0001145549-23-008556.txt : 20230223 0001145549-23-008556.hdr.sgml : 20230223 20230223124604 ACCESSION NUMBER: 0001145549-23-008556 CONFORMED SUBMISSION TYPE: NPORT-P PUBLIC DOCUMENT COUNT: 1 CONFORMED PERIOD OF REPORT: 20221231 FILED AS OF DATE: 20230223 DATE AS OF CHANGE: 20230223 PERIOD START: 20221231 FILER: COMPANY DATA: COMPANY CONFORMED NAME: Forum Real Estate Income Fund CENTRAL INDEX KEY: 0001857314 IRS NUMBER: 862859042 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: NPORT-P SEC ACT: 1940 Act SEC FILE NUMBER: 811-23658 FILM NUMBER: 23658342 BUSINESS ADDRESS: STREET 1: C/O FORUM CAPITAL ADVISORS, LLC STREET 2: 240 SAINT PAUL STREET, SUITE 400 CITY: DENVER STATE: CO ZIP: 80206 BUSINESS PHONE: 303-501-8860 MAIL ADDRESS: STREET 1: C/O FORUM CAPITAL ADVISORS, LLC STREET 2: 240 SAINT PAUL STREET, SUITE 400 CITY: DENVER STATE: CO ZIP: 80206 FORMER COMPANY: FORMER CONFORMED NAME: Forum CRE Income Fund DATE OF NAME CHANGE: 20210415 NPORT-P 1 primary_doc.xml NPORT-P false 0001857314 XXXXXXXX Forum Real Estate Income Fund 811-23658 0001857314 5493002R068Q02JV3T45 240 Saint Paul Street Suite 400 Denver 80206 3035018860 Forum Real Estate Income Fund 5493002R068Q02JV3T45 2022-12-31 2022-12-31 N 71823829.030000000000 15372091.430000000000 56451737.600000000000 0.000000000000 0.000000000000 0.000000000000 0.000000000000 0.000000000000 0.000000000000 0.000000000000 0.000000000000 0.000000000000 0.000000000000 0.000000000000 0.000000000000 0.000000000000 63666.160000000000 USD N ARMADA HOFFLER PROPERTIE 549300WQRSIV6XZT9313 04208T207 6900 NS USD 144831 0.2565572047 Long EP CORP US N 1 N N N Banc of America Merrill Lynch N/A 05523GAC5 16800000 PA USD 447765.36 0.7931825999 Long ABS-MBS CORP US Y 2 2034-08-14 Variable 0.7583 N N N N N N Banc of America Merrill Lynch N/A 05523GAE1 8540000 PA USD 77809.65 0.1378339327 Long ABS-MBS CORP US Y 2 2034-08-14 Variable 0.25448 N N N N N N Barclays Commercial Mortgage S N/A 05546JAC2 54328102.673 PA USD 387212.69 0.6859181072 Long ABS-MBS CORP US Y 2 2036-03-12 Variable 0.30537 N N N N N N BPR Trust N/A 05592DAL8 5000000 PA USD 4608995 8.1644873939 Long ABS-MBS CORP US Y 2 2037-04-15 Floating 8.03061 N N N N N N BX Trust N/A 05608WAU8 3969926.994 PA USD 3664476.84 6.4913446349 Long ABS-MBS CORP US Y 2 2038-06-15 Floating 8.068 N N N N N N Credit Suisse Mortgage Trust N/A 126390AJ2 1500000 PA USD 1485193.5 2.6309083885 Long ABS-MBS CORP US Y 2 2035-12-15 Floating 11.568 N N N N N N Credit Suisse Mortgage Trust N/A 12657CAA2 3950604.75 PA USD 3786986.5 6.7083612675 Long ABS-MBS CORP US Y 2 2023-04-15 Floating 8.2873 N N N N N N DBCCRE Mortgage Trust N/A 23305MAN5 5800000 PA USD 5121643.6 9.0726057651 Long ABS-MBS CORP US Y 2 2034-01-10 Variable 4.9345 N N N N N N Extended Stay America Trust N/A 30227FAN0 2830957.438 PA USD 2665431.36 4.7216108367 Long ABS-MBS CORP US Y 2 2038-07-15 Floating 8.018 N N N N N N FREMF Mortgage Trust N/A 30298UAJ0 2626130.676 PA USD 2538268.22 4.4963509148 Long ABS-MBS CORP US Y 2 2029-09-25 Floating 10.142 N N N N N N Multifamily Structured Credit N/A 35563FAC5 1040000 PA USD 980697.12 1.7372310609 Long ABS-MBS CORP US Y 2 2051-01-25 Floating 11.67768 N N N N N N HERSHA HOSPITALITY TRUST 549300DNC58BIN1VO064 427825708 12500 NS USD 231250 0.4096419523 Long EP CORP US N 1 N N N MBRT 2019 MBR N/A 55282DBG8 1950000 PA USD 1848890.36 3.2751699746 Long ABS-MBS CORP US Y 2 2036-11-15 Floating 9.618 N N N N N N MED Trust N/A 58403YBA3 4000000 PA USD 3633424 6.4363368684 Long ABS-MBS CORP US Y 2 2038-11-15 Floating 9.568 N N N N N N Multifamily Connecticut Avenue 549300HG8ZEWVWVSN227 62547NAC3 1000000 PA USD 940084 1.6652879787 Long ABS-MBS CORP US Y 2 2049-10-25 Floating 9.88871 N N N N N N Multifamily Connecticut Avenue 549300HG8ZEWVWVSN227 62547NAD1 1500000 PA USD 1401538.5 2.4827198587 Long ABS-MBS CORP US Y 2 2049-10-25 Floating 13.13871 N N N N N N MULTIFAMILY CONNECTICUT AVENUE 5493002KQF9IH3CTQZ40 62548QAF8 3500000 PA USD 3259823 5.7745308446 Long ABS-MBS CORP US Y 2 2050-03-25 Floating 11.88871 N N N N N N TPI Re-Remic Trust N/A 872659BC0 1000000 PA USD 921424.3 1.6322337260 Long ABS-MBS CORP US Y 2 2046-07-25 Fixed 0 N N N N N N VASA Trust N/A 92230AAL0 3407000 PA USD 3042440.78 5.3894546197 Long ABS-MBS CORP US Y 2 2039-07-15 Floating 8.218 N N N N N N ADVANTIS MCA FV, LLC FLT RT, 07/22/2025 / N/A 999999999 103237.55 PA USD 103237.55 0.1828775418 Long LON CORP US Y 3 2025-07-22 Floating 16.2 N N Y N N N ADVANTIS MCA HARBOR FLT RT, 04/18/2025 / N/A 999999999 41140.34 PA USD 41140.34 0.0728770127 Long LON CORP US Y 3 2025-04-18 Floating 16.2 N N Y N N N BRUCKNER MEZZANINE FLT RT 03/31/2024 / N/A 999999999 8000000 PA USD 8000000 14.1713972680 Long LON CORP US Y 3 2024-03-31 Floating 14.172 N N N N N N CRIMSON PE BS, LLC / N/A 999999999 24 OU Other Units USD 643750 1.1403546239 Long PF US Y 3 N N N CRIMSON DEVCO, LLC / N/A 999999999 40 OU Other Units USD 1000000 1.7714246585 Long PF US Y 3 N N N CRIMSON PE PP, LLC / N/A 999999999 16 OU Other Units USD 390799.35 0.6922716051 Long PF US Y 3 N N N Fidelity Treasury Portfolio N/A 316175504 5035868.72 PA USD 5035868.72 8.9206620276 Long STIV RF US N 1 N N N IOTA Industries Inc N/A 999999999 857061.89 OU Other Units USD 825264.89 1.4618945759 Long PF US Y 3 N N N KERF TRENT DEV QOZ FLT RT 09/23/2023 / N/A 999999999 2883853.1 PA USD 2867126.75 5.0788990240 Long LON CORP US Y 3 2023-09-23 Fixed 12 N N Y N N N LP REVERSE REPO 126390AJ2 / N/A 999999999 -1002000 PA USD -1002000 -1.7749675078 Short RA CORP US N 2 2023-01-12 Fixed 5.57143 N N N Reverse repurchase Y 5.57143 2023-01-12 1350000 USD 1336674.15 USD ABS N N N LP REVERSE REPO 05592DAL8 / N/A 999999999 -3178000 PA USD -3178000 -5.6295875647 Short RA CORP US N 2 2023-01-12 Fixed 5.62537 N N N Reverse repurchase Y 5.62537 2023-01-12 4488869.31 USD 4148095.50 USD ABS N N N LP REVERSE REPO 30227FAN0 / N/A 999999999 -1700000 PA USD -1700000 -3.0114219195 Short RA CORP US N 2 2023-01-12 Fixed 5.67143 N N N Reverse repurchase Y 5.67143 2023-01-12 2481669.06 USD 2320871.45 USD ABS N N N FCREIF NIMBUS EVERET FLT RT 08/31/2023 / N/A 999999999 2124323.61 PA USD 2117100.91 3.7502847565 Long LON CORP US Y 3 2023-08-31 Fixed 12 N N Y N N N RBC REVERSE REPO 12657CAA2 / N/A 999999999 -2280000 PA USD -2280000 -4.0388482214 Short RA CORP US N 2 2023-01-27 Fixed 6.02 N N N Reverse repurchase Y 6.02 2023-01-27 3556986.28 USD 3408287.85 USD ABS N N N RBC REVERSE REPO 30298UAJ0 / N/A 999999999 -1496000 PA USD -1496000 -2.6500512891 Short RA CORP US N 2 2023-02-10 Fixed 6.4 N N N Reverse repurchase Y 6.4 2023-02-10 2654485.41 USD 2538268.22 USD ABS N N N RBC REVERSE REPO 05608WAU8 / N/A 999999999 -2159000 PA USD -2159000 -3.8245058377 Short RA CORP US N 2 2023-03-17 Fixed 6.15 N N N Reverse repurchase Y 6.15 2023-03-17 3590821.57 USD 3298029.16 USD ABS N N N RBC REVERSE REPO 58403YBA3 / N/A 999999999 -2139000 PA USD -2139000 -3.7890773445 Short RA CORP US N 2 2023-02-10 Fixed 6.3 N N N Reverse repurchase Y 6.3 2023-02-10 3600000 USD 3270081.60 USD ABS N N N ROYAL URBAN RENEWAL FLT RT 10/01/2024 / N/A 999999999 4317422.93 PA USD 4230210.99 7.4935000584 Long LON CORP US Y 3 2024-10-01 Fixed 12 N N Y N N N LEXINGTON SO TOTOWA FLT RT 12/31/2022 / N/A 999999999 1520000 PA USD 1520000 2.6925654809 Long LON CORP US Y 3 2023-12-31 Floating 15.374 N N N N N N FCREIF VAN NESS FLT RT 07/23/2024 / N/A 999999999 2227849.21 PA USD 2179504.88 3.8608286878 Long LON CORP US Y 3 2024-07-23 Fixed 12.5 N N Y N N N WEST UNIV GAINSVILLE FLT RT 12/03/2024 / N/A 999999999 387895.73 PA USD 387895.73 0.6871280611 Long LON CORP US Y 3 2024-12-03 Floating 14.63 N N Y N N N 2023-01-09 Forum Real Estate Income Fund /s/ Derek Mullins Derek Mullins Treasurer