XML 74 R63.htm IDEA: XBRL DOCUMENT v3.21.2
Debt - Schedule of Status of Notes and Securitizations (Details) - USD ($)
$ in Thousands
Sep. 30, 2021
Dec. 31, 2020
Debt Instrument [Line Items]    
Carrying value of mortgages [1],[2] $ 976,351 $ 1,119,372
Secured Borrowings    
Debt Instrument [Line Items]    
Deferred issuance costs (8,300) (5,400)
Mortgage loans    
Debt Instrument [Line Items]    
Carrying value of mortgages 790,899 842,177
Bond principal balance $ 620,922 $ 590,761
Percentage of collateral coverage 127.00% 143.00%
Original balances at securitization cutoff date Mortgage UPB $ 1,606,969  
Original balances at securitization cutoff date Bond principal balance 1,162,564  
Mortgage loans | 2017-B    
Debt Instrument [Line Items]    
Carrying value of mortgages 0 $ 110,062
Bond principal balance $ 0 $ 68,729
Percentage of collateral coverage 0.00% 160.00%
Original balances at securitization cutoff date Mortgage UPB $ 165,850  
Original balances at securitization cutoff date Bond principal balance 115,846  
Mortgage loans | 2017-D    
Debt Instrument [Line Items]    
Carrying value of mortgages 0 $ 133,897
Bond principal balance $ 0 $ 51,256
Percentage of collateral coverage 0.00% 261.00%
Original balances at securitization cutoff date Mortgage UPB $ 203,870  
Original balances at securitization cutoff date Bond principal balance 88,903  
Cash collateral for borrowed securities 26,700  
Mortgage loans | 2017-D | Class A Notes    
Debt Instrument [Line Items]    
Original Principal   $ 102,600
Secured borrowings   51,300
Mortgage loans | 2018-C    
Debt Instrument [Line Items]    
Carrying value of mortgages 0 173,221
Bond principal balance $ 0 $ 131,983
Percentage of collateral coverage 0.00% 131.00%
Original balances at securitization cutoff date Mortgage UPB $ 222,181  
Original balances at securitization cutoff date Bond principal balance 167,910  
Cash collateral for borrowed securities 45,500  
Mortgage loans | 2018-C | Class A Notes    
Debt Instrument [Line Items]    
Original Principal   $ 132,700
Secured borrowings   126,100
Mortgage loans | 2018-C | Class B Notes    
Debt Instrument [Line Items]    
Original Principal   15,900
Secured borrowings   5,900
Mortgage loans | 2019-D    
Debt Instrument [Line Items]    
Carrying value of mortgages 126,893 148,641
Bond principal balance $ 102,367 $ 125,008
Percentage of collateral coverage 124.00% 119.00%
Original balances at securitization cutoff date Mortgage UPB $ 193,301  
Original balances at securitization cutoff date Bond principal balance 156,670  
Mortgage loans | 2019-F    
Debt Instrument [Line Items]    
Carrying value of mortgages 121,110 $ 139,996
Bond principal balance $ 86,702 $ 108,184
Percentage of collateral coverage 140.00% 129.00%
Original balances at securitization cutoff date Mortgage UPB $ 170,876  
Original balances at securitization cutoff date Bond principal balance 127,673  
Mortgage loans | 2020-B    
Debt Instrument [Line Items]    
Carrying value of mortgages 123,544 $ 136,360
Bond principal balance $ 91,203 $ 105,601
Percentage of collateral coverage 135.00% 129.00%
Original balances at securitization cutoff date Mortgage UPB $ 156,468  
Original balances at securitization cutoff date Bond principal balance 114,534  
Mortgage loans | 2021-A    
Debt Instrument [Line Items]    
Carrying value of mortgages 168,049 $ 0
Bond principal balance $ 149,730 $ 0
Percentage of collateral coverage 112.00% 0.00%
Original balances at securitization cutoff date Mortgage UPB $ 206,528  
Original balances at securitization cutoff date Bond principal balance 175,116  
Mortgage loans | 2021-B    
Debt Instrument [Line Items]    
Carrying value of mortgages 251,303 $ 0
Bond principal balance $ 190,920 $ 0
Percentage of collateral coverage 132.00% 0.00%
Original balances at securitization cutoff date Mortgage UPB $ 287,895  
Original balances at securitization cutoff date Bond principal balance $ 215,912  
[1] As of September 30, 2021, balances for Mortgage loans held-for-investment, net include $1.5 million from a 50.0% owned joint venture. As of December 31, 2020, balances for Mortgage loans held-for-investment, net include $307.1 million and Secured borrowings, net of deferred costs includes $250.6 million from 50.0% and 63.0% owned joint ventures, all of which the Company consolidates under U.S. Generally Accepted Accounting Principles ("U.S. GAAP"). The creditors do not have recourse to the primary beneficiary (Great Ajax Corp.). See Note 9 — Debt.    
[2] Mortgage loans held-for-investment, net include $790.9 million and $842.2 million of loans at September 30, 2021 and December 31, 2020, respectively, transferred to securitization trusts that are variable interest entities (“VIEs”); these loans can only be used to settle obligations of the VIEs. Secured borrowings consist of notes issued by VIEs that can only be settled with the assets and cash flows of the VIEs. The creditors do not have recourse to the primary beneficiary (Great Ajax Corp.). See Note 9 — Debt. Mortgage loans held-for-investment, net include $13.9 million and $13.7 million of allowance for expected credit losses at September 30, 2021 and December 31, 2020, respectively.