XML 35 R25.htm IDEA: XBRL DOCUMENT v3.24.2.u1
OTHER REAL ESTATE RELATED AND OTHER INVESTMENTS (Tables)
6 Months Ended
Jun. 30, 2024
Investments, All Other Investments [Abstract]  
Schedule of Other Real Estate Related Investments, at Fair Value
As of June 30, 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 June 30, 2024
Loans Receivable, at Fair Value:SNFCampusALFILF
Principal Balance as of June 30, 2024
Fair Value as of June 30, 2024
Fair Value as of December 31, 2023
Weighted Average Contractual Interest Rate(1), (2)
Maturity Date
Mortgage secured loans receivable38441$357,872 $348,552 $156,769 9.1 %5/31/2025 - 6/29/2033
Mezzanine loans receivable4032— 77,165 74,099 21,799 12.8 %7/25/2027 - 6/30/2032
$435,037 $422,651 $178,568 
(1) Rates are net of subservicing fee, if applicable.
(2) Three 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 June 30, 2024 was 5.34%.
Facility Count and Type
As of June 30, 2024
Other Investments:SNFCampusALFILF
Principal Balance as of June 30, 2024
Book Value as of June 30, 2024
Book Value as of December 31, 2023
Weighted Average Contractual Interest RateMaturity Date
Preferred equity8— — 10,782 10,881 1,801 11.7 %N/A
Total$10,782 $10,881 $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 six months ended June 30, 2024 and 2023 (dollars in thousands):
Six Months Ended June 30,
2024
2023
Origination of other real estate related investments$253,840 $28,243 
Accrued interest, net1,813 (184)
Unrealized loss on other real estate related investments, net(2,489)(2,605)
Prepayments of other real estate related investments— (15,000)
Net change in other real estate related investments$253,164 $10,454 
As of June 30, 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 June 30, 2024
Investment
Principal Balance as of June 30, 2024
Book Value as of June 30, 2024
Book Value as of December 31, 2023
Weighted Average Contractual Interest RateMaturity Date
Other loans receivable$18,079 $18,145 $17,156 8.8 %6/30/2024 - 4/26/2027
Expected credit loss— (2,094)(2,094)
Total$18,079 $16,051 $15,062 
Schedule of Loan Receivable Activity
The following table summarizes the Company’s other loans receivable activity for the six months ended June 30, 2024 and 2023 (dollars in thousands):
Six Months Ended June 30,
2024
2023
Origination of loans receivable$985 $1,019 
Principal payments— (287)
Accrued interest, net
Net change in other loans receivable$989 $733 
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 and six months ended June 30, 2024 and 2023 (dollars in thousands):
For the Three Months Ended June 30,
For the Six Months Ended June 30,
Investment2024202320242023
Mortgage secured loans receivable$5,544 $2,762 $9,316 $5,466 
Mezzanine loans receivable2,494 695 4,389 2,278 
Preferred equity investment144 — 212 — 
Other loans receivable338 160 669 316 
Other(1)
4,964 191 8,466 191 
Total$13,484 $3,808 $23,052 $8,251 
(1) Other income is comprised of interest income on money market funds.