of the Recapture Agreements and related Excess MSRs at the time they were acquired.

[3] (B) Carrying Value represents the fair value of the pools or Recapture Agreements, as applicable.

[4] (B) Represents the carrying value of the Excess MSRs held in equity method investees, in which New Residential holds a 50% interest. Carrying value represents the fair value of the pools or Recapture Agreements, as applicable.

[5] (G) The total outstanding face amount was $ 18.4 million for fixed rate securities and $ 1.97 billion for floating rate securities.

[6] (C) Weighted Average Life represents the weighted average expected timing of the receipt of expected cash flows for this investment.

[7] (C) The weighted average life represents the weighted average expected timing of the receipt of cash flows of each investment.

XML

INVESTMENTS IN REAL ESTATE SECURITIES (Details Narrative) (USD $) In Thousands, unless otherwise specified	3 Months Ended			6 Months Ended			1 Months Ended	6 Months Ended	0 Months Ended	1 Months Ended	6 Months Ended
	Jun. 30, 2013		Jun. 30, 2012	Jun. 30, 2013		Jun. 30, 2012	Aug. 07, 2013 Non-Agency RMBS	Jun. 30, 2013 Non-Agency RMBS	Jun. 27, 2013 Agency RMBS	Aug. 07, 2013 Agency RMBS	Jun. 30, 2013 Agency RMBS		Jun. 30, 2013 Fixed Rate Securities	Jun. 30, 2013 Floating Rate Securities
Face amount of securities purchased							$ 15,800	$ 547,500	$ 22,700	$ 8,000	$ 156,300
Purchase of real estate securities				(265,100)			14,400	362,400	1,200	8,300	165,200
Agency RMBS contributed from Newcastle, face amount				1,000,000
RMBS principal receivable	13,800			13,800
Outstanding face amount	1,987,853	[1]		1,987,853	[1]			927,903			1,059,950	[2],[3]	18,400	1,970,000
Other-than-temporary impairment ("OTTI") on securities	3,756			3,756
Real estate securities acquired during the period with credit quality deterioration, face amount	472,700			472,700
Real estate securities acquired during the period with credit quality deterioration, fair value	298,900			298,900
Real estate securities acquired during the period with credit quality deterioration, expected cash flows	$ 375,200			$ 375,200

[1] (G) The total outstanding face amount was $ 18.4 million for fixed rate securities and $ 1.97 billion for floating rate securities.

[2] (E) Includes securities issued or guaranteed by U.S. Government agencies such as the Federal National Mortgage Association ("Fannie Mae") or the Federal Home Loan Mortgage Corporation ("Freddie Mac").

[3] (F) Amortized cost basis and carrying value include principal receivable of $13.8 million.

XML

Consolidated Balance Sheets (Parenthetical) (USD $)	Jun. 30, 2013
Statement of Financial Position [Abstract]
Common stock, par value	$ 0.01
Common stock, shares authorized	2,000,000,000
Common stock, shares issued	253,025,645
Common stock, shares outstanding	253,025,645

XML

INVESTMENTS IN CONSUMER LOAN EQUITY METHOD INVESTEES

6 Months Ended

Jun. 30, 2013

Investments In Consumer Loan Equity Method Investees

INVESTMENTS IN CONSUMER LOAN EQUITY METHOD INVESTEES

7.      INVESTMENTS IN CONSUMER LOAN EQUITY METHOD INVESTEES

On April 1, 2013, New Residential completed, through newly formed limited liability companies (together, the “Consumer Loan Companies”) a co-investment in a portfolio of consumer loans with a UPB of approximately $4.2 billion as of December 31, 2012. The portfolio includes over 400,000 personal unsecured loans and personal homeowner loans originated through subsidiaries of HSBC Finance Corporation. The Consumer Loan Companies acquired the portfolio from HSBC Finance Corporation and its affiliates. New Residential invested approximately $250 million for 30% membership interests in each of the Consumer Loan Companies. Of the remaining 70% of the membership interests, Springleaf Finance, Inc. (“Springleaf”), which is majority-owned by Fortress funds managed by our Manager, acquired 47%, and an affiliate of Blackstone Tactical Opportunities Advisors L.L.C. acquired 23%. Springleaf acts as the managing member of the Consumer Loan Companies. The Consumer Loan Companies financed $2.2 billion of the approximately $3.0 billion purchase price with asset-backed notes. The Consumer Loan Companies were formed on March 19, 2013, for the purpose of making this investment, and commenced operations upon the completion of the investment. After a servicing transition period, Springleaf will be the servicer of the loans and will provide all servicing and advancing functions for the portfolio.

New Residential accounts for its investment in the Consumer Loan Companies pursuant to the equity method of accounting because it can exercise significant influence over the Consumer Loan Companies, but the requirements for consolidation are not met.  New Residential’s share of earnings and losses in these equity method investees is included in “Earnings from investments in consumer loans, equity method investees” on the Consolidated Statements of Income. Equity method investments are included in “Investments in consumer loans, equity method investees” on the Consolidated Balance Sheets.

New Residential periodically reviews equity method investments for impairment in value whenever events or changes in circumstances indicate that the carrying amount of such investments may not be recoverable. New

Residential will record an impairment charge to the extent that the estimated fair value of an investment is less than its carrying value and New Residential determines the impairment is other-than-temporary.

The following tables summarize the investment the Consumer Loan Companies held by New Residential at June 30, 2013:

	June 30, 2013
Consumer Loan Assets	$	2,835,996
Other Assets		119,163
Debt (A)		(2,018,486	)
Other Liabilities		(620	)
Equity	$	936,053
New Residential’s investment	$	280,816
New Residential’s ownership		30.0	%

(A) Represents asset-back notes with an interest rate of 3.75% and a maturity of April 2021.  Substantially all of the net cash flow generated by the Consumer Loan Companies is required to be used to pay down the these notes.  When the balance of the outstanding notes is reduced to 50% of the outstanding UPB of the performing consumer loans, the equity holders of the Consumer Loan Companies will be entitled to receive, in the aggregate, 30% of the net cash flow of the Consumer Loan Companies on a periodic basis.

	Six Months Ended  June 30, 2013
Interest income	$	168,130
Interest expense		(24,590	)
Provision for finance receivable losses		(554	)
Other expenses		(22,441	)
Net income	$	120,545
New Residential’s equity in net income	$	36,164

The following is a summary of New Residential’s consumer loan investments made through equity method investees:

	June 30, 2013
	Unpaid Principal Balance		Interest in  Consumer Loan Companies			Carrying Value (A)		Weighted Average Coupon (B)			Weighted Average Asset Yield			Weighted Average Expected Life (Years) (C)
Consumer Loans	$	3,675,979		30.0	%	$	2,835,996		18.6	%		14.0	%		4.5

(A)	Represents the carrying value of the consumer loans held by the Consumer Loan Companies.
(B)	Substantially all of the cash flow received on the loans is required to be used to make payments on the notes described above.
(C)	Weighted Average Life represents the weighted average expected timing of the receipt of expected cash flows for this investment.

New Residential’s investments in consumer loans, equity method investees changed during the six months ended June 30, 2013 as follows:

	For the six months ended June 30, 2013
Balance at December 31, 2012	$	—
Contributions to equity method investees		245,421
Distributions of earnings from equity method investees		(769	)
Earnings from investments in consumer loan equity method investees		36,164
Balance at June 30, 2013	$	280,816

XML

Consolidated Statements of Comprehensive Income (Unaudited) (USD $) In Thousands, unless otherwise specified	3 Months Ended		6 Months Ended
	Jun. 30, 2013	Jun. 30, 2012	Jun. 30, 2013	Jun. 30, 2012
Statement of Comprehensive Income [Abstract]
Net income	$ 109,222	$ 6,474	$ 122,297	$ 9,162
Other comprehensive income:
Net unrealized gain (loss) on securities	(16,193)		(10)
Reclassification of net realized (gain) loss on securities into earnings	3,698		3,698
Other comprehensive income	(12,495)		3,688
Comprehensive income	$ 96,727	$ 6,474	$ 125,985	$ 9,162

XML

DEBT OBLIGATIONS (Details Narrative) (USD $) In Thousands, unless otherwise specified	Jun. 30, 2013
Total Repurchase Agreements
Interest payable	$ 500
Agency RMBS Repurchase Agreements | Goldman Sachs
Repurchase agreements	357,800
Agency RMBS Repurchase Agreements | Barclays
Repurchase agreements	266,100
Agency RMBS Repurchase Agreements | Nomura
Repurchase agreements	210,200
Agency RMBS Repurchase Agreements | Citi
Repurchase agreements	138,400
Agency RMBS Repurchase Agreements | Morgan Stanley
Repurchase agreements	65,800
Agency RMBS Repurchase Agreements | Bank of America
Repurchase agreements	23,000
Non-agency RMBS Repurchase Agreements | Barclays
Repurchase agreements	97,900
Non-agency RMBS Repurchase Agreements | Credit Suisse
Repurchase agreements	267,400
Non-agency RMBS Repurchase Agreements | Royal Bank of Canada
Repurchase agreements	$ 47,700

XML

Consolidated Balance Sheets (Unaudited) (USD $) In Thousands, unless otherwise specified	Jun. 30, 2013		Dec. 31, 2012
Assets
Real estate securities, available-for-sale	$ 1,759,239	[1],[2]	$ 289,756
Investments in excess mortgage servicing rights at fair value	271,420		245,036
Investments in excess mortgage servicing rights, equity method investees, at fair value	183,153
Investment in consumer loans, equity method investees	280,816
Residential mortgage loans, held-for-investment	33,636
Cash and cash equivalents	209,699
Other assets	4,479		84
[Assets]	2,742,442		534,876
Liabilities
Repurchase agreements	1,474,338		150,922
Due to affiliate	3,631		5,136
Dividends Payable	17,712
Accrued expenses and other liabilities	1,036		462
[Liabilities]	1,496,717		156,520
Commitments and contingencies
Equity
Common stock, $0.01 par value, 2,000,000,000 shares authorized, 253,025,645 issued and outstanding at June 30, 2013	2,530
Additional paid-in capital	1,157,042		362,830
Retained earnings	66,939
Accumulated other comprehensive income	19,214		15,526
Total Equity	1,245,725		378,356
[LiabilitiesAndStockholdersEquity]	$ 2,742,442		$ 534,876

[1] (A) Fair value, which is equal to carrying value for all securities. See Note 9 regarding the estimation of fair value.

[2] (G) The total outstanding face amount was $ 18.4 million for fixed rate securities and $ 1.97 billion for floating rate securities.

XML

INVESTMENTS IN EXCESS MORTGAGE SERVICING RIGHTS EQUITY METHOD INVESTEES - GEOGRAPHIC DISTRIBUTION (Details 2) (Excess Mortgage Servicing Rights Investees)	Jun. 30, 2013
Total outstanding (percent)	100.00%	[1]
California
Total outstanding (percent)	13.60%	[1]
Florida
Total outstanding (percent)	8.30%	[1]
Georgia
Total outstanding (percent)	5.80%	[1]
Texas
Total outstanding (percent)	5.60%	[1]
New York
Total outstanding (percent)	5.50%	[1]
Illinois
Total outstanding (percent)	4.50%	[1]
Massachusetts
Total outstanding (percent)	3.50%	[1]
New Jersey
Total outstanding (percent)	3.30%	[1]
Washington
Total outstanding (percent)	3.00%	[1]
Virginia
Total outstanding (percent)	3.00%	[1]
Other US Locations
Total outstanding (percent)	44.00%	[1]

[1] (A) Based on the information provided by the loan servicer as of June 30, 2013.

XML

DEBT OBLIGATIONS (Tables)

6 Months Ended

Jun. 30, 2013

Debt Obligations Tables

Schedule of Debt Obligations

The following table presents certain information regarding New Residential’s debt obligations at June 30, 2013:

												Collateral
Repurchase Agreements (A)	Month Issued	Outstanding Face		Carrying Value		Final Stated Maturity (D)	Weighted Average Funding Cost			WAL		Outstanding Face		Amortized Cost Basis		Carrying Value		WAL (Years)
Agency ARM RMBS (B)	Various	$	1,061,250	$	1,061,250	Jul-13		0.39	%		0.1	$	1,059,950	$	1,134,190	$	1,129,786		3.2
Non Agency RMBS (C)	Various		413,088		413,088	Jul-13		2.03	%		0.1		907,247		590,131		613,078		3.8
		$	1,474,338	$	1,474,338			0.85	%		0.1	$	1,967,197	$	1,724,321	$	1,742,864		3.5

(A) These repurchase agreements had approximately $0.5 million of associated accrued interest payable at June 30, 2013.

(B)	The counterparties of these repurchase agreements are Goldman Sachs $357.8 million, Barclays $266.1 million, Nomura $210.2 million, Citi $138.4 million, Morgan Stanley $65.8 million and Bank of America $23.0 million.
(C)	The counterparties of these repurchase agreements are Credit Suisse $267.4 million, Barclays $97.9 million, and Royal Bank of Canada $47.7 million.
(D)	All of these repurchase agreements were renewed or refinanced subsequent to June 30, 2013.
(E)	All of the agreements described above are subject to customary margin call provisions.  See Note 15 regarding the refinancing of repurchase agreeemnts with Credit Suisse.

XML

SEGMENT REPORTING (Tables)

6 Months Ended

Jun. 30, 2013

Segment Reporting Tables

Schedule of segment reporting

Summary financial data on New Residential’s segments is given below, together with a reconciliation to the same data for New Residential as a whole:

	Excess MSRs		Real Estate Securities and Loans		Consumer Loans		Corporate			Total
Three Months Ended June 30, 2013
Interest income	$	10,745	$	12,216	$	—	$	38		$	22,999
Interest expense		—		2,651		—		—			2,651
Net interest income		10,745		9,565		—		38			20,348
Impairment		—		3,756		—		—			3,756
Other income		61,960		58		36,164		—			98,182
Operating expenses		34		152		—		5,366			5,552
Net income (loss)	$	72,671	$	5,715	$	36,164	$	(5,328	)	$	109,222

	Excess MSRs		Real Estate Securities and Loans		Consumer Loans		Corporate			Total
Six Months Ended June 30, 2013
Interest income	$	20,780	$	18,372	$	—	$	38		$	39,190
Interest expense		—		3,550		—		—			3,550
Net interest income		20,780		14,822		—		38			35,640
Impairment		—		3,756		—		—			3,756
Other income		64,787		58		36,164		—			101,009
Operating expenses		96		152		1,951		8,397			10,596
Net income (loss)	$	85,471	$	10,972	$	34,213	$	(8,359	)	$	122,297

	Excess MSRs			Real Estate Securities and Loans			Consumer Loans		Corporate			Total
June 30, 2013
Investments	$	454,573		$	1,792,875		$	280,816	$	—		$	2,528,264
Cash and cash equivalents		—			—			—		209,699			209,699
Other assets		—			4,379			—		100			4,479
Total assets		454,573			1,797,254			280,816		209,799			2,742,442
Debt		—			(1,474,338	)		—		—			(1,474,338	)
Other liabilities		(67	)		(1,734	)		—		(20,578	)		(22,379	)
Total liabilities		(67	)		(1,476,072	)		—		(20,578	)		(1,496,717	)
GAAP book value	$	454,506		$	321,182		$	280,816	$	189,221		$	1,245,725
Investments in equity method investees	$	183,153		$	—		$	280,816	$	—		$	463,969

	Excess MSRs		Real Estate Securities and Loans		Consumer Loans		Corporate			Total
Three Months Ended June 30, 2012
Interest income	$	4,479	$	—	$	—	$	—		$	4,479
Interest expense		—		—		—		—			—
Net interest income		4,479		—		—		—			4,479
Other income		3,523		—		—		—			3,523
Operating expenses		761		—		—		767			1,528
Net income (loss)	$	7,241	$	—	$	—	$	(767	)	$	6,474

	Excess MSRs		Real Estate Securities and Loans		Consumer Loans		Corporate			Total
Six Months Ended June 30, 2012
Interest income	$	6,516	$	—	$	—	$	—		$	6,516
Interest expense		—		—		—		—			—
Net interest income		6,516		—		—		—			6,516
Other income		4,739		—		—		—			4,739
Operating expenses		1,147		—		—		946			2,093
Net income (loss)	$	10,108	$	—	$	—	$	(946	)	$	9,162

XML

INVESTMENTS IN REAL ESTATE SECURITIES - CHANGES IN ACCRETABLE YIELDS (Details 4) (USD $) In Thousands, unless otherwise specified	6 Months Ended
	Jun. 30, 2013
Investments In Real Estate Securities - Changes In Accretable Yields Details 4
Balance, beginning	$ 90,077
Additions	76,263
Accretion	(9,706)
Reclassifications from non-accretable difference	23,679
Disposals	153
Balance, ending	$ 180,466

XML

INVESTMENTS IN CONSUMER LOAN EQUITY METHOD INVESTEES - CONSUMER LOANS (Details 1) (USD $) In Thousands, unless otherwise specified	6 Months Ended
	Jun. 30, 2013		Apr. 02, 2013
Weighted average coupon	2.12%	[1]
Weighted Average Yield	26.50%	[1]
Weighted average life (years)	3 years 4 months 24 days
Consumer Loan Investees
Unpaid principal balance of underlying loans	$ 3,675,979		$ 4,200,000
Ownership percentage in equity method investees	30.00%		30.00%
Carrying value	$ 2,835,996	[2]
Weighted average coupon	18.60%	[3]
Weighted Average Yield	14.09%
Weighted average life (years)	4 years 6 months

[1] (G) The total outstanding face amount was $ 18.4 million for fixed rate securities and $ 1.97 billion for floating rate securities.

[2] (A) Represents the carrying value of the consumer loans held by the Consumer Loan Companies.

[3] (B) Substantially all of the cash flow received on the loans is required to be used to make payments on the notes described above.

XML

FAIR VALUE OF FINANCIAL INSTRUMENTS - NON-AGENCY RMBS LEVEL 3 (Details 6) (USD $) In Thousands, unless otherwise specified	6 Months Ended
	Jun. 30, 2013		Jun. 30, 2012
Transfers
Gain on sale of marketable security	$ 58
Amortization included in interest income	6,596
Recurring Basis | Non-Agency RMBS | Level 3 Inputs
Balance, beginning	289,756
Transfers
Transfers from Level 3		[1]
Transfers into Level 3		[1]
Gains (losses) included in net income	(729)
Gain on sale of marketable security	58
Gains (losses) included in comprehensive income	8,092	[2]
Amortization included in interest income	10,558
Purchases, sales and repayments
Purchases	366,926
Sales	(4,421)
Proceeds from repayments	(40,787)
Balance, ending	$ 629,453

[1] (A) Transfers are assumed to occur at the beginning of the respective period.

[2] (B) These gains (losses) were included in net unrealized gain (loss) on securities in the consolidated statements of comprehensive income.

XML

INVESTMENTS IN EXCESS MORTGAGE SERVICING RIGHTS AT FAIR VALUE (Details Narrative) (USD $) In Thousands, unless otherwise specified			0 Months Ended						0 Months Ended
	Jun. 30, 2013	Dec. 31, 2012	Dec. 13, 2011 MSRs Pool 1	Jun. 05, 2012 MSRs Pool 2	Jun. 29, 2012 MSRs	Jun. 29, 2012 MSRs Pool 3	Jun. 29, 2012 MSRs Pool 4	Jun. 29, 2012 MSRs Pool 5	May 20, 2013 MSRs Pool 11
Percentage of Investment co-owned by Nationstar			35.00%	35.00%	35.00%
Percentage of Investment owned by New Residential			65.00%	65.00%	65.00%
Amount invested			$ 44,000	$ 42,000	$ 176,500				$ 2,400
Unpaid principal balance of underlying mortgage			9,900,000	10,400,000	63,700,000	9,800,000	6,300,000	47,600,000
Non-conforming loans in private label securitizations of portfolio (percent)					75.00%
Conforming loans in GSE pools of portfolio (percent)					25.00%
Repurchase agreements	$ 1,474,338	$ 150,922

XML

GENERAL (Details Narrative)	Jun. 30, 2013
General Details Narrative
REIT Distribution Threshold for Nontaxation	90.00%
Management fee rate (percent)	1.50%

XML

SEGMENT REPORTING (Details) (USD $) In Thousands, unless otherwise specified	3 Months Ended		6 Months Ended
	Jun. 30, 2013	Jun. 30, 2012	Jun. 30, 2013	Jun. 30, 2012	Dec. 31, 2012	Dec. 31, 2011
Interest income	$ 22,999	$ 4,479	$ 39,190	$ 6,516
Interest expense	2,651		3,550
Net interest income	20,348	4,479	35,640	6,516
Impairment	3,756		3,756
Other income	98,182	3,523	101,009	4,739
Other operating expenses	5,552	1,528	10,596	2,093
Net income (loss)	109,222	6,474	122,297	9,162
Investments	2,528,264		2,528,264
Cash and cash equivalents	209,699		209,699
Other assets	4,479		4,479		84
Total assets	2,742,442		2,742,442		534,876
Debt	(1,474,338)		(1,474,338)		(150,922)
Other liabilities	(22,379)		(22,379)
Total liabilities	(1,496,717)		(1,496,717)		(156,520)
GAAP book value	1,245,725		1,245,725
Investments in equity method investees at fair value	463,969		463,969
Excess MSRs
Interest income	10,745	4,479	20,780	6,516
Interest expense
Net interest income	10,745	4,479	20,780	6,516
Impairment
Other income	61,960	3,523	64,787	4,739
Other operating expenses	34	761	96	1,147
Net income (loss)	72,671	7,241	85,471	10,108
Investments	454,573		454,573
Cash and cash equivalents
Other assets
Total assets	454,573		454,573
Debt
Other liabilities	(67)		(67)
Total liabilities	(67)		(67)
GAAP book value	454,506		454,506
Investments in equity method investees at fair value	183,153		183,153
Real Estate Securities and Loans
Interest income	12,216		18,372
Interest expense	2,651		3,550
Net interest income	9,565		14,822
Impairment	3,756		3,756
Other income	58		58
Other operating expenses	152		152
Net income (loss)	5,715		10,972
Investments	1,792,875		1,792,875
Cash and cash equivalents
Other assets	4,379		4,379
Total assets	1,797,254		1,797,254
Debt	(1,474,338)		(1,474,338)
Other liabilities	(1,734)		(1,734)
Total liabilities	(1,476,072)		(1,476,072)
GAAP book value	321,182		321,182
Investments in equity method investees at fair value
Consumer Loans
Interest income
Interest expense
Net interest income
Impairment
Other income	36,164		36,164
Other operating expenses			1,951
Net income (loss)	36,164		34,213
Investments	280,816		280,816
Cash and cash equivalents
Other assets
Total assets	280,816		280,816
Debt
Other liabilities
Total liabilities
GAAP book value	280,816		280,816
Investments in equity method investees at fair value	208,816		208,816
Corporate
Interest income	38		38
Interest expense
Net interest income	38		38
Impairment
Other income
Other operating expenses	5,366	767	8,397	946
Net income (loss)	(5,328)	(767)	(8,359)	(946)
Investments
Cash and cash equivalents	209,699		209,699
Other assets	100		100
Total assets	209,799		209,799
Debt
Other liabilities	(20,578)		(20,578)
Total liabilities	(20,578)		(20,578)
GAAP book value	189,221		189,221
Investments in equity method investees at fair value

XML

INVESTMENTS IN EXCESS MORTGAGE SERVICING RIGHTS EQUITY METHOD INVESTEES

6 Months Ended

Jun. 30, 2013

Investments In Excess Mortgage Servicing Rights Equity Method Investees

INVESTMENTS IN EXCESS MORTGAGE SERVICING RIGHTS EQUITY METHOD INVESTEES

6.      INVESTMENTS IN EXCESS MORTGAGE SERVICING RIGHTS EQUITY METHOD INVESTEES

During the six months ended June 30, 2013, New Residential entered into investments in joint ventures (“Excess MSR joint ventures”) jointly controlled by New Residential and Fortress-managed funds investing in Excess MSRs. New Residential elected to record these investments at fair value pursuant to the fair value option for financial instruments to provide users of the financial statements with better information regarding the effects of prepayment risk and other market factors.

The following tables summarize the investments in equity method investees held by New Residential at June 30, 2013:

	June 30, 2013
Excess MSR Assets	$	351,863
Other Assets (A)		22,394
Debt		—
Other Liabilities		(7,951	)
Equity	$	366,306
New Residential’s Investment	$	183,153
New Residential’s Ownership		50.0	%

(A) Includes $20.8 million of deposits related to investments which have not closed at June 30, 2013.

	Six Months Ended  June 30, 2013
Interest Income	$	13,756
Other Income		31,374
Expenses		(2,938	)
Net Income	$	42,192

The following is a summary of New Residential’s Excess MSR investments made through equity method investees:

	June 30, 2013
	Unpaid Principal Balance		Investee  Interest in  Excess MSR			New Residential Interest in Investees			Amortized Cost Basis (A)		Carrying Value (B)		Weighted Average Yield			Weighted Average Life (Years) (C)
MSR Pool 6	$	11,149,355		66.7	%		50.0	%	$	40,027	$	44,139		12.5	%		4.8
MSR Pool 6 - Recapture Agreement		—		66.7	%		50.0	%		10,683		13,284		12.5	%		10.7
MSR Pool 7		34,480,698		66.7	%		50.0	%		104,057		112,946		12.5	%		5.1
MSR Pool 7 - Recapture Agreement		—		66.7	%		50.0	%		22,962		25,965		12.5	%		12.0
MSR Pool 8		15,417,544		66.7	%		50.0	%		56,180		57,960		12.5	%		5.0
MSR Pool 8 - Recapture Agreement		—		66.7	%		50.0	%		12,928		14,103		12.5	%		11.7
MSR Pool 11		22,817,213		66.7	%		50.0	%		51,033		55,797		12.5	%		5.3
MSR Pool 11 - Recapture Agreement		—		66.7	%		50.0	%		23,459		27,669		12.5	%		9.9
	$	83,864,810							$	321,329	$	351,863		12.5	%		6.4

(A)	Represents the amortized cost basis of the equity method investees in which New Residential holds a 50% interest. The amortized cost basis of the Recapture Agreements is determined based on the relative fair values of the Recapture Agreements and related Excess MSRs at the time they were acquired.
(B)	Represents the carrying value of the Excess MSRs held in equity method investees, in which New Residential holds a 50% interest. Carrying value represents the fair value of the pools or Recapture Agreements, as applicable.
(C)	The weighted average life represents the weighted average expected timing of the receipt of cash flows of each investment.

Pool 6. On January 4, 2013, New Residential, through a joint venture, co-invested in Excess MSRs on a portfolio of Government National Mortgage Association (“Ginnie Mae”) residential mortgage loans with a UPB of approximately $13 billion (“Pool 6”) as of November 30, 2012. Nationstar acquired the related servicing rights from Bank of America in November 2012. New Residential contributed approximately $28.9 million for a 50% interest in a joint venture which acquired an approximately 67% interest in the Excess MSRs on this portfolio. The remaining interests in the joint venture are owned by a Fortress-managed fund and the remaining interest of approximately 33% in the Excess MSRs is owned by Nationstar. As the servicer, Nationstar performs all servicing and advancing functions, and it retains the ancillary income, servicing obligations and liabilities associated with this portfolio. Under the terms of this investment, to the extent that any loans in the portfolio are refinanced by Nationstar, the resulting Excess MSRs are shared on a pro rata basis by the joint venture and Nationstar, subject to certain limitations.

Pools 7, 8, 9, 10.  On January 6, 2013 New Residential, through joint ventures, agreed to co-invest in Excess MSRs on a portfolio of four pools of residential mortgage loans with a UPB of approximately $215 billion as of November 30, 2012. Approximately 53% of the loans in this portfolio are in private label securitizations (“Pool 10”), and the remainder are owned, insured or guaranteed by Fannie Mae (“Pool 7”), Freddie Mac (“Pool 8”) or Ginnie Mae (“Pool 9”). Nationstar has agreed to acquire the related servicing rights from Bank of America. New Residential committed to invest approximately $340 million (based on the November 30, 2012 UPB) for a 50% interest in joint ventures which will acquire an approximately 67% interest in the Excess MSRs on this portfolio. As of June 30, 2013, New Residential had contributed approximately $80.7 million to the joint ventures. The remaining interests in the joint ventures are owned by Fortress-managed funds and the remaining interest of approximately 33% in the Excess MSRs are owned by Nationstar. As the servicer, Nationstar performs all servicing and advancing functions, and it retains the ancillary income, servicing obligations and liabilities associated with this portfolio. Under the terms of this investment, to the extent that any loans in the portfolio are refinanced by Nationstar, the resulting Excess MSRs are shared on a pro rata basis by the joint ventures and Nationstar, subject to certain limitations. On January 31, 2013, New Residential completed the first closing of this co-investment. The first closing related to Excess MSRs on loans with an aggregate UPB of approximately $58 billion as of December 31, 2012, that are owned, insured, or guaranteed by Fannie Mae or Freddie Mac.

Pool 11. On May 20, 2013, New Residential acquired, through a joint venture, an interest in Excess MSRs from Nationstar on a portfolio of mortgage loans with a UPB of approximately $22.8 billion (“Pool 11”) as of March 31, 2013. New Residential has invested approximately $37.8 million to acquire a one-third interest in the Excess MSRs. Nationstar is the servicer of the loans and has retained a one-third interest in the Excess MSRs; a Fortress managed fund has acquired the remaining one-third interest. Under the terms of this investment, to the extent that any loans in the portfolio are refinanced by Nationstar, the resulting Excess MSRs are included in the portfolio, subject to certain limitations. New Residential, Nationstar and the Fortress fund share equally in these Excess MSRs.

See Recent Activities (Note 15) for information on Pools 9 and 10.

The table below summarizes the geographic distribution of the underlying residential mortgage loans of the Excess MSR investments made through equity method investees at June 30, 2013:

State Concentration	Percentage of Total Outstanding (A)
California		13.6	%
Florida		8.3	%
Georgia		5.8	%
Texas		5.6	%
New York		5.5	%
Illinois		4.5	%
Massachusetts		3.5	%
New Jersey		3.3	%
Washington		3.0	%
Virginia		3.0	%
Other U.S.		44.0	%
		100.0	%

(A)  Based on the information provided by the loan servicer as of June 30, 2013.

XML

FAIR VALUE OF FINANCIAL INSTRUMENTS - EXCESS MSRs LEVEL 3 (Details 3) (Level 3 Inputs, USD $) In Thousands, unless otherwise specified	6 Months Ended
	Jun. 30, 2013
MSRs Pool 1
Balance, beginning	$ 40,910	[1]
Transfers
Transfers from Level 3		[1],[2]
Transfers into Level 3		[1],[2]
Gains (losses) included in net income	7,185	[1],[3]
Interest income	3,615	[1]
Purchases, sales and repayments
Purchases		[1]
Purchase adjustments		[1]
Proceeds from sales		[1]
Proceeds from repayments	(7,180)	[1]
Balance, ending	44,530	[1]
MSRs Pool 2
Balance, beginning	39,322	[1]
Transfers
Transfers from Level 3		[1],[2]
Transfers into Level 3		[1],[2]
Gains (losses) included in net income	8,107	[1],[3]
Interest income	2,802	[1]
Purchases, sales and repayments
Purchases		[1]
Purchase adjustments		[1]
Proceeds from sales		[1]
Proceeds from repayments	(6,335)	[1]
Balance, ending	43,896	[1]
MSRs Pool 3
Balance, beginning	35,434	[1]
Transfers
Transfers from Level 3		[1],[2]
Transfers into Level 3		[1],[2]
Gains (losses) included in net income	6,719	[1],[3]
Interest income	3,073	[1]
Purchases, sales and repayments
Purchases		[1]
Purchase adjustments		[1]
Proceeds from sales		[1]
Proceeds from repayments	(6,288)	[1]
Balance, ending	38,938	[1]
MSRs Pool 4
Balance, beginning	15,036	[1]
Transfers
Transfers from Level 3		[1],[2]
Transfers into Level 3		[1],[2]
Gains (losses) included in net income	2,844	[1],[3]
Interest income	1,237	[1]
Purchases, sales and repayments
Purchases		[1]
Purchase adjustments		[1]
Proceeds from sales		[1]
Proceeds from repayments	(2,408)	[1]
Balance, ending	16,709	[1]
MSRs Pool 5
Balance, beginning	114,334	[1]
Transfers
Transfers from Level 3		[1],[2]
Transfers into Level 3		[1],[2]
Gains (losses) included in net income	18,836	[1],[3]
Interest income	10,053	[1]
Purchases, sales and repayments
Purchases		[1]
Purchase adjustments		[1]
Proceeds from sales		[1]
Proceeds from repayments	(18,267)	[1]
Balance, ending	124,956	[1]
MSRs Pool 11
Balance, beginning		[1]
Transfers
Transfers from Level 3		[1],[2]
Transfers into Level 3		[1],[2]
Gains (losses) included in net income		[1],[3]
Interest income		[1]
Purchases, sales and repayments
Purchases	2,391	[1]
Purchase adjustments		[1]
Proceeds from sales		[1]
Proceeds from repayments		[1]
Balance, ending	2,391	[1]
MSRs
Balance, beginning	245,036	[1]
Transfers
Transfers from Level 3		[1],[2]
Transfers into Level 3		[1],[2]
Gains (losses) included in net income	43,691	[1],[3]
Interest income	20,780	[1]
Purchases, sales and repayments
Purchases	2,391	[1]
Purchase adjustments		[1]
Proceeds from sales		[1]
Proceeds from repayments	(40,478)	[1]
Balance, ending	$ 271,420	[1]

[1] (A) Includes the recapture agreement for each respective pool.

[2] (B) Transfers are assumed to occur at the beginning of the respective period.

[3] (C) The gains (losses) recorded in earnings during the period are attributable to the change in unrealized gains (losses) relating to Level 3 assets still held at the reporting dates. These gains (losses) represent the change in fair value of the Excess MSRs and are recorded in "Change in fair value of investments in excess mortgage servicing rights" in the consolidated statements of income.

XML

FAIR VALUE OF FINANCIAL INSTRUMENTS (Tables)

6 Months Ended

Jun. 30, 2013

Fair Value Of Financial Instruments Tables

Schedule of Fair Value of Assets Measured on a Recurring Basis

The carrying value and fair value of New Residential’s financial assets recorded at fair value on a recurring basis at June 30, 2013 were as follows:

					Fair Value
	Principal Balance or Notional Amount		Carrying Value		Level 2		Level 3		Total
Assets:
Real estate securities, available-for-sale	$	1,987,853	$	1,759,239	$	1,129,786	$	629,453	$	1,759,239
Investments in excess mortgage servicing rights, at fair value (A)		69,914,531		271,420		—		271,420		271,420
Investments in excess mortgage servicing rights, equity method investees, at fair value (A)		83,864,810		183,153		—		183,153		183,153
	$	155,767,194	$	2,213,812	$	1,129,786	$	1,084,026	$	2,213,812

(A) The notional amount represents the total unpaid principal balance of the mortgage loans underlying the Excess MSRs. Generally, New Residential does not receive an excess mortgage servicing amount on nonperforming loans.

Schedule of Inputs used in Valuing the Excess MSRs owned directly and through equity method investees

The following table summarizes certain information regarding the inputs used in valuing the Excess MSRs owned directly and through equity method investees as of June 30, 2013:

	Significant Inputs
Held Directly (Note 3)	Prepayment Speed (A)			Delinquency (B)			Recapture Rate (C)			Excess Mortgage Servicing Amount (D)	Discount Rate
MSR Pool 1		15.3	%		10.0	%		35.0	%	28 bps		12.5	%
MSR Pool 1 - Recapture Agreement		8.0	%		10.0	%		35.0	%	21 bps		12.5	%
MSR Pool 2		15.4	%		10.9	%		35.0	%	23 bps		12.5	%
MSR Pool 2 - Recapture Agreement		8.0	%		10.0	%		35.0	%	21 bps		12.5	%
MSR Pool 3		15.8	%		11.9	%		35.0	%	23 bps		12.5	%
MSR Pool 3 - Recapture Agreement		8.0	%		10.0	%		35.0	%	21 bps		12.5	%
MSR Pool 4		18.0	%		15.9	%		35.0	%	17 bps		12.5	%
MSR Pool 4 - Recapture Agreement		8.0	%		10.0	%		35.0	%	21 bps		12.5	%
MSR Pool 5		12.4	%		N/A	(E)		13.0	%	13 bps		12.5	%
MSR Pool 5 - Recapture Agreement		8.0	%		N/A	(E)		15.0	%	21 bps		12.5	%
MSR Pool 11 - Recapture Agreement		7.4	%		2.3	%		41.0	%	19 bps		12.5	%
Held through Equity Method Investees (Note 6)
MSR Pool 6		18.9	%		8.9	%		35.0	%	25 bps		12.5	%
MSR Pool 6 - Recapture Agreement		10.0	%		6.0	%		35.0	%	23 bps		12.5	%
MSR Pool 7		13.6	%		8.0	%		35.0	%	16 bps		12.5	%
MSR Pool 7 - Recapture Agreement		10.0	%		5.0	%		35.0	%	19 bps		12.5	%
MSR Pool 8		14.9	%		7.0	%		35.0	%	19 bps		12.5	%
MSR Pool 8 - Recapture Agreement		10.0	%		5.0	%		35.0	%	19 bps		12.5	%
MSR Pool 11		13.3	%		7.9	%		47.1	%	19 bps		12.5	%
MSR Pool 11 - Recapture Agreement		10.0	%		2.0	%		35.0	%	19 bps		12.5	%

(A)	Projected annualized weighted average lifetime voluntary and involuntary prepayment rate using a prepayment vector.
(B)	Projected percentage of mortgage loans in the pool that will miss their mortgage payments.
(C)	Percentage of voluntarily prepaid loans that are expected to be refinanced by Nationstar.
(D)	Weighted average total mortgage servicing amount in excess of the basic fee.
(E)	The Excess MSR will be paid on the total UPB of the mortgage portfolio (including both performing and delinquent loans until REO).

Schedule of Excess MSRs valued on a recurring basis using Level 3 inputs

Excess MSRs, owned directly, measured at fair value on a recurring basis using Level 3 inputs changed during the six months ended June 30, 2013 as follows:

	Level 3 (A)
	MSR Pool 1			MSR Pool 2			MSR Pool 3			MSR Pool 4			MSR Pool 5			MSR Pool 11		Total
Balance at December 31, 2012	$	40,910		$	39,322		$	35,434		$	15,036		$	114,334		$	—	$	245,036
Transfers (B)
Transfers from Level 3 (B)		—			—			—			—			—			—		—
Transfers to Level 3 (B)		—			—			—			—			—			—		—
Gains (losses) included in net income (C)		7,185			8,107			6,719			2,844			18,836			—		43,691
Interest income		3,615			2,802			3,073			1,237			10,053			—		20,780
Purchases, sales and repayments
Purchases		—			—			—			—			—			2,391		2,391
Purchase adjustments		—			—			—			—			—			—		—
Proceeds from sales		—			—			—			—			—			—		—
Proceeds from repayments		(7,180	)		(6,335	)		(6,288	)		(2,408	)		(18,267	)		—		(40,478	)
Balance at June 30, 2013	$	44,530		$	43,896		$	38,938		$	16,709		$	124,956		$	2,391	$	271,420

(A)	Includes the recapture agreement for each respective pool.
(B)	Transfers are assumed to occur at the beginning of the respective period.
(C)	The gains (losses) recorded in earnings during the period are attributable to the change in unrealized gains (losses) relating to Level 3 assets still held at the reporting dates. These gains (losses) represent the change in fair value of the Excess MSRs and are recorded in “Change in fair value of investments in excess mortgage servicing rights” in the consolidated statements of income.

Schedule of investments in equity method investees valued on a recurring basis using Level 3 inputs

New Residential’s investments in equity method investees measured at fair value on a recurring basis using Level 3 inputs changed during the six months ended June 30, 2013 as follows:

	Six Months Ended  June 30, 2013
Balance at December 31, 2012	$	—
Contributions to equity method investees		178,866
Distributions of earnings from equity method investees		(4,822	)
Distributions of capital from equity method investees		(11,987	)
Change in fair value of investments in equity method investees		21,096
Balance at June 30, 2013	$	183,153

Schedule of real estate securities valuation methodology and results

As of June 30, 2013 New Residential’s securities valuation methodology and results are further detailed as follows:

					Fair Value
Asset Type	Outstanding Face Amount		Amortized Cost Basis		Multiple Quotes (A)		Total		Level
Non-Agency RMBS	$	927,903	$	605,835	$	629,453	$	629,453		3
Agency ARM RMBS		1,059,950		1,134,190		1,129,786		1,129,786		2
Total	$	1,987,853	$	1,740,025	$	1,759,239	$	1,759,239

(A) Management generally obtained pricing service quotations or broker quotations from two sources, one of which was generally the seller (the party that sold New Residential the security). Management selected one of the quotes received as being most representative of the fair value and did not use an average of the quotes. Even if New Residential receives two or more quotes on a particular security that come from non-selling brokers or pricing services, it does not use an average because management believes using an actual quote more closely represents a transactable price for the security than an average level. Furthermore, in some cases there is a wide disparity between the quotes New Residential receives. Management believes using an average of the quotes in these cases would not represent the fair value of the asset. Based on New Residential’s own fair value analysis, management selects one of the quotes which is believed to more accurately reflect fair value. New Residential never adjusts quotes received. These quotations are generally received via email and contain disclaimers which state that they are “indicative” and not “actionable” — meaning that the party giving the quotation is not bound to actually purchase the security at the quoted price.

Schedule of non-agency RMBS valued on a recurring basis using Level 3 inputs

Fair value estimates of New Residential’s Non-Agency RMBS were based on third party indications as of June 30, 2013 and classified as Level 3. Securities measured at fair value on a recurring basis using Level 3 inputs changed during the six months ended June 30, 2013 as follows:

	Level 3
	Non-Agency
	RMBS
Balance at December 31, 2012	$	289,756
Transfer (A)
Transfers from Level 3		—
Transfers into Level 3		—
Total Gains (Losses)
Included in net income as impairment		(729	)
Gain on Settlement of Securities		58
Included in comprehensive income (B)		8,092
Amortization included in interest income		10,558
Purchases, sales and repayments
Purchases		366,926
Sales		(4,421	)
Proceeds from repayments		(40,787	)
Balance at June 30, 2013	$	629,453

(A)	Transfers are assumed to occur at the beginning of the respective period.
(B)	These gains (losses) were included in net unrealized gain (loss) on securities in the consolidated statements of comprehensive income.

Schedule of Inputs used in valuing reverse mortgage loans

									Significant Inputs
Loan Type	Outstanding Face Amount		Carrying Value		Fair Value		Valuation Allowance/ (Reversal) In Current Year		Discount Rate			WAL (Years) (A)
Reverse Mortgage Loans	$	56,730	$	33,636	$	33,845	$	—		10.6	%		4.1

(A) The weighted average life is based on the expected timing of the receipt of cash flows.

XML

INVESTMENTS IN REAL ESTATE SECURITIES - GEOGRAPHIC DISTRIBUTION COLLATERAL (Details 2) (USD $) In Thousands, unless otherwise specified	Jun. 30, 2013
Principal balance	$ 1,987,853	[1]
Non-Agency RMBS
Principal balance	927,903
Percentage of principal balance	100.00%
Non-Agency RMBS | Western US
Principal balance	346,056
Percentage of principal balance	37.30%
Non-Agency RMBS | Northeastern US
Principal balance	219,197
Percentage of principal balance	23.60%
Non-Agency RMBS | Southeastern US
Principal balance	190,998
Percentage of principal balance	20.60%
Non-Agency RMBS | Midwestern US
Principal balance	98,933
Percentage of principal balance	10.70%
Non-Agency RMBS | Southwestern US
Principal balance	$ 72,719
Percentage of principal balance	7.80%

[1] (G) The total outstanding face amount was $ 18.4 million for fixed rate securities and $ 1.97 billion for floating rate securities.

XML

FAIR VALUE OF FINANCIAL INSTRUMENTS

6 Months Ended

Jun. 30, 2013

Fair Value Of Financial Instruments

FAIR VALUE OF FINANCIAL INSTRUMENTS

9.      FAIR VALUE OF FINANCIAL INSTRUMENTS

U.S. GAAP requires the categorization of the fair value of financial instruments into three broad levels which form a hierarchy.

Level 1- Quoted prices in active markets for identical instruments.

Level 2- Valuations based principally on other observable market parameters, including

● Quoted prices in active markets for similar instruments,

● Quoted prices in less active or inactive markets for identical or similar instruments,

● Other observable inputs (such as interest rates, yield curves, volatilities, prepayment speeds, loss severities, credit risks and default rates), and

● Market corroborated inputs (derived principally from or corroborated by observable market data).

Level 3- Valuations based significantly on unobservable inputs.

New Residential follows this hierarchy for its financial instruments. The classifications are based on the lowest level of input that is significant to the fair value measurement.

The carrying value and fair value of New Residential’s financial assets recorded at fair value on a recurring basis at June 30, 2013 were as follows:

					Fair Value
	Principal Balance or Notional Amount		Carrying Value		Level 2		Level 3		Total
Assets:
Real estate securities, available-for-sale	$	1,987,853	$	1,759,239	$	1,129,786	$	629,453	$	1,759,239
Investments in excess mortgage servicing rights, at fair value (A)		69,914,531		271,420		—		271,420		271,420
Investments in excess mortgage servicing rights, equity method investees, at fair value (A)		83,864,810		183,153		—		183,153		183,153
	$	155,767,194	$	2,213,812	$	1,129,786	$	1,084,026	$	2,213,812

(A) The notional amount represents the total unpaid principal balance of the mortgage loans underlying the Excess MSRs. Generally, New Residential does not receive an excess mortgage servicing amount on nonperforming loans.

Investments in Excess MSRs Valuation

Fair value estimates of New Residential’s Excess MSRs were based on internal pricing models. The valuation technique is based on discounted cash flows. Significant inputs used in the valuations included expectations of prepayment rates, delinquency rates, recapture rates, the excess mortgage servicing amount of the underlying mortgage loans and discount rates that market participants would use in determining the fair values of mortgage servicing rights on similar pools of residential mortgage loans. New Residential’s management validates significant inputs and outputs of the internal pricing models by comparing them to available independent third party market parameters and models for reasonableness. New Residential believes its valuation methods and the assumptions used are appropriate and consistent with other market participants.

In order to evaluate the reasonableness of its fair value determinations, management engages an independent valuation firm to separately measure the fair value of its Excess MSRs. The independent valuation firm determines an estimated fair value range of each pool based on its own models and issues a “fairness opinion” with this range. Management compares the range included in the opinion to the value generated by its internal models. For Excess MSRs acquired prior to the current quarter, the fairness opinion relates to the valuation at the current quarter end date. For Excess MSRs acquired during the current quarter, the fairness opinion relates to the valuation at the time of acquisition. To date, New Residential has not made any significant valuation adjustments as a result of these fairness opinions.

For Excess MSRs acquired during the current quarter, New Residential revalues the Excess MSRs at the quarter end date if a payment is received between the acquisition date and the end of the quarter. Otherwise, Excess MSRs acquired during the current quarter are carried at their amortized cost basis if there has been no change in assumptions since acquisition.

In addition, in valuing the Excess MSRs, management considered the likelihood of Nationstar being removed as the servicer, which likelihood is considered to be remote. Fair value measurements of the Excess MSRs are sensitive to changes in the assumptions or methodology used to determine fair value, and such changes could result in a significant increase or decrease in the fair value. Significant increases (decreases) in the discount rates, prepayment or delinquency rates in isolation would result in a significantly lower (higher) fair value measurement, whereas significant increases (decreases) in the recapture rates or excess mortgage servicing amount in isolation would result in a significantly higher (lower) fair value measurement. Generally, a change in the delinquency rate assumption is accompanied by a directionally similar change in the assumption used for the prepayment speed.

The following table summarizes certain information regarding the inputs used in valuing the Excess MSRs owned directly and through equity method investees as of June 30, 2013:

	Significant Inputs
Held Directly (Note 3)	Prepayment Speed (A)			Delinquency (B)			Recapture Rate (C)			Excess Mortgage Servicing Amount (D)	Discount Rate
MSR Pool 1		15.3	%		10.0	%		35.0	%	28 bps		12.5	%
MSR Pool 1 - Recapture Agreement		8.0	%		10.0	%		35.0	%	21 bps		12.5	%
MSR Pool 2		15.4	%		10.9	%		35.0	%	23 bps		12.5	%
MSR Pool 2 - Recapture Agreement		8.0	%		10.0	%		35.0	%	21 bps		12.5	%
MSR Pool 3		15.8	%		11.9	%		35.0	%	23 bps		12.5	%
MSR Pool 3 - Recapture Agreement		8.0	%		10.0	%		35.0	%	21 bps		12.5	%
MSR Pool 4		18.0	%		15.9	%		35.0	%	17 bps		12.5	%
MSR Pool 4 - Recapture Agreement		8.0	%		10.0	%		35.0	%	21 bps		12.5	%
MSR Pool 5		12.4	%		N/A	(E)		13.0	%	13 bps		12.5	%
MSR Pool 5 - Recapture Agreement		8.0	%		N/A	(E)		15.0	%	21 bps		12.5	%
MSR Pool 11 - Recapture Agreement		9.0	%		2.0	%		31.0	%	19 bps		12.5	%
Held through Equity Method Investees (Note 6)
MSR Pool 6		18.9	%		8.9	%		35.0	%	25 bps		12.5	%
MSR Pool 6 - Recapture Agreement		10.0	%		6.0	%		35.0	%	23 bps		12.5	%
MSR Pool 7		13.6	%		8.0	%		35.0	%	16 bps		12.5	%
MSR Pool 7 - Recapture Agreement		10.0	%		5.0	%		35.0	%	19 bps		12.5	%
MSR Pool 8		14.9	%		7.0	%		35.0	%	19 bps		12.5	%
MSR Pool 8 - Recapture Agreement		10.0	%		5.0	%		35.0	%	19 bps		12.5	%
MSR Pool 11		19.7	%		7.7	%		38.6	%	16 bps		12.5	%
MSR Pool 11 - Recapture Agreement		10.0	%		2.5	%		35.0	%	19 bps		12.5	%

(A)	Projected annualized weighted average lifetime voluntary and involuntary prepayment rate using a prepayment vector.
(B)	Projected percentage of mortgage loans in the pool that will miss their mortgage payments.
(C)	Percentage of voluntarily prepaid loans that are expected to be refinanced by Nationstar.
(D)	Weighted average total mortgage servicing amount in excess of the basic fee.
(E)	The Excess MSR will be paid on the total UPB of the mortgage portfolio (including both performing and delinquent loans until REO).

All of the assumptions listed have some degree of market observability, based on New Residential’s knowledge of the market, relationships with market participants, and use of common market data sources. Prepayment speed and delinquency rate projections are in the form of “curves” or “vectors” that vary over the expected life of the pool. New Residential uses assumptions that generate its best estimate of future cash flows for each investment in Excess MSRs.

When valuing Excess MSRs, New Residential uses the following criteria to determine the significant inputs:

● Prepayment Speed: Prepayment speed projections are in the form of a “vector” that varies over the expected life of the pool. The prepayment vector specifies the percentage of the collateral balance that is expected to prepay voluntarily (i.e., pay off) and involuntarily (i.e., default) at each point in the future. The prepayment vector is based on assumptions that reflect factors such as the borrower’s FICO score, loan-to-value ratio, debt-to-income ratio, vintage on a loan level basis, as well as the projected effect on loans eligible for the Home Affordable Refinance Program 2.0 (“HARP 2.0”). Management considers collateral-specific prepayment experience when determining this vector. For the Recapture Agreements and recaptured loans, New Residential also considers industry research on the prepayment experience of similar loan pools (i.e., loan pools composed of refinanced loans). This data is obtained from remittance reports, market data services and other market sources.

● Delinquency Rates: For existing mortgage pools, delinquency rates are based on the recent pool-specific experience of loans that missed their latest mortgage payments. For the Recapture Agreements and recaptured loans, delinquency rates are based on the experience of similar loan pools originated by Nationstar and delinquency experience over the past year. Management believes this time period provides a reasonable sample for projecting future delinquency rates while taking into account current market conditions. Additional consideration is given to loans that are expected to become 30 or more days delinquent.

● Recapture Rates: Recapture rates are based on actual average recapture rates experienced by Nationstar on similar mortgage loan pools. Generally, New Residential looks to one year worth of actual recapture rates, which management believes provides a reasonable sample for projecting future recapture rates while taking into account current market conditions.

● Excess Mortgage Servicing Amount: For existing mortgage pools, excess mortgage servicing amount projections are based on the actual total mortgage servicing amount in excess of a basic fee. For loans expected to be refinanced by Nationstar and subject to a Recapture Agreement, New Residential considers the excess mortgage servicing amount on loans recently originated by Nationstar over the past year and other general market considerations. Management believes this time period provides a reasonable sample for projecting future excess mortgage servicing amounts while taking into account current market conditions.

● Discount Rate: The discount rates used by New Residential are derived from market data on pricing of mortgage servicing rights backed by similar collateral.

New Residential uses different prepayment and delinquency assumptions in valuing the Excess MSRs relating to the original loan pools, the Recapture Agreements and the Excess MSRs relating to recaptured loans. The prepayment speed and delinquency rate assumptions differ because of differences in the collateral characteristics, eligibility for the Home Affordable Refinance Program 2.0 (“HARP 2.0”) and expected borrower behavior for original loans and loans which have been refinanced. New Residential uses the same assumptions for recapture and discount rates when valuing Excess MSRs and Recapture Agreements. These assumptions are based on historical recapture experience and market pricing.

Excess MSRs, owned directly, measured at fair value on a recurring basis using Level 3 inputs changed during the six months ended June 30, 2013 as follows:

	Level 3 (A)
	MSR Pool 1			MSR Pool 2			MSR Pool 3			MSR Pool 4			MSR Pool 5			MSR Pool 11		Total
Balance at December 31, 2012	$	40,910		$	39,322		$	35,434		$	15,036		$	114,334		$	—	$	245,036
Transfers (B)
Transfers from Level 3 (B)		—			—			—			—			—			—		—
Transfers to Level 3 (B)		—			—			—			—			—			—		—
Gains (losses) included in net income (C)		7,185			8,107			6,719			2,844			18,836			—		43,691
Interest income		3,615			2,802			3,073			1,237			10,053			—		20,780
Purchases, sales and repayments
Purchases		—			—			—			—			—			2,391		2,391
Purchase adjustments		—			—			—			—			—			—		—
Proceeds from sales		—			—			—			—			—			—		—
Proceeds from repayments		(7,180	)		(6,335	)		(6,288	)		(2,408	)		(18,267	)		—		(40,478	)
Balance at June 30, 2013	$	44,530		$	43,896		$	38,938		$	16,709		$	124,956		$	2,391	$	271,420

(A)	Includes the recapture agreement for each respective pool.
(B)	Transfers are assumed to occur at the beginning of the respective period.
(C)	The gains (losses) recorded in earnings during the period are attributable to the change in unrealized gains (losses) relating to Level 3 assets still held at the reporting dates. These gains (losses) represent the change in fair value of the Excess MSRs and are recorded in “Change in fair value of investments in excess mortgage servicing rights” in the consolidated statements of income.

Excess Mortgage Servicing Rights Equity Method Investees Valuation

Fair value estimates of New Residential’s investments were based on internal pricing models. New Residential estimated the fair value of the assets and liabilities of the underlying entities in which it holds an equity interest. The valuation technique is based on discounted cash flows. Significant inputs represent the inputs required to estimate the fair value of the Excess MSRs held by the entities and include expectations of prepayment rates, delinquency rates, recapture rates, the excess mortgage servicing amount of the underlying mortgage loans, and discount rates that market participants would use in determining the fair values of mortgage servicing rights on similar pools of residential mortgage loans. In addition, in valuing the Excess MSRs, management considered the likelihood of Nationstar being removed as servicer, which likelihood is considered to be remote. Refer to the Investments in Excess MSRs Valuation section above for further details.

New Residential’s investments in equity method investees measured at fair value on a recurring basis using Level 3 inputs changed during the six months ended June 30, 2013 as follows:

	Six Months Ended  June 30, 2013
Balance at December 31, 2012	$	—
Contributions to equity method investees		178,866
Distributions of earnings from equity method investees		(4,822	)
Distributions of capital from equity method investees		(11,987	)
Change in fair value of investments in equity method investees		21,096
Balance at June 30, 2013	$	183,153

Real Estate Securities Valuation

As of June 30, 2013 New Residential’s securities valuation methodology and results are further detailed as follows:

					Fair Value
Asset Type	Outstanding Face Amount		Amortized Cost Basis		Multiple Quotes (A)		Total		Level
Non-Agency RMBS	$	927,903	$	605,835	$	629,453	$	629,453		3
Agency ARM RMBS		1,059,950		1,134,190		1,129,786		1,129,786		2
Total	$	1,987,853	$	1,740,025	$	1,759,239	$	1,759,239

(A) Management generally obtained pricing service quotations or broker quotations from two sources, one of which was generally the seller (the party that sold New Residential the security). Management selected one of the quotes received as being most representative of the fair value and did not use an average of the quotes. Even if New Residential receives two or more quotes on a particular security that come from non-selling brokers or pricing services, it does not use an average because management believes using an actual quote more closely represents a transactable price for the security than an average level. Furthermore, in some cases there is a wide disparity between the quotes New Residential receives. Management believes using an average of the quotes in these cases would not represent the fair value of the asset. Based on New Residential’s own fair value analysis, management selects one of the quotes which is believed to more accurately reflect fair value. New Residential never adjusts quotes received. These quotations are generally received via email and contain disclaimers which state that they are “indicative” and not “actionable” — meaning that the party giving the quotation is not bound to actually purchase the security at the quoted price.

Fair value measurements categorized within Level 3 are sensitive to changes in the assumptions or methodology used to determine fair value, and such changes could result in a significant increase or decrease in the fair value. For New Residential’s investments in real estate securities categorized within Level 3 of the fair value hierarchy, the significant unobservable inputs include the discount rates, assumptions related to prepayments, default rates and loss severities. Significant increases (decreases) in any of the discount rates, default rates or loss severities in isolation would result in a significantly lower (higher) fair value measurement. The impact of changes in prepayment speeds would have differing impacts on fair value, depending on the seniority of the investment. Generally, a change in the default assumption is accompanied by directionally similar changes in the assumptions used for the loss severity and the prepayment speed.

Fair value estimates of New Residential’s Non-Agency RMBS were based on third party indications as of June 30, 2013 and classified as Level 3. Securities measured at fair value on a recurring basis using Level 3 inputs changed during the six months ended June 30, 2013 as follows:

	Level 3
	Non-Agency
	RMBS
Balance at December 31, 2012	$	289,756
Transfer (A)
Transfers from Level 3		—
Transfers into Level 3		—
Total Gains (Losses)
Included in net income as impairment		(729	)
Gain on Settlement of Securities		58
Included in comprehensive income (B)		8,092
Amortization included in interest income		10,558
Purchases, sales and repayments
Purchases		366,926
Sales		(4,421	)
Proceeds from repayments		(40,787	)
Balance at June 30, 2013	$	629,453

(A)	Transfers are assumed to occur at the beginning of the respective period.
(B)	These gains (losses) were included in net unrealized gain (loss) on securities in the consolidated statements of comprehensive income.

Loans for Which Fair Value is Only Disclosed

As of June 30, 2013, loans which New Residential has the intent and ability to hold into the foreseeable future are classified as held-for-investment. Loans held-for-investment are carried at the aggregate unpaid principal balance adjusted for any unamortized premium or discount, deferred fees or expenses, an allowance for loan losses, charge-offs and write-downs for impaired loans.

The fair value of New Residential’s reverse mortgage loans held-for-investment were estimated based on a discounted cash flow analysis using internal pricing models. The significant inputs to these models include discount rates and the timing and amount of expected cash flows that management believes market participants would use in determining the fair values on similar pools of reverse mortgage loans. New Residential’s loans held-for-investment are categorized within Level 3 of the fair value hierarchy.

The following table summarizes the inputs used in valuing reverse mortgage loans as of June 30, 2013:

Reverse Mortgage Loans for Which Fair Value is Only Disclosed

									Significant Inputs
Loan Type	Outstanding Face Amount		Carrying Value		Fair Value		Valuation Allowance/ (Reversal) In Current Year		Discount Rate			WAL (Years) (A)
Reverse Mortgage Loans	$	56,730	$	33,636	$	33,845	$	—		10.6	%		4.1

(A) The weighted average life is based on the expected timing of the receipt of cash flows.

Liabilities for Which Fair Value is Only Disclosed

Repurchase agreements are not measured at fair value in the statement of position; however, management believes that their carrying value approximates fair value. Repurchase agreements are considered to be level 2 in the valuation hierarchy with significant valuation variables including the amount and timing of expected cash flows, interest rates and collateral funding spreads.

XML

RECENT ACTIVITIES (Details Narrative) (USD $) In Thousands, unless otherwise specified	6 Months Ended					0 Months Ended				1 Months Ended	6 Months Ended	0 Months Ended	1 Months Ended	6 Months Ended
	Jun. 30, 2013	Jun. 30, 2012	Aug. 01, 2013	Jun. 30, 2013 MSRs	Jun. 30, 2013 Excess Mortgage Servicing Rights Investees	Jul. 18, 2013 Excess Mortgage Servicing Rights Investees MSRs	Jul. 15, 2013 Excess Mortgage Servicing Rights Investees MSRs	Jul. 02, 2013 Excess Mortgage Servicing Rights Investees MSRs	Jun. 30, 2013 Excess Mortgage Servicing Rights Investees MSRs	Aug. 07, 2013 Non-Agency RMBS	Jun. 30, 2013 Non-Agency RMBS	Jun. 27, 2013 Agency RMBS	Aug. 07, 2013 Agency RMBS	Jun. 30, 2013 Agency RMBS
Face amount of securities purchased										$ 15,800	$ 547,500	$ 22,700	$ 8,000	$ 156,300
Purchase of real estate securities	(265,100)									14,400	362,400	1,200	8,300	165,200
Unpaid principal balance of underlying loans				69,914,531		34,000,000	4,000,000	43,000,000	83,864,810
Amount contributed to acquire joint venture	80,700					65,000	12,000	53,000
Percentage ownership acquired in joint venture					50.00%		4.20%	45.00%
Line of credit facility, maximum borrowing capacity collateralized by Non-Agency RMBS			$ 350,000

XML

INVESTMENT IN RESIDENTIAL MORTGAGE LOANS

6 Months Ended

Jun. 30, 2013

Investment In Residential Mortgage Loans

INVESTMENT IN RESIDENTIAL MORTGAGE LOANS

5.      INVESTMENTS IN RESIDENTIAL MORTGAGE LOANS

On February 27, 2013, New Residential, through a subsidiary, entered into an agreement to co-invest in reverse mortgage loans with a UPB of approximately $83 million as of December 31, 2012. New Residential has invested approximately $35 million to acquire a 70% interest in the reverse mortgage loans. Nationstar has co-invested pari passu with New Residential in 30% of the reverse mortgage loans and is the servicer of the loans performing all servicing and advancing functions and retaining the ancillary income, servicing obligations and liabilities as the servicer.

Loans for which New Residential has the intent and ability to hold for the foreseeable future, or until maturity or payoff, are classified as held-for-investment. Loans are presented in the consolidated balance sheet at cost net of any unamortized discount (or gross of any unamortized premium). New Residential determines at acquisition whether loans will be aggregated into pools based on common risk characteristics (credit quality, loan type, and date of origination or acquisition); loans aggregated into pools are accounted for as if each pool were a single loan. Income on these loans is recognized similarly to that on securities using a level yield methodology.

To the extent that residential mortgage loans are classified as held-for-investment, New Residential must periodically evaluate each of these loans or loan pools for possible impairment. Impairment is indicated when it is deemed probable that New Residential will be unable to collect all amounts due according to the contractual terms of the loan, or for loans acquired at a discount for credit losses, when it is deemed probable that New Residential will be unable to collect as anticipated. Upon determination of impairment, New Residential would establish a specific valuation allowance with a corresponding charge to earnings. New Residential continually evaluates its loans receivable for impairment. New Residential’s residential mortgage loans are aggregated into pools for evaluation based on like characteristics, such as loan type and acquisition date. Pools of loans are evaluated based on criteria such as an analysis of borrower performance, credit ratings of borrowers, loan to value ratios, the estimated value of the underlying collateral, the key terms of the loans and historical and anticipated trends in defaults and loss severities for the type and seasoning of loans being evaluated. This information is used to estimate provisions for estimated unidentified incurred losses on pools of loans. Significant judgment is required in determining impairment and in estimating the resulting loss allowance. Furthermore, New Residential must assess its intent and ability to hold its loan investments on a periodic basis. If New Residential does not have the intent to hold a loan for the foreseeable future or until its expected payoff, the loan must be classified as “held for sale” and recorded at the lower of cost or estimated value.

The following is a summary of residential mortgage loans at June 30, 2013, all of which are classified as held for investment:

Loan Type	Outstanding Face Amount		Carrying Value		Loan Count		Wtd. Avg. Yield			Wtd. Avg. Coupon (A)			Wtd. Avg. Life (Years) (B)		Floating Rate Loans as a % of Face Amount			Delinquent Face Amount
Reverse Mortgage Loans	$	56,730	$	33,636		328		10.6	%		5.1	%		4.1		20.7	%		N/A

(A)	Represents the stated interest rate on the loans.  Accrued interest on reverse mortgage loans is generally added to the principal balance and paid when the loan is resolved.
(B)	The weighted average life is based on the expected timing of the receipt of cash flows.

Activities related to the carrying value of residential mortgage loans are as follows:

	For the six months ended June 30, 2013
Balance at December 31, 2012	$	—
Purchases/additional fundings		35,138
Proceeds from repayments		(2,686	)
Accretion of loan discount and other amortization		1,184
Balance at June 30, 2013	$	33,636

XML

Consolidated Statements of Cash Flows (Unaudited) (USD $) In Thousands, unless otherwise specified	6 Months Ended
	Jun. 30, 2013	Jun. 30, 2012
Cash Flows From Operating Activities
Net income	$ 122,297	$ 9,162
Adjustments to reconcile net income to net cash provided by (used in) operating activities (inclusive of amounts related to discontinued operations):
Change in fair value of investments in excess mortgage servicing rights	(43,691)	(4,739)
Change in fair value of investments in excess mortgage servicing rights, equity method investees	(21,096)
Distributions of earnings from excess mortgage servicing rights, equity method investees	4,822
Earnings from consumer loan equity method investees	(36,164)
Distributions of earnings from consumer loan equity method investees	769
Accretion of discount and other amortization	(6,596)
(Gain)/Loss on settlement of investments (net)	(58)
Other-than-temporary impairment ("OTTI")	3,756
Change in:
Other assets	(3,907)
Due to affiliates	(2,715)	353
Accrued expenses and other liabilities	574	883
Reduction of liability deemed as capital contribution by Newcastle	11,515
Other operating cash flows:
Cash proceeds from investments, in excess of interest income	41,435	2,220
Net cash proceeds deemed as capital distributions to Newcastle	(52,888)	(7,879)
Net cash provided by (used in) operating activities	18,053
Cash Flows From Investing Activities
Principal repayments from non-Agency RMBS	23,592
Principal repayments from Agency RMBS	102,553
Return of investments in excess mortgage servicing rights	6,600
Return of investments in excess mortgage servicing rights, equity method investees	4,018
Purchase of real estate securities	(265,100)
Proceeds from sale of investments	4,421
Acquisition of investments in excess mortgage servicing rights	(2,391)
Acquisition of investments in excess mortgage servicing rights. equity method investees	(53,766)
Principal paydowns on residential mortgage loans, held-for-investment	1,789
Net cash provided by (used in) investing activities	(178,284)
Cash Flows From Financing Activities
Borrowings under repurchase agreements	415,982
Repayments of repurchase agreements	(290,747)
Margin deposits under repurchase agreements	(87,579)
Return of margin deposits under repurchase agreements	87,216
Capital contributions by Newcastle	245,058
Net cash provided by (used in) financing activities	369,930
Net Increase (Decrease) in Cash and Cash Equivalents	209,699
Cash and Cash Equivalents, Beginning of Period
Cash and Cash Equivalents, End of Period	209,699
Supplemental Disclosure of Cash Flow Information
Cash paid during the period for interest expense	3,029
Supplemental Schedule of Non-Cash Investing and Financing Activities
Cash proceeds from investments in excess mortgage servicing rights, in excess of interest income	41,435	2,220
Acquisition of investments in excess mortgage servicing rights		190,510
Acquisition of real estate securities	242,750
Acquisition of investments in equity method investees at fair value	125,099
Acquisition of residential mortgage loans, held-for-investment	35,138
Acquisition of investments in consumer loan equity method investees	245,421
Borrowings under repurchase agreements	1,179,068
Repayments of repurchase agreements	3,902
Deposit paid on investment in excess mortgage servicing rights		16,801
Purchase price payable on investments in excess mortgage servicing rights		31,382
Capital contributions by Newcastle	648,408	207,311
Contributions in-kind by Newcastle	1,093,684
Capital distributions to Newcastle, net	$ 1,228,054	$ 7,879

XML

INVESTMENTS IN EXCESS MORTGAGE SERVICING RIGHTS EQUITY METHOD INVESTEES (Details Narrative) (USD $) In Thousands, unless otherwise specified	6 Months Ended		0 Months Ended
	Jun. 30, 2013	Jun. 30, 2013 Excess Mortgage Servicing Rights Investees	Jan. 04, 2013 Excess Mortgage Servicing Rights Investees MSRs Pool 6	Jun. 30, 2013 Excess Mortgage Servicing Rights Investees MSRs Pool 6	Nov. 30, 2012 Excess Mortgage Servicing Rights Investees MSRs Pool 6	Jan. 06, 2013 Excess Mortgage Servicing Rights Investees MSR Pools 7, 8, 9, 10	Dec. 31, 2012 Excess Mortgage Servicing Rights Investees MSR Pools 7, 8, 9, 10	Nov. 30, 2012 Excess Mortgage Servicing Rights Investees MSR Pools 7, 8, 9, 10	Jun. 30, 2013 Excess Mortgage Servicing Rights Investees MSRs Pool 11	May 20, 2013 Excess Mortgage Servicing Rights Investees MSRs Pool 11	Mar. 31, 2013 Excess Mortgage Servicing Rights Investees MSRs Pool 11
Deposits related to investments which have not closed		$ 20,800
Unpaid principal balance of underlying loans				11,149,355	13,000,000		58,000,000	215,000,000	22,817,213		22,800,000
Amount contributed to acquire joint venture	80,700		28,900
Amount committed to invest in joint venture						$ 340,000				$ 37,800
Percentage ownership acquired in joint venture		50.00%	50.00%	50.00%		50.00%			50.00%
Percentage of Investment co-owned by Nationstar			33.00%			33.00%
Percentage of Investment owned by New Residential			67.00%			67.00%
Loans in private label securitizations portfolio (percent)						53.00%

XML

INVESTMENT IN RESIDENTIAL MORTGAGE LOANS - ACTIVITIES OF RESIDENTIAL MORTGAGE LOANS (Details 1) (Reverse Mortgage Loans, USD $) In Thousands, unless otherwise specified	6 Months Ended
	Jun. 30, 2013
Reverse Mortgage Loans
Balance, beginning
Purchases / additional fundings	35,138
Proceeds from repayments	(2,686)
Accretion of loan discount and other amortization	1,184
Balance, ending	$ 33,636

XML

RECLASSIFICATION FROM ACCUMULATED OTHER COMPREHENSIVE INCOME INTO NET INCOME (Tables)

6 Months Ended

Jun. 30, 2013

Reclassification From Accumulated Other Comprehensive Income Into Net Income Tables

Schedule of reclassification from accumulated other comprehensive income into net income

The following table summarizes the amounts reclassified out of accumulated other comprehensive income into net income:

Accumulated Other Comprehensive  Income Components	Statement of Income Location	Three Months Ended June 30, 2013			Six Months Ended June 30, 2013
Reclassification of net realized (gain)     loss on securities into earnings	Gain on settlement of securities	$	(58	)	$	(58	)
Reclassification of net realized (gain)     loss on securities into earnings	Other-than-temporary impairment    on securities		3,756			3,756
Total reclassifications		$	3,698		$	3,698

XML

FAIR VALUE OF FINANCIAL INSTRUMENTS - REVERSE MORTGAGE LOANS (Details 7) (USD $) In Thousands, unless otherwise specified	6 Months Ended
	Jun. 30, 2013		Dec. 31, 2012
Weighted average life (years)	3 years 4 months 24 days
Reverse Mortgage Loans
Outstanding face amount	$ 56,730		$ 83,000
Carrying value	33,636
Fair value	33,845
Valuation allowance/(reversal) in current year
Discount rate	10.60%
Weighted average life (years)	4 years 1 month 6 days	[1]

[1] (A) The weighted average life is based on the expected timing of the receipt of cash flows.

XML

FAIR VALUE OF FINANCIAL INSTRUMENTS - RECURRING BASIS (Details) (USD $) In Thousands, unless otherwise specified	Jun. 30, 2013		Dec. 31, 2012
Assets:
Real estate securities, available-for-sale	$ 1,759,239	[1],[2]	$ 289,756
Investments in excess mortgage servicing rights	271,420		245,036
Investments in equity method investees at fair value	183,153
Recurring Basis | Fair Value, Inputs, Level 2
Assets:
Real estate securities, available-for-sale	1,129,786
Investments in excess mortgage servicing rights		[3]
Investments in equity method investees at fair value		[3]
[AssetsFairValueDisclosure]	1,129,786
Recurring Basis | Level 3 Inputs
Assets:
Real estate securities, available-for-sale	629,453
Investments in excess mortgage servicing rights	271,420	[3]
Investments in equity method investees at fair value	183,153	[3]
[AssetsFairValueDisclosure]	1,084,026
Recurring Basis | Principal Balance or Notional Amount
Assets:
Real estate securities, available-for-sale	1,987,853
Investments in excess mortgage servicing rights	69,914,531	[3]
Investments in equity method investees at fair value	83,864,810	[3]
[AssetsFairValueDisclosure]	155,767,194
Recurring Basis | Carrying Value
Assets:
Real estate securities, available-for-sale	1,759,239
Investments in excess mortgage servicing rights	271,420	[3]
Investments in equity method investees at fair value	183,153	[3]
[AssetsFairValueDisclosure]	2,213,812
Recurring Basis | Fair Value
Assets:
Real estate securities, available-for-sale	1,759,239
Investments in excess mortgage servicing rights	271,420	[3]
Investments in equity method investees at fair value	183,153	[3]
[AssetsFairValueDisclosure]	$ 2,213,812

[1] (A) Fair value, which is equal to carrying value for all securities. See Note 9 regarding the estimation of fair value.

[2] (G) The total outstanding face amount was $ 18.4 million for fixed rate securities and $ 1.97 billion for floating rate securities.

[3] (A) The notional amount represents the total unpaid principal balance of the mortgage loans underlying the Excess MSRs. Generally, New Residential does not receive an excess mortgage servicing amount on nonperforming loans.

XML

TRANSACTIONS WITH AFFILIATES AND AFFILIATED ENTITIES

6 Months Ended

Jun. 30, 2013

Transactions With Affiliates And Affiliated Entities

TRANSACTIONS WITH AFFILIATES AND AFFILIATED ENTITIES

12.      TRANSACTIONS WITH AFFILIATES AND AFFILIATED ENTITIES

New Residential has entered into a management agreement with the Manager, an affiliate of Fortress. Pursuant to the Management Agreement, the Manager, under the supervision of New Residential’s board of directors, formulates investment strategies, arranges for the acquisition of assets and associated financing, monitors the performance of New Residential’s assets and provides certain advisory, administrative and managerial services in connection with the operations of New Residential.

Effective May 15, 2013, the Manager is entitled to receive a management fee in the amount equal to 1.5% per annum of New Residential’s gross equity calculated and payable monthly in arrears in cash. Gross equity is generally the equity transferred by Newcastle on the distribution date, plus total net proceeds from stock offerings, plus certain capital contributions to subsidiaries, less capital distributions and repurchases of common stock.

In addition, effective May 15, 2013, the Manager is entitled to receive annual incentive compensation in an amount equal to the product of (A) 25% of the dollar amount by which (1) (a) New Residential’s Funds from Operations before the incentive compensation per share of common stock, excluding Funds from Operations from investments in equity method investees that are invested in consumer loans as of the date hereof (the Consumer Loan Companies) and any unrealized gains or losses from mark to market valuation changes on Excess MSRs and on equity method investees invested in Excess MSRs, per REIT Share (as defined in the Management Agreement, based on the weighted average number of REIT Shares outstanding), plus (b) earnings (or losses) from the Consumer Loan Companies computed on a level-yield basis (such that the loans are treated as if they qualified as loans acquired with a discount for credit quality as set forth in ASC 310-30, as such codification was in effect on June 30, 2013) as if the Consumer Loan Companies had been acquired at their GAAP basis on May 15, 2013, earnings (or losses) from equity method investees invested in Excess MSRs as if such equity method investees had not made a fair value election, and gains (or losses) from debt restructuring and gains (or losses) from sales of property and other assets per share of common stock, exceed (2) an amount equal to (a) the weighted average of the book value per share of the equity transferred by Newcastle on the date of the spin-off and the prices per share of New Residential’s common stock in any offerings (adjusted for prior capital dividends or capital distributions) multiplied by (b) a simple interest rate of 10% per annum, multiplied by (B) the weighted average number of shares of common stock outstanding. “Funds from Operations” means net income (computed in accordance with GAAP), excluding gains (or losses) from debt restructuring and gains (or losses) from sales of property, plus depreciation on real estate assets, and after adjustments for unconsolidated partnerships and joint ventures. Funds from operations will be computed on an unconsolidated basis. The computation of funds from operations may be adjusted at the direction of New Residential’s independent directors based on changes in, or certain applications of, GAAP. Funds from operations is determined from the date of the spin-off and without regard to Newcastle’s prior performance.

In addition to the management fee and incentive compensation, New Residential is responsible for reimbursing the Manager for certain expenses paid by the Manager on behalf of New Residential.

Due to affiliate is comprised of the following amounts:

	June 30, 2013		December 31, 2012
Management fees	$	1,499	$	3,392
Incentive compensation		878		—
Purchase price payable		1,254		1,744
	$	3,631	$	5,136

On June 27, 2013, New Residential purchased Agency ARM RMBS with an aggregate face amount of approximately $22.7 million from Newcastle for approximately $1.2 million, net of related financing. New Residential purchased the securities on the same terms as they were purchased by Newcastle.

See Notes 1, 3 and 6 for a discussion of transactions with Nationstar. As of June 30, 2013, New Residential held on its balance sheet a total face amount of $719.5 million of Non-Agency RMBS serviced by Nationstar. The total UPB of the loans underlying these Nationstar serviced Non-Agency RMBS was approximately $8.1 billion as of June 30, 2013.

See Note 7 for a discussion of a transaction with Springleaf.

XML

DEBT OBLIGATIONS

6 Months Ended

Jun. 30, 2013

Debt Obligations

DEBT OBLIGATIONS

8.      DEBT OBLIGATIONS

The following table presents certain information regarding New Residential’s debt obligations at June 30, 2013:

												Collateral
Repurchase Agreements (A)	Month Issued	Outstanding Face		Carrying Value		Final Stated Maturity (D)	Weighted Average Funding Cost			WAL		Outstanding Face		Amortized Cost Basis		Carrying Value		WAL (Years)
Agency ARM RMBS (B)	Various	$	1,061,250	$	1,061,250	Jul-13		0.39	%		0.1	$	1,059,950	$	1,134,190	$	1,129,786		3.2
Non Agency RMBS (C)	Various		413,088		413,088	Jul-13		2.03	%		0.1		907,247		590,131		613,078		3.8
		$	1,474,338	$	1,474,338			0.85	%		0.1	$	1,967,197	$	1,724,321	$	1,742,864		3.5

(A) These repurchase agreements had approximately $0.5 million of associated accrued interest payable at June 30, 2013.

(B)	The counterparties of these repurchase agreements are Goldman Sachs $357.8 million, Barclays $266.1 million, Nomura $210.2 million, Citi $138.4 million, Morgan Stanley $65.8 million and Bank of America $23.0 million.
(C)	The counterparties of these repurchase agreements are Credit Suisse $267.4 million, Barclays $97.9 million, and Royal Bank of Canada $47.7 million.
(D)	All of these repurchase agreements were renewed or refinanced subsequent to June 30, 2013.
(E)	All of the agreements described above are subject to customary margin call provisions.  See Note 15 regarding the refinancing of repurchase agreeemnts with Credit Suisse.

XML

EQUITY AND EARNINGS PER SHARE - OUTSTANDING OPTIONS SUMMARY (Details 1)	May 15, 2013	Jun. 30, 2013 The Manager	Jun. 30, 2013 The Manager's Employees	Jun. 30, 2013 Independent Directors	Jun. 30, 2013 Total Affiliates
Stock Options outstanding	21,459,275	17,735,338	3,711,937	12,000	21,459,275

XML

RECENT ACTIVITIES

6 Months Ended

Jun. 30, 2013

Recent Activities

RECENT ACTIVITIES

15.      RECENT ACTIVITIES

These financial statements include a discussion of material events that have occurred subsequent to June 30, 2013 (referred to as “subsequent events”) through the issuance of these consolidated financial statements. Events subsequent to that date have not been considered in these financial statements.

On July 1, 2013, New Residential completed an additional closing of Excess MSRs that it agreed to acquire as part of the previously announced transaction between Nationstar and Bank of America (See Note 6). This closing relates to loans held in private label securitizations (“PLS”) with a UPB of $43 billion, which represents approximately 45% of the total PLS UPB associated with the transaction (Pool 10).  New Residential invested approximately $53 million to acquire the right to receive one-third of the monthly cash flow generated by the MSRs, net of a basic fee paid to Nationstar.

On July 15, 2013 New Residential completed an additional closing of Excess MSRs that it agreed to acquire as part of the previously announced transaction between Nationstar and Bank of America (See Note 6). This closing relates to loans held in PLS with a UPB of $4.0 billion, which represents approximately 4.2% of the total PLS UPB associated with the transaction (Pool 10). New Residential invested approximately $12 million to acquire the right to receive one-third of the monthly cash flow generated by the MSRs, net of a basic fee paid to Nationstar.

On July 18, 2013 New Residential completed an additional closing of Excess MSRs that it agreed to acquire as part of the previously announced transaction between Nationstar and Bank of America (See Note 6). This closing relates to loans that are owned, insured or guaranteed by GNMA with a UPB of about $34.7 billion, which represents all of the GNMA UPB associated with the transaction (Pool 9). New Residential invested approximately $65 million to acquire the right to receive one-third of the monthly cash flow generated by the MSRs, net of a basic fee paid to Nationstar.

On August 1, 2013, a subsidiary of New Residential entered into a master repurchase agreement with Alpine Securitization Corp., an asset-backed commercial paper facility sponsored by Credit Suisse AG, and established a maximum borrowing capacity of $350 million collateralized by its Non-Agency RMBS. This agreement is subject to customary loan covenants and events of default provisions including a 50% market capitalization decline provision; as well as a two to one indebtedness to tangible net worth provision. The one year term facility is set to expire in August 2014 and is not subject to margin call provisions. The financing bears interest at LIBOR plus an applicable margin as stated below:

Monthly Payment Date	Applicable Margin
August 2013 through October 2013		2.25	%
November 2013 through January 2014		2.50	%
February 2014 through April 2014		3.00	%
May 2014 through August 2014		3.50	%

XML

RECLASSIFICATION FROM ACCUMULATED OTHER COMPREHENSIVE INCOME INTO NET INCOME

6 Months Ended

Jun. 30, 2013

Reclassification From Accumulated Other Comprehensive Income Into Net Income

RECLASSIFICATION FROM ACCUMULATED OTHER COMPREHENSIVE INCOME INTO NET INCOME

13.      RECLASSIFICATION FROM ACCUMULATED OTHER COMPREHENSIVE INCOME INTO NET INCOME

The following table summarizes the amounts reclassified out of accumulated other comprehensive income into net income:

Accumulated Other Comprehensive  Income Components	Statement of Income Location	Three Months Ended June 30, 2013			Six Months Ended June 30, 2013
Reclassification of net realized (gain)     loss on securities into earnings	Gain on settlement of securities	$	(58	)	$	(58	)
Reclassification of net realized (gain)     loss on securities into earnings	Other-than-temporary impairment    on securities		3,756			3,756
Total reclassifications		$	3,698		$	3,698

XML

Document and Entity Information (USD $)	6 Months Ended
	Jun. 30, 2013	Aug. 08, 2013
Document And Entity Information
Entity Registrant Name	New Residential Investment Corp.
Entity Central Index Key	0001556593
Document Type	10-Q
Document Period End Date	Jun. 30, 2013
Amendment Flag	false
Current Fiscal Year End Date	--12-31
Is Entity a Well-known Seasoned Issuer?	No
Is Entity a Voluntary Filer?	No
Is Entity's Reporting Status Current?	Yes
Entity Filer Category	Non-accelerated Filer
Entity Common Stock, Par Value	$ 0.01
Entity Common Stock, Shares Outstanding		253,025,645
Document Fiscal Period Focus	Q2
Document Fiscal Year Focus	2013

XML

INCOME TAXES

6 Months Ended

Jun. 30, 2013

Income Taxes

INCOME TAXES

14.      INCOME TAXES

New Residential intends to qualify as a REIT for the tax year ending December 31, 2013. A REIT is generally not subject to U.S. federal corporate income tax on that portion of its income that is distributed to stockholders if it distributes at least 90% of its REIT taxable income to its stockholders by prescribed dates and complies with various other requirements. New Residential was a wholly owned subsidiary of Newcastle until May 15, 2013 and, as a qualified REIT subsidiary, was a disregarded entity until such date. As a result, no provision or liability for U.S. federal or state income taxes has been included in the accompanying consolidated financial statements for the periods ended June 30, 2013 or 2012.

XML

FAIR VALUE OF FINANCIAL INSTRUMENTS - INPUTS EXCESS MSRs (Details 2)	6 Months Ended
	Jun. 30, 2013
MSR Pool 11 Recapture Agreement
Held through Equity Method Investees (Note 6):
Prepayment speed	7.40%	[1]
Delinquency	2.30%	[2]
Recapture rate	41.00%	[3]
Excess mortgage servicing amount	0.19%	[4]
Discount rate	12.50%
Excess Mortgage Servicing Rights Investees | MSRs Pool 6
Held through Equity Method Investees (Note 6):
Prepayment speed	18.90%
Delinquency	8.90%
Recapture rate	35.00%
Excess mortgage servicing amount	0.25%
Discount rate	12.50%
Excess Mortgage Servicing Rights Investees | MSR Pool 6 Recapture Agreement
Held through Equity Method Investees (Note 6):
Prepayment speed	10.00%
Delinquency	6.00%
Recapture rate	35.00%
Excess mortgage servicing amount	0.23%
Discount rate	12.50%
Excess Mortgage Servicing Rights Investees | MSRs Pool 7
Held through Equity Method Investees (Note 6):
Prepayment speed	13.60%
Delinquency	8.00%
Recapture rate	35.00%
Excess mortgage servicing amount	0.16%
Discount rate	12.50%
Excess Mortgage Servicing Rights Investees | MSR Pool 7 Recapture Agreement
Held through Equity Method Investees (Note 6):
Prepayment speed	10.00%
Delinquency	5.00%
Recapture rate	35.00%
Excess mortgage servicing amount	0.19%
Discount rate	12.50%
Excess Mortgage Servicing Rights Investees | MSRs Pool 8
Held through Equity Method Investees (Note 6):
Prepayment speed	14.90%
Delinquency	7.00%
Recapture rate	35.00%
Excess mortgage servicing amount	0.19%
Discount rate	12.50%
Excess Mortgage Servicing Rights Investees | MSR Pool 8 Recapture Agreement
Held through Equity Method Investees (Note 6):
Prepayment speed	10.00%
Delinquency	5.00%
Recapture rate	35.00%
Excess mortgage servicing amount	0.19%
Discount rate	12.50%
Excess Mortgage Servicing Rights Investees | MSRs Pool 11
Held through Equity Method Investees (Note 6):
Prepayment speed	13.30%
Delinquency	7.90%
Recapture rate	47.10%
Excess mortgage servicing amount	0.19%
Discount rate	12.50%
Excess Mortgage Servicing Rights Investees | MSR Pool 11 Recapture Agreement
Held through Equity Method Investees (Note 6):
Prepayment speed	10.00%
Delinquency	2.00%
Recapture rate	35.00%
Excess mortgage servicing amount	0.19%
Discount rate	12.50%

[1] (A) Projected annualized weighted average lifetime voluntary and involuntary prepayment rate using a prepayment vector.

[2] (B) Projected percentage of mortgage loans in the pool that will miss their mortgage payments.

[3] (C) Percentage of voluntarily prepaid loans that are expected to be refinanced by Nationstar.

[4] (D) Weighted average total mortgage servicing amount in excess of the basic fee.

XML

FAIR VALUE OF FINANCIAL INSTRUMENTS - INPUTS EXCESS MSRs (Details 1)	6 Months Ended
	Jun. 30, 2013
MSRs Pool 1
Held Directly (Note 3):
Prepayment speed	15.30%	[1]
Delinquency	10.00%	[2]
Recapture rate	35.00%	[3]
Excess mortgage servicing amount	0.28%	[4]
Discount rate	12.50%
MSR Pool 1 Recapture Agreement
Held Directly (Note 3):
Prepayment speed	8.00%	[1]
Delinquency	10.00%	[2]
Recapture rate	35.00%	[3]
Excess mortgage servicing amount	0.21%	[4]
Discount rate	12.50%
MSRs Pool 2
Held Directly (Note 3):
Prepayment speed	15.40%	[1]
Delinquency	10.90%	[2]
Recapture rate	35.00%	[3]
Excess mortgage servicing amount	0.23%	[4]
Discount rate	12.50%
MSR Pool 2 Recapture Agreement
Held Directly (Note 3):
Prepayment speed	8.00%	[1]
Delinquency	10.00%	[2]
Recapture rate	35.00%	[3]
Excess mortgage servicing amount	0.21%	[4]
Discount rate	12.50%
MSRs Pool 3
Held Directly (Note 3):
Prepayment speed	15.80%	[1]
Delinquency	11.90%	[2]
Recapture rate	35.00%	[3]
Excess mortgage servicing amount	0.23%	[4]
Discount rate	12.50%
MSR Pool 3 Recapture Agreement
Held Directly (Note 3):
Prepayment speed	8.00%	[1]
Delinquency	10.00%	[2]
Recapture rate	35.00%	[3]
Excess mortgage servicing amount	0.21%	[4]
Discount rate	12.50%
MSRs Pool 4
Held Directly (Note 3):
Prepayment speed	18.00%	[1]
Delinquency	15.90%	[2]
Recapture rate	35.00%	[3]
Excess mortgage servicing amount	0.17%	[4]
Discount rate	12.50%
MSR Pool 4 Recapture Agreement
Held Directly (Note 3):
Prepayment speed	8.00%	[1]
Delinquency	10.00%	[2]
Recapture rate	35.00%	[3]
Excess mortgage servicing amount	0.21%	[4]
Discount rate	12.50%
MSRs Pool 5
Held Directly (Note 3):
Prepayment speed	12.40%	[1]
Delinquency		[2],[5]
Recapture rate	13.00%	[3]
Excess mortgage servicing amount	0.13%	[4]
Discount rate	12.50%
MSR Pool 5 Recapture Agreement
Held Directly (Note 3):
Prepayment speed	8.00%	[1]
Delinquency		[2],[5]
Recapture rate	15.00%	[3]
Excess mortgage servicing amount	0.21%	[4]
Discount rate	12.50%
MSR Pool 11 Recapture Agreement
Held Directly (Note 3):
Prepayment speed	7.40%	[1]
Delinquency	2.30%	[2]
Recapture rate	41.00%	[3]
Excess mortgage servicing amount	0.19%	[4]
Discount rate	12.50%

[1] (A) Projected annualized weighted average lifetime voluntary and involuntary prepayment rate using a prepayment vector.

[2] (B) Projected percentage of mortgage loans in the pool that will miss their mortgage payments.

[3] (C) Percentage of voluntarily prepaid loans that are expected to be refinanced by Nationstar.

[4] (D) Weighted average total mortgage servicing amount in excess of the basic fee.

[5] (E) The Excess MSR will be paid on the total UPB of the mortgage portfolio (including both performing and delinquent loans until REO).