XML 21 R10.htm IDEA: XBRL DOCUMENT v3.19.2
COMMERCIAL MORTGAGE LOANS HELD-FOR-INVESTMENT COMMERCIAL MORTGAGE LOANS HELD-FOR-INVESTMENT
6 Months Ended
Jun. 30, 2019
Receivables [Abstract]  
COMMERCIAL MORTGAGE LOANS HELD-FOR-INVESTMENT
The following tables summarize certain characteristics of the Company's investments in commercial mortgage loans as of June 30, 2019 and December 31, 2018:

 
 
 
 
 
 
 
 
Weighted Average
Loan Type
 
Unpaid Principal Balance
 
Carrying Value
 
Loan Count
 
Floating Rate Loan %
 
Coupon(1)
 
Life (Years)(2)
June 30, 2019
 
 
 
 
 
 
 
 
 
 
 
 
Loans held-for-investment
 
 
 
 
 
 
 
 
 
 
 
 
Senior secured loans(3)
 
$
599,770,362

 
$
599,770,362

 
47

 
100.0
%
 
6.5
%
 
3.8
 
 
599,770,362

 
599,770,362

 
47

 
100.0
%
 
6.5
%
 
3.8
 
 
 
 
 
 
 
 
Weighted Average
Loan Type
 
Unpaid Principal Balance
 
Carrying Value
 
Loan Count
 
Floating Rate Loan %
 
Coupon(1)
 
Life (Years)(2)
December 31, 2018
 
 
 
 
 
 
 
 
 
 
 
 
Loans held-for-investment
 
 
 
 
 
 
 
 
 
 
 
 
Senior secured loans(3)
 
$
555,172,891

 
$
555,172,891

 
44

 
100.0
%
 
6.4
%
 
4.1
 
 
555,172,891

 
555,172,891

 
44

 
100.0
%
 
6.4
%
 
4.1

(1)
Average weighted by unpaid principal balance of loan. Weighted average coupon assumes applicable one-month LIBOR rate as of June 30, 2019 and December 31, 2018.
(2)    The weighted average life of each loan is based on the expected repayment of principal assuming all extension options are exercised by the borrower.
(3)
As of June 30, 2019, $591,350,135 of the outstanding senior secured loans were held in VIEs and $8,420,227 of the outstanding senior secured        are held outside VIEs. As of December 31, 2018, $550,555,503 of the outstanding senior secured loans were held in VIEs and $4,617,388 of the outstanding senior secured loans were held outside VIEs.

Activity: For the six months ended June 30, 2019, the loan portfolio activity was as follows:
 
 
Commercial Mortgage Loans Held-for-Investment
Balance at December 31, 2018
 
$
555,172,891

Purchases
 
117,536,027

Proceeds from principal repayments
 
(72,938,556
)
Balance at June 30, 2019
 
$
599,770,362



Loan Risk Ratings: As further described in Note 2, the Company evaluates the commercial mortgage loan portfolio on a quarterly basis and assigns a risk rating based on a variety of factors. The following tables present the principal balance and net book value of the loan portfolio based on the Company's internal risk ratings as of June 30, 2019 and December 31, 2018:

 
 
June 30, 2019
 
December 31, 2018
Risk Rating
 
Number of Loans
 
Unpaid Principal Balance
 
Net Carrying Value
 
Number of Loans
 
Unpaid Principal Balance
 
Net Carrying Value
1
 

 
$

 

 

 

 

2
 
10

 
100,585,761

 
100,585,761

 
5

 
51,589,000

 
51,589,000

3
 
33

 
435,463,192

 
435,463,192

 
34

 
455,323,082

 
455,323,082

4
 
4

 
63,721,409

 
63,721,409

 
5

 
48,260,809

 
48,260,809

5
 

 

 

 

 

 

 
 
47

 
$
599,770,362

 
599,770,362

 
44

 
555,172,891

 
555,172,891



As of June 30, 2019, the average risk rating of the commercial mortgage loan portfolio was 2.9 (Moderate Risk), weighted by investment carrying value, with 89.4% of commercial loans held-for-investment rated 3 (Moderate Risk) or better by the Company's Manager.

As of December 31, 2018 , the average risk rating of the commercial mortgage loan portfolio was 2.9 (Moderate Risk), weighted by investment carrying value, with 91.3% of commercial loans held-for-invested rated 3 (Moderate Risk) or better by the Company's Manager.
Concentration of Credit Risk: The following tables present the geographic and property types of collateral underlying the Company's commercial mortgage loans as a percentage of the loans' carrying value as of June 30, 2019 and December 31, 2018:

Loans Held-for-Investment
 
 
June 30, 2019
 
December 31, 2018
Geography
 
 
 
 
Southwest
 
35.5
%
 
30.2
%
South
 
21.0

 
22.6

Midwest
 
17.1

 
20.2

Mid-Atlantic
 
12.3

 
10.3

West
 
7.7

 
10.8

Various
 
6.4

 
5.9

Total
 
100.0
%
 
100.0
%

 
 
June 30, 2019
 
December 31, 2018
Collateral Property Type
 
 
 
 
Multi-Family
 
88.4
%
 
87.2
%
Office
 
5.6

 
7.6

Retail
 
4.2

 
1.2

Self-Storage
 
1.1

 
1.0

Mixed-Use
 
0.7

 
3.0

Total
 
100.0
%
 
100.0
%


We did not have any impaired loans, nonaccrual loans, or loans in maturity default as of June 30, 2019 or December 31, 2018.