DST PROGRAM (Tables)

12 Months Ended

Dec. 31, 2025

The following table summarizes our DST Program Loans as of December 31, 2025 and 2024:


($ in thousands)	Outstanding Principal		Unrealized Loss, Net (1)		Book Value		Weighted-Average Interest Rate		Weighted-Average Remaining Life (Years)
As of December 31, 2025
DST Program Loans, carried at cost	$	20,637	N/A		$	20,637	6.1	%	7.8
DST Program Loans, carried at fair value	170,865		—		170,865		6.6		9.2
Total	$	191,502	$	—	$	191,502	6.6	%	9.1
As of December 31, 2024
DST Program Loans, carried at cost	$	49,785	N/A		$	49,785	6.0	%	8.5
DST Program Loans, carried at fair value	71,085		(17)		71,068		7.0		9.6
Total	$	120,870	$	(17)	$	120,853	6.6	%	9.1

___________________________________________________

(1)Represents cumulative unrealized gain or loss on DST Program Loans carried at fair value.

Schedule of Financing Obligations

The following table summarizes our financing obligations, net as of December 31, 2025 and 2024:


(in thousands)	DST Interests Sold, Net (1)		Unamortized Program Costs		Total Appreciation (2)		Unrealized Gain, Net (3)		Book Value
As of December 31, 2025
Financing obligations, carried at cost	$	223,800	$	(17)	$	—	N/A		$	223,783
Financing obligations, carried at fair value	2,070,389		N/A		N/A		$	55,878	2,126,267
Total	$	2,294,189	$	(17)	$	—	$	55,878	$	2,350,050
As of December 31, 2024
Financing obligations, carried at cost	$	507,607	$	(373)	$	—	N/A		$	507,234
Financing obligations, carried at fair value	877,284		N/A		N/A		$	1,102	878,386
Total	$	1,384,891	$	(373)	$	—	$	1,102	$	1,385,620

___________________________________________________

(1)DST Interests sold are presented net of upfront fees.

(2)Represents cumulative financing obligation liability appreciation on financing obligations carried at cost.

(3)Represents cumulative unrealized gain or loss on financing obligations carried at fair value.

Schedule of DST Program Activity

The following table presents our DST Program activity for the years ended December 31, 2025, 2024, and 2023:


	For the Year Ended December 31,
(in thousands)	2025		2024		2023
DST Interests sold	$	1,219,305	$	797,022	$	479,155
DST Interests financed by DST Program Loans	99,780		63,332		51,360
Income earned from DST Program Loans (1)	10,949		6,793		5,155
Unrealized gain (loss) on DST Program Loans (2)	17		(17)		—
Unrealized (loss) gain on financing obligations (3)	(54,776)		(2,034)		932
Gain on extinguishment of financing obligations (4)	33,407		41,050		—
Decrease in financing obligation liability appreciation (5)	—		(69)		(459)
Rent obligation incurred under master lease agreements (5)	92,937		62,549		57,916

___________________________________________________

(1)Included in other income and expenses on the consolidated statements of operations.

(2)Included in gain (loss) on financial assets on the consolidated statements of operations.

(3)Included in (loss) gain on financing obligations on the consolidated statements of operations.

(4)Included in gain (loss) on extinguishment of debt and financing obligations, net on the consolidated statements of operations and recorded upon extinguishment of our financing obligations in accordance with our UPREIT structure.

(5)Included in interest expense on the consolidated statements of operations