XML 21 R9.htm IDEA: XBRL DOCUMENT v3.21.2
COMMERCIAL MORTGAGE LOANS HELD-FOR-INVESTMENT
9 Months Ended
Sep. 30, 2021
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 September 30, 2021 and December 31, 2020:
Weighted Average
Loan TypeUnpaid Principal BalanceCarrying ValueLoan CountFloating Rate Loan %
Coupon(1)
Remaining
Term
 (Years)(2)
September 30, 2021
Loans held-for-investment
Senior secured loans(3)
$803,043,750 $803,074,256 53 100.0 %4.3 %3.7
803,043,750 803,074,256 53 100.0 %4.3 %3.7
Weighted Average
Loan TypeUnpaid Principal BalanceCarrying ValueLoan CountFloating Rate Loan %
Coupon(1)
Remaining
Term
 (Years)(2)
December 31, 2020
Loans held-for-investment
Senior secured loans(3)
$547,345,334 $547,345,334 40 100.0 %5.1 %3.1
547,345,334 547,345,334 40 100.0 %5.1 %3.1

(1)    Weighted average coupon assumes applicable one-month LIBOR of 0.08% and 0.14% as of September 30, 2021 and December 31, 2020, respectively, inclusive of weighted average floors of 0.83% and 1.64%, 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 September 30, 2021, $803,074,256 of the outstanding senior secured loans were held in VIEs. As of December 31, 2020, $531,363,401 of the outstanding senior secured loans were held in VIEs and $15,981,933 of the outstanding senior secured loans were held outside VIEs.

Activity: For the nine months ended September 30, 2021, the loan portfolio activity was as follows:
Commercial Mortgage Loans Held-for-Investment
Balance at December 31, 2020$547,345,334 
Purchases and fundings647,459,391 
Proceeds from principal payments(391,394,015)
Accretion of purchase discount24,773 
Amortization of purchase premium(361,227)
Balance at September 30, 2021
$803,074,256 

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 table presents the principal balance and net book value of the loan portfolio based on the Company's internal risk ratings as of September 30, 2021 and December 31, 2020:

September 30, 2021December 31, 2020
Risk RatingNumber of LoansUnpaid Principal BalanceNet Carrying ValueNumber of LoansUnpaid Principal BalanceNet Carrying Value
1— $— — — — — 
230 463,032,213 462,940,447 14 168,401,366 168,401,366 
321 322,567,733 322,690,005 20 309,726,343 309,726,343 
417,443,804 17,443,804 69,217,625 69,217,625 
5— — — — — — 
53 $803,043,750 803,074,256 40 547,345,334 547,345,334 

As of September 30, 2021, the average risk rating of the commercial mortgage loan portfolio was 2.3 (Moderate Risk), weighted by investment carrying value, with 97.8% of the net carrying value of commercial loans held-for-investment rated 3 (Moderate Risk) or better by the Company's Manager.

As of December 31, 2020, the average risk rating of the commercial mortgage loan portfolio was 3.1 (Moderate Risk), weighted by investment carrying value, with 84.4% of the net carrying value of commercial loans held-for-invested rated 3 (Moderate Risk) or better by the Company's Manager.
The decrease in average risk rating is primarily the result of commercial mortgage loans that paid off with a risk rating of "2" of $77.0 million, a risk rating of "3" of $231.9 million and a risk rating of "4" of $17.4 million, offset by the purchase of commercial mortgage loans with a risk rating of "2" of $357.8 million and a risk rating of "3" of $224.2 million during the nine months ended September 30, 2021.

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 September 30, 2021 and December 31, 2020:

Loans Held-for-Investment
September 30, 2021December 31, 2020
Geography
South44.8 %36.5 %
Southwest31.8 38.7 
West16.0 1.8 
Mid-Atlantic4.3 6.2 
Midwest3.1 16.8 
Total100.0 %100.0 %
September 30, 2021
December 31, 2020
Collateral Property Type
Multifamily89.4 %89.5 %
Self-Storage7.0 0.8 
Office1.5 3.3 
Retail2.1 6.4 
Total100.0 %100.0 %

We did not have any impaired loans, nonaccrual loans, or loans in maturity default as of September 30, 2021 or December 31, 2020.