XML 35 R25.htm IDEA: XBRL DOCUMENT v3.24.1.u1
OTHER REAL ESTATE RELATED AND OTHER INVESTMENTS (Tables)
3 Months Ended
Mar. 31, 2024
Investments, All Other Investments [Abstract]  
Schedule of Other Real Estate Related Investments, at Fair Value
As of March 31, 2024 and December 31, 2023, the Company’s other real estate related investments consisted of the following (dollar amounts in thousands):
Facility Count and Type
As of March 31, 2024
Loans Receivable, at Fair Value:SNFCampusALFILF
Principal Balance as of March 31, 2024
Fair Value as of March 31, 2024
Fair Value as of December 31, 2023
Weighted Average Contractual Interest RateMaturity Date
Mortgage secured loans receivable31141$166,197 $157,265 $156,769 8.9 %
(1), (2)
5/31/2024 - 6/29/2033
Mezzanine loans receivable4032— 77,165 74,276 21,799 12.8 %
(1), (2)
7/25/2027 - 6/30/2032
$243,362 $231,541 $178,568 
(1) Rates are net of subservicing fee, if applicable.
(2) Two mortgage secured loans receivable and two mezzanine loans receivable use term secured overnight financing rate (“SOFR”), which are subject to a floor for certain of the loans. Term SOFR used as of March 31, 2024 was 5.33%.
Facility Count and Type
As of March 31, 2024
Other Investments:SNFCampusALFILF
Principal Balance as of March 31, 2024
Book Value as of March 31, 2024
Book Value as of December 31, 2023
Weighted Average Contractual Interest RateMaturity Date
Preferred Equity3— — — 1,782 1,805 1,801 15.0 %N/A
Total$1,782 $1,805 $1,801 
Schedule of Other Real Estate Related Investment Activity
The following table summarizes the Company’s other real estate related investments activity for the three months ended March 31, 2024 and 2023 (dollars in thousands):
Three Months Ended March 31,
2024
2023
Origination of other real estate related investments$53,165 $— 
Accrued interest, net425 (150)
Unrealized losses on other real estate related investments, net(612)(454)
Prepayments of other real estate related investments— (15,000)
Net change in other real estate related investments$52,978 $(15,604)
As of March 31, 2024 and December 31, 2023, the Company’s other loans receivable, included in prepaid expenses and other assets, net on the Company’s condensed consolidated balance sheets, consisted of the following (dollars in thousands):
As of March 31, 2024
Investment
Principal Balance as of March 31, 2024
Book Value as of March 31, 2024
Book Value as of December 31, 2023
Weighted Average Contractual Interest RateMaturity Date
Other loans receivable$17,094 $17,156 $17,156 8.8 %6/30/2024 - 5/31/2026
Expected credit loss— (2,094)(2,094)
Total$17,094 $15,062 $15,062 
Schedule of Loan Receivable Activity
The following table summarizes the Company’s other loans receivable activity for the three months ended March 31, 2024 and 2023 (dollars in thousands):
Three Months Ended March 31,
2024
2023
Principal payments$— $(143)
Accrued interest, net— (1)
Net change in other loans receivable$— $(144)
Schedule of Interest and Other Income
The following table summarizes the interest and other income recognized from the Company’s loans receivable and other investments during the three months ended March 31, 2024 and 2023 (dollars in thousands):
For the Three Months Ended March 31,
Investment20242023
Mortgage secured loans receivable$3,772 $2,704 
Mezzanine loans receivable1,895 1,583 
Preferred equity investment68 — 
Other loans receivable331 156 
Other(1)
3,502 — 
Total$9,568 $4,443 
(1) Other income is comprised of interest income on money market funds.