XML 49 R38.htm IDEA: XBRL DOCUMENT v3.23.2
Loans Held for Investment and the Allowance for Credit Losses - Additional Information (Details)
3 Months Ended 6 Months Ended
Jun. 30, 2023
USD ($)
rating
loan
property
Jun. 30, 2022
USD ($)
loan
Jun. 30, 2023
USD ($)
rating
loan
property
Jun. 30, 2022
USD ($)
Mar. 31, 2023
USD ($)
Dec. 31, 2022
USD ($)
loan
Accounts Notes And Loans Receivable [Line Items]            
Loans held for investment $ 22,500,000   $ 22,500,000     $ 26,400,000
Total loan commitment 4,869,045,000   4,869,045,000     5,429,146,000
Unfunded loan commitments 300,502,000   300,502,000     426,061,000
Proceeds from sale of loan $ 47,800,000          
Number of loans sold | loan 1          
Conversion to real estate owned of loans held for investment     46,000,000 $ 0    
Loan sale $ 71,300,000          
Loss on sale 24,100,000          
Investment transaction expense (600,000)          
Unamortized loan fees included in Loans Held for Investment (6,800,000)   (6,800,000)     (7,900,000)
Unamortized discounts included in loans held for investment at amortized cost $ 12,900,000   $ 12,900,000     18,200,000
Weighted average risk rating | rating 3.2   3.2      
Allowance for credit loss increase (decrease) $ 55,900,000 $ 42,300,000 $ 63,700,000 47,200,000    
Allowance for credit loss for macroeconomic events 23,400,000   52,600,000      
Allowance for credit loss from individually assessed loans 57,400,000   $ 57,400,000      
Allowance for credit loss as result of local market fundamentals $ 10,800,000          
Number of loans | loan 3   3      
Number of office property | property 2   2      
Number of mixed use property | property 1   1      
Allowance for credit loss from sale of office property $ (24,100,000)   $ (24,100,000)      
Allowance for credit loss from conversion of office property (9,000,000)   (9,000,000)      
Total allowance for credit losses 278,285,000 93,383,000 278,285,000 93,383,000   214,586,000
Allowance for credit loss related to improved collateral fundamentals     (9,700,000)      
Allowance for credit losses increase (decrease) due to increased repayments (2,600,000)   (4,100,000) 804,400,000    
Allowance for credit loss $ 250,244,000 [1] $ 93,400,000 250,244,000 [1] 93,400,000   197,272,000 [1]
Allowance for credit losses increase (decrease) due to increased loan origination     $ 800,000 $ 535,100,000    
Number of loans satisfying criteria for individual assessment | loan 5   5      
Number of loans on non-accrual status | loan 4   4      
Number of loans on cost recovery status | loan 1   1      
Number of loans repaid in full | loan   7        
Loans accrued interest income $ 0   $ 0     0
Accrued PIK interest outstanding 1,172,000   1,172,000   $ 1,172,000 1,714,000
Total PIK interest 0   0      
Senior loans            
Accounts Notes And Loans Receivable [Line Items]            
Allowance for credit loss $ 250,244,000   $ 250,244,000     $ 197,272,000
Minimum            
Accounts Notes And Loans Receivable [Line Items]            
Terminal capitalization rate (in percent) 5.80%   5.80%      
Minimum | Measurement Input, Discount Rate            
Accounts Notes And Loans Receivable [Line Items]            
Discount rate (in percent) 0.074   0.074      
Maximum            
Accounts Notes And Loans Receivable [Line Items]            
Terminal capitalization rate (in percent) 12.00%   12.00%      
Maximum | Measurement Input, Discount Rate            
Accounts Notes And Loans Receivable [Line Items]            
Discount rate (in percent) 0.140   0.140      
One First Mortgage Loan, Office Property            
Accounts Notes And Loans Receivable [Line Items]            
Amortized cost of loan $ 61,700,000   $ 61,700,000      
Three First Mortgage Loan, Office Property            
Accounts Notes And Loans Receivable [Line Items]            
Allowance for credit loss 176,200,000   176,200,000      
Four First Mortgage Loan, Office Property            
Accounts Notes And Loans Receivable [Line Items]            
Amortized cost of loan 438,300,000   438,300,000      
Fifth First Mortgage Loan, Office Property            
Accounts Notes And Loans Receivable [Line Items]            
Amortized cost of loan $ 54,000,000   $ 54,000,000      
Real Estate            
Accounts Notes And Loans Receivable [Line Items]            
Number of loans on non-accrual status | loan 5   5     2
Real Estate | One First Mortgage Loan, Office Property            
Accounts Notes And Loans Receivable [Line Items]            
Amortized cost of loan $ 492,300,000   $ 492,300,000     $ 506,700,000
Real Estate | Mortgage Loan, Retail Property            
Accounts Notes And Loans Receivable [Line Items]            
Amortized cost of loan 546,700,000   $ 546,700,000     $ 190,400,000
Two Loan Investments            
Accounts Notes And Loans Receivable [Line Items]            
Number of mortgage loans | loan     2      
Total loan commitment 123,800,000   $ 123,800,000      
Loans and leases receivable unpaid principal balance 111,200,000   111,200,000      
Unfunded loan commitments $ 12,600,000   $ 12,600,000      
Seven Loan Investments            
Accounts Notes And Loans Receivable [Line Items]            
Number of mortgage loans | loan     7      
Loan repayment principal amount     $ 380,300,000      
Ten Loan Investments            
Accounts Notes And Loans Receivable [Line Items]            
Number of mortgage loans | loan     10      
Interest received in kind     $ 126,600,000      
Total loan repayments     507,000,000      
One Loan            
Accounts Notes And Loans Receivable [Line Items]            
Conversion to real estate owned of loans held for investment     $ 55,000,000      
Accrued PIK interest            
Accounts Notes And Loans Receivable [Line Items]            
Number of first mortgage loans held for investment | loan     1      
[1] The Company’s consolidated Total Assets and Total Liabilities as of June 30, 2023 include assets and liabilities of variable interest entities (“VIEs”) of $2.8 billion and $2.1 billion, respectively. The Company’s consolidated Total Assets and Total Liabilities as of December 31, 2022 include assets and liabilities of VIEs of $3.3 billion and $2.5 billion, respectively. These assets can be used only to satisfy obligations of the VIEs, and creditors of the VIEs have recourse only to these assets, and not to TPG RE Finance Trust, Inc. See Note 5 to the Consolidated Financial Statements for details.(2)Includes $28.0 million and $17.3 million of reserve for expected losses for unfunded loan commitments as of June 30, 2023 and December 31, 2022, respectively.