INVESTMENTS IN COMMERCIAL MORTGAGE LOANS, MEZZANINE LOANS AND PREFERRED EQUITY INTERESTS (Tables)

6 Months Ended

Jun. 30, 2018

The following table summarizes our investments in commercial mortgage loans, mezzanine loans and preferred equity interests held for investment as of June 30, 2018:

	Unpaid Principal Balance			Unamortized (Discounts) Premiums			Carrying Amount			Number of Loans		Weighted- Average Coupon (1)			Range of Maturity Dates
Commercial Real Estate (CRE)
Commercial mortgage loans	$	676,654		$	(605	)	$	676,049			47		6.6	%	Jul. 2018 to Jun. 2025
Mezzanine loans		23,131			164			23,295			3		13.2	%	Aug. 2018 to Mar. 2023
Preferred equity interests		33,280			(1	)		33,279			15		6.7	%	Nov. 2018 to Jan. 2029
Total CRE (2)		733,065			(442	)		732,623			65		6.8	%
Deferred fees and costs, net (3)		(1,518	)		-			(1,518	)
Total	$	731,547		$	(442	)	$	731,105

(1)	Weighted-average coupon is calculated on the unpaid principal balance, which does not necessarily correspond to the carrying amount.

(2)	Includes $96,104 of cash flow loans, of which $45,343 are commercial mortgage loans, $21,130 are mezzanine loans and $29,631 are preferred equity interests. See Note 2: Summary of Significant Accounting Policies, (j) Revenue Recognition, for further discussion of our cash flow loans.

(3)	Includes $4,986 of deferred fees, net of $3,468 of deferred costs.

The following table summarizes our investments in commercial mortgage loans, mezzanine loans and preferred equity interests held for investment as of December 31, 2017:

	Unpaid Principal Balance			Unamortized (Discounts) Premiums			Carrying Amount			Number of Loans		Weighted- Average Coupon (1)			Range of Maturity Dates
Commercial Real Estate (CRE)
Commercial mortgage loans	$	1,194,735		$	(719	)	$	1,194,016			95		6.3	%	Jan. 2018 to Dec. 2025
Mezzanine loans		45,488			164			45,652			13		11.2	%	May 2018 to May 2025
Preferred equity interests		33,284			(1	)		33,283			15		9.1	%	Nov. 2018 to Jan. 2029
Total CRE (2)		1,273,507			(556	)		1,272,951			123		6.5	%
Deferred fees and costs, net (3)		(2,344	)		-			(2,344	)
Total	$	1,271,163		$	(556	)	$	1,270,607

(1)	Weighted-average coupon is calculated on the unpaid principal balance, which does not necessarily correspond to the carrying amount.

(2)	Includes $106,136 of cash flow loans, of which $55,353 are commercial mortgage loans, $21,149 are mezzanine loans and $29,634 are preferred equity interests. See Note 2: Summary of Significant Accounting Policies, (j) Revenue Recognition, for further discussion of our cash flow loans.

(3)

Includes $8,497 of deferred fees, net of $6,153 of deferred costs.

Delinquency Statistics of Commercial Real Estate Loan Held for Investment

The following table summarizes the delinquency statistics of our commercial real estate loans held for investment as of June 30, 2018 and December 31, 2017:

	As of June 30, 2018
Delinquency Status	Current		30 to 59 days		60 to 89 days		90 days or more		Total		Non-accrual (1)
Commercial mortgage loans	$	616,176	$	20,572	$	—	$	39,906	$	676,654	$	80,736
Mezzanine loans		23,131		—		—		—		23,131		8,261
Preferred equity interests		33,280		—		—		—		33,280		3,650
Total	$	672,587	$	20,572	$	—	$	39,906	$	733,065	$	92,647

(1)	Includes six loans that are current and one loan that is 30 to 59 days or more past due, but are on non-accrual due to uncertainty over whether we will fully collect principal and interest. Also includes one loan that is 90 days or more past due in accordance with its terms.

	As of December 31, 2017
Delinquency Status	Current		30 to 59 days		60 to 89 days		90 days or more		Total		Non-Accrual (1)
Commercial mortgage loans	$	1,149,501	$	—	$	—	$	45,234	$	1,194,735	$	81,443
Mezzanine loans		40,258		—		—		5,230		45,488		13,510
Preferred equity interests		33,284		—		—		—		33,284		3,650
Total	$	1,223,043	$	—	$	—	$	50,464	$	1,273,507	$	98,603

(1) Includes five loans that were current in accordance with their terms, but are on non-accrual due to uncertainty over whether we will fully collect principal and interest, and two loans that are 90 days or more past due in accordance with their terms.

Loans Held for Investment by Credit Risk Category

We have classified our loans held for investment by credit risk category as of June 30, 2018 and December 31, 2017 as follows:

	As of June 30, 2018
Credit Status	Commercial Mortgage Loans		Mezzanine Loans		Preferred Equity		Total
Satisfactory	$	566,228	$	2,000	$	13,930	$	582,158
Watchlist (1)		110,426		21,131		19,350		150,907
Total	$	676,654	$	23,131	$	33,280	$	733,065

(1)

Includes $128,467 of loans that are considered to be impaired and $22,440 of loans that are not considered to be impaired.

	As of December 31, 2017
Credit Status	Commercial Mortgage Loans		Mezzanine Loans		Preferred Equity		Total
Satisfactory	$	1,083,741	$	19,109	$	21,879	$	1,124,729
Watchlist (1)		110,994		26,379		11,405		148,778
Total	$	1,194,735	$	45,488	$	33,284	$	1,273,507

(1)

Includes $126,478 of loans that are considered to be impaired and $22,300 of loans that are not considered impaired.

Roll-Forwards of Allowance for Loan Losses for Commercial Mortgage Loans, Mezzanine Loans and Preferred Equity Interests Held for Investment

The following tables provide a roll-forward of our allowance for loan losses for our commercial mortgage loans, mezzanine loans and preferred equity interests held for investment for the three months ended June 30, 2018 and 2017:

	For the Three Months Ended June 30, 2018
	Commercial Mortgage Loans			Mezzanine Loans		Preferred Equity		Total
Beginning balance	$	8,259		$	5,231	$	242	$	13,732
Provision (benefit) for loan losses		14,748			—		—		14,748
Charge-offs, net of recoveries (1)		(11,781	)		—		—		(11,781	)
Ending balance	$	11,226		$	5,231	$	242	$	16,699

(1)

Includes $1,423 of charge-offs related to loans transferred to held for sale during the three months ended June 30, 2018.

	For the Three Months Ended June 30, 2017
	Commercial Mortgage Loans			Mezzanine Loans		Preferred Equity		Total
Beginning balance	$	10,979		$	852	$	1,700	$	13,531
Provision (benefit) for loan losses		12,623			8,240		—		20,863
Charge-offs, net of recoveries		(10,880	)		—		—		(10,880	)
Ending balance	$	12,722		$	9,092	$	1,700	$	23,514

	For the Six Months Ended June 30, 2018
	Commercial Mortgage Loans			Mezzanine Loans			Preferred Equity		Total
Beginning balance	$	9,019		$	5,622		$	242	$	14,883
Provision (benefit) for loan losses		19,996			2,784			—		22,780
Charge-offs, net of recoveries (1)		(17,789	)		(3,175	)		—		(20,964	)
Ending balance	$	11,226		$	5,231		$	242	$	16,699

(1)

Includes $5,331 of charge-offs related to loans transferred to held for sale during the six months ended June 30, 2018.

	For the Six Months Ended June 30, 2017
	Commercial Mortgage Loans			Mezzanine Loans		Preferred Equity			Total
Beginning balance	$	10,640		$	—	$	1,714		$	12,354
Provision (benefit) for loan losses		13,322			9,090		(14	)		22,398
Charge-offs, net of recoveries		(11,240	)		2		—		$	(11,238	)
Ending balance	$	12,722		$	9,092	$	1,700		$	23,514

Loans Considered to be Impaired

Information on those loans considered to be impaired as of June 30, 2018 and December 31, 2017 was as follows:

	As of June 30, 2018
Impaired Loans	Commercial Mortgage Loans		Mezzanine Loans		Preferred Equity		Total
Impaired loans expecting full recovery	$	14,108	$	12,870	$	15,700	$	42,678
Impaired loans with reserves		73,878		8,261		3,650		85,789
Total Impaired Loans (1)		87,986		21,131		19,350		128,467
Allowance for loan losses	$	11,226	$	5,231	$	242	$	16,699

(1)	As of June 30, 2018, there was no unpaid principal relating to previously identified TDRs that are on accrual status.

	As of December 31, 2017
Impaired Loans	Commercial Mortgage Loans		Mezzanine Loans		Preferred Equity		Total
Impaired loans expecting full recovery	$	14,321	$	12,869	$	7,756	$	34,946
Impaired loans with reserves		74,372		13,510		3,650		91,532
Total Impaired Loans (1)		88,693		26,379		11,406		126,478
Allowance for loan losses	$	9,019	$	5,622	$	242	$	14,883

(1)

As of December 31, 2017, there was no unpaid principal relating to previously identified TDRs that are on accrual status.