XML 40 R30.htm IDEA: XBRL DOCUMENT v3.25.3
OTHER REAL ESTATE RELATED AND OTHER INVESTMENTS (Tables)
 9 Months Ended
Sep. 30, 2025
Investments, All Other Investments [Abstract]  
Schedule of Other Real Estate Related Investments
As of September 30, 2025 and December 31, 2024, the Company’s other real estate related investments, inclusive of accrued interest, consisted of the following (dollars in thousands):
Facility Count and Type
As of September 30, 2025
Loans Receivable, at Fair Value:SNFCampusALFILF
Principal Balance as of September 30, 2025
Fair Value as of September 30, 2025(1)
Principal Balance as of December 31, 2024
Fair Value as of December 31, 2024(1)
Weighted Average Contractual Interest Rate(2), (3)
Maturity Date
Mortgage secured loans receivable(4)
604182$669,164 $677,562 $658,400 $660,392 8.8 %12/12/2025 - 9/30/2039
Mezzanine loans receivable(4)
4142— 88,676 87,889 82,287 80,612 12.8 %7/25/2027 - 12/31/2034
Total$757,840 $765,451 $740,687 $741,004 
Facility Count and Type
As of September 30, 2025
Loan Receivable, at Amortized Cost:U.K. Care Home
Principal Balance as of September 30, 2025
Book Value as of September 30, 2025(5)
Principal Balance as of December 31, 2024
Book Value as of December 31, 2024
Weighted Average Effective Interest RateMaturity Date
Mortgage secured loan receivable1$20,839 $21,350 $— $— 6.1 %9/21/2026
$20,839 $21,350 $— $— 
As of September 30, 2025
Principal Balance as of September 30, 2025
Book Value as of September 30, 2025
Principal Balance as of December 31, 2024
Book Value as of December 31, 2024
Weighted Average Contractual Interest RateMaturity Date
Preferred equity$83,782 $84,494 $53,782 $54,199 11.5 %N/A
Total$83,782 $84,494 $53,782 $54,199 
Facility Count and Type
As of September 30, 2025
Financing Receivable, at Fair Value:SNFCampusALFILF
Principal Balance as of September 30, 2025
Fair Value as of September 30, 2025(6)
Principal Balance as of December 31, 2024
Fair Value as of December 31, 2024(6)
Weighted Average Effective Interest Rate(7)
Maturity Date
Financing Receivable39— 52$95,723 $98,054 $95,723 $96,004 12.0 %11/30/2039
Total$95,723 $98,054 $95,723 $96,004 
(1)Fair value of mortgage secured loans receivable includes $3.4 million of accrued interest as of both September 30, 2025 and December 31, 2024. Fair value of mezzanine loans receivable includes $0.9 million of accrued interest as of both September 30, 2025 and December 31, 2024.
(2)Rates are net of subservicing fee, if applicable.
(3)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 September 30, 2025 was 4.13%.
(4)If the Company also has extended mezzanine financing to an affiliate of the borrower under a mortgage loan receivable, the applicable facility counts are included in both respective totals.
(5)Book value of loan receivable, at amortized cost, includes $0.5 million of loan costs as of September 30, 2025.
(6)Fair value of financing receivable includes $2.3 million and $0.3 million of accrued interest as of September 30, 2025 and December 31, 2024, respectively.
(7)The Company leased these facilities back to the seller under a 15-year contract, with two five-year renewal options. The agreement provides for an initial contractual cash yield of 11.0% for the first three years, with annual CPI-based escalators beginning in year four, subject to a 3% cap. The agreement provides for deferred payments equal to 2.0% of the contractual cash yield in the first year and 0.5% of the contractual cash yield in the second year. The agreement also provides for purchase options. At the time the seller-lessee exercises its purchase options, option proceeds will be used to repay any outstanding deferred payments as well as additional payments such that the Company receives a contractual cash yield of 12.5% on its gross investment in the applicable properties through the option exercise date. If any deferred amounts remain unpaid, beginning in year eight, the deferred amounts are to be repaid in 24 equal monthly payments. The Company has not received notice of exercise for the purchase option period currently open.
Schedule of Other Real Estate Related Investment Activity
The following table summarizes the Company’s other real estate related investments activity for the nine months ended September 30, 2025 and 2024 (dollars in thousands):
Nine Months Ended September 30,
2025
2024
Origination of other real estate related investments$78,164 $556,951 
Accrued interest, net372 4,099 
Unrealized gain (loss) on other real estate related investments, net6,858 (689)
Payments of other real estate related investments(9,302)— 
Net change in other real estate related investments$76,092 $560,361 
As of September 30, 2025 and December 31, 2024, 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 September 30, 2025
Investment
Principal Balance as of September 30, 2025
Book Value as of September 30, 2025
Book Value as of December 31, 2024
Weighted Average Contractual Interest RateMaturity Date
Other loans receivable$28,291 $28,811 $22,010 8.5 %6/1/2026 - 12/31/2030
Expected credit loss— (6,994)(6,994)
Total$28,291 $21,817 $15,016 
Schedule of Loan Receivable Activity
The following table summarizes the Company’s other loans receivable activity for the nine months ended September 30, 2025 and 2024 (dollars in thousands):
Nine Months Ended September 30,
2025
2024
Origination of other loans receivable$226 $985 
Assumption of other loans receivable in connection with the Acquisition(1)
6,974 — 
Principal payments(889)(100)
Accrued interest, net490 5 
Net change in other loans receivable$6,801 $890 
(1) In connection with the Acquisition, the Company assumed other loans receivable, including one for $6.7 million related to the development of a U.K. Care Home. Upon certain conditions being met, a put option by the operator or a call option by the Company may each be exercised providing for the Company’s acquisition of the development for an additional $5.0 million. If these options are not exercised the loan becomes repayable in June 2026.
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 nine months ended September 30, 2025 and 2024 (dollars in thousands):
For the Three Months Ended September 30,
For the Nine Months Ended September 30,
Investment2025202420252024
Mortgage secured loans receivable$15,009 $12,054 $43,909 $21,370 
Mezzanine loans receivable2,904 2,522 8,598 6,911 
Preferred equity investment2,403 1,110 5,811 1,322 
Other loans receivable790 354 1,529 1,023 
Financing receivable2,908 — 8,601 — 
Other(1)
4,165 4,188 11,142 12,654 
Total$28,179 $20,228 $79,590 $43,280 
(1) Other income is comprised of interest income on money market funds and escrow deposits.