XML 32 R9.htm IDEA: XBRL DOCUMENT v3.20.1
COMMERCIAL MORTGAGE LOANS HELD-FOR-INVESTMENT
3 Months Ended
Mar. 31, 2020
Receivables [Abstract]  
COMMERCIAL MORTGAGE LOANS HELD-FOR-INVESTMENT COMMERCIAL MORTGAGE LOANS HELD-FOR-INVESTMENT
The following tables summarize certain characteristics of the Company's investments in commercial mortgage loans as of March 31, 2020 and December 31, 2019:

Weighted Average
Loan TypeUnpaid Principal BalanceCarrying ValueLoan CountFloating Rate Loan %
Coupon(1)
Remaining
Term
 (Years)(2)
March 31, 2020
Loans held-for-investment
Senior secured loans(3)
$639,366,297  $639,366,297  51  100.0 %5.3 %3.7
639,366,297  639,366,297  51  100.0 %5.3 %3.7
Weighted Average
Loan TypeUnpaid Principal BalanceCarrying ValueLoan CountFloating Rate Loan %
Coupon(1)
Remaining
Term
 (Years)(2)
December 31, 2019
Loans held-for-investment
Senior secured loans(3)
$635,260,420  $635,260,420  51  100.0 %5.4 %3.8
635,260,420  635,260,420  51  100.0 %5.4 %3.8

(1) Weighted average coupon assumes applicable one-month LIBOR of 1.38% and 1.70% as of March 31, 2020 and December 31, 2019, respectively, inclusive of weighted average floors of 1.60% and 1.56%, respectively.
(2) Weighted average remaining term assumes all extension options are exercised by the borrower, provided, however, that our loans may be repaid prior to such date.
(3) As of March 31, 2020, $627,313,574 of the outstanding senior secured loans were held in VIEs and $12,052,723 of the outstanding senior secured are held outside VIEs. As of December 31, 2019, $629,157,956 of the outstanding senior secured loans were held in VIEs and $6,102,464 of the outstanding senior secured loans were held outside VIEs.

Activity: For the three months ended March 31, 2020, the loan portfolio activity was as follows:
Commercial Mortgage Loans Held-for-Investment
Balance at December 31, 2019$635,260,420  
Purchases and fundings38,613,756  
Proceeds from principal payments(34,507,879) 
Balance at March 31, 2020$639,366,297  

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 utilized as of March 31, 2020 and December 31, 2019:

March 31, 2020December 31, 2019
Risk RatingNumber of LoansUnpaid Principal BalanceNet Carrying ValueNumber of LoansUnpaid Principal BalanceNet Carrying Value
1—  $—  —   9,000,000  9,000,000  
2 51,807,628  51,807,628   87,176,088  87,176,088  
335  451,233,186  451,233,186  37  487,513,256  487,513,256  
4 136,325,483  136,325,483   51,571,076  51,571,076  
5—  —  —  —  —  —  
51  $639,366,297  639,366,297  51  635,260,420  635,260,420  

As of March 31, 2020, the average risk rating of the commercial mortgage loan portfolio was 2.9 (Moderate Risk), weighted by investment carrying value, with 78.7% of commercial loans held-for-investment rated 3 (Moderate Risk) or better by the Company's Manager.

As of December 31, 2019, the average risk rating of the commercial mortgage loan portfolio was 2.8 (Moderate Risk), weighted by investment carrying value, with 91.9% of commercial loans held-for-invested rated 3 (Moderate Risk) or better by the Company's Manager.

The increase in the average risk rating during 2020 is primarily the result of downgrade of several non multi-family loans to a risk rating of "4" to reflect higher risk in loans collateralized by retail and office properties that are particularly negatively impacted by the COVID-19 pandemic.

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 March 31, 2020 and December 31, 2019:
Loans Held-for-Investment
March 31, 2020December 31, 2019
Geography
Southwest34.4 %38.7 %
South32.4  27.5  
Midwest16.2  16.9  
Mid-Atlantic8.5  8.4  
Various5.5  5.5  
West3.0  3.0  
Total100.0 %100.0 %

March 31, 2020(1)
December 31, 2019
Collateral Property Type
Multi-Family90.3 %93.9 %
Retail5.5  2.7  
Office2.8  2.0  
Mixed-Use0.7  0.7  
Self-Storage0.7  0.7  
Total100.0 %100.0 %
(1) During the quarter ended March 31, 2020, two multi-family loans were reclassified to retail and office, respectively, due to the primary nature of the underlying properties. The reclassification represents a reduction in multi-family of 3.6% and an increase to retail and office of 2.8% and 0.8%, respectively, to the percentages presented for December 31, 2019.

We did not have any impaired loans, nonaccrual loans, or loans in maturity default as of March 31, 2020 or December 31, 2019.