XML 70 R59.htm IDEA: XBRL DOCUMENT v3.23.2
Investment Portfolio Financing - Summary of Secured Credit Agreements Secured by Mortgage Loan Investments, CRE Debt Securities and Counterparty Concentration Risks (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended 12 Months Ended
Mar. 31, 2023
Jun. 30, 2023
Dec. 31, 2022
Repurchase Agreement Counterparty [Line Items]      
Amount payable   $ 3,705,887  
Accrued interest payable [1]   10,468 $ 11,080
Unamortized deferred financing costs   6,600 9,000
Secured Credit Agreements and Secured Credit Facilities      
Repurchase Agreement Counterparty [Line Items]      
Commitment amount   2,849,546 2,849,546
Collateral (loans), outstanding principal   1,409,074 1,557,248
Amortized cost of collateral   1,415,854 1,561,097
Amount payable   1,042,029 1,111,086
Net counterparty exposure   $ 373,825 450,011
Days to extended maturity 757 days 651 days  
Commercial Mortgage Loans      
Repurchase Agreement Counterparty [Line Items]      
Accrued interest receivable   $ 10,000 8,300
Premium, discount and origination fees   3,300 4,400
Accrued interest payable   2,800 2,700
Unamortized deferred financing costs   2,100 2,800
Goldman Sachs Bank | Commercial Mortgage Loans      
Repurchase Agreement Counterparty [Line Items]      
Commitment amount   500,000 500,000
Collateral (loans), outstanding principal   420,633 595,576
Amortized cost of collateral   422,190 596,838
Amount payable   324,906 386,124
Net counterparty exposure   $ 97,284 $ 210,714
Percent of stockholders' equity   8.00% 15.90%
Days to extended maturity 597 days 416 days  
Wells Fargo | Commercial Mortgage Loans      
Repurchase Agreement Counterparty [Line Items]      
Commitment amount   $ 500,000 $ 500,000
Collateral (loans), outstanding principal   598,319 544,557
Amortized cost of collateral   600,568 544,824
Amount payable   436,727 422,870
Net counterparty exposure   $ 163,841 $ 121,954
Percent of stockholders' equity   13.40% 9.20%
Days to extended maturity 839 days 658 days  
Barclays | Commercial Mortgage Loans      
Repurchase Agreement Counterparty [Line Items]      
Commitment amount   $ 500,000 $ 500,000
Collateral (loans), outstanding principal   180,188 129,049
Amortized cost of collateral   180,834 128,900
Amount payable   133,060 97,215
Net counterparty exposure   $ 47,774 $ 31,685
Percent of stockholders' equity   3.90% 2.40%
Days to extended maturity 1321 days 1140 days  
Morgan Stanley Bank | Commercial Mortgage Loans      
Repurchase Agreement Counterparty [Line Items]      
Commitment amount   $ 500,000 $ 500,000
Collateral (loans), outstanding principal   80,587 79,103
Amortized cost of collateral   81,339 79,935
Amount payable   54,029 55,798
Net counterparty exposure   $ 27,310 $ 24,137
Percent of stockholders' equity   2.20% 1.80%
Days to extended maturity 124 days 309 days  
JP Morgan Chase Bank | Commercial Mortgage Loans      
Repurchase Agreement Counterparty [Line Items]      
Commitment amount   $ 649,546 $ 649,546
Collateral (loans), outstanding principal   80,329 161,143
Amortized cost of collateral   81,808 162,328
Amount payable   57,422 113,197
Net counterparty exposure   $ 24,386 $ 49,131
Percent of stockholders' equity   2.00% 3.70%
Days to extended maturity 1034 days 853 days  
Bank of America | Commercial Mortgage Loans      
Repurchase Agreement Counterparty [Line Items]      
Commitment amount   $ 200,000 $ 200,000
Collateral (loans), outstanding principal   49,018 47,820
Amortized cost of collateral   49,115 48,272
Amount payable   35,885 35,882
Net counterparty exposure   $ 13,230 $ 12,390
Percent of stockholders' equity   1.10% 0.90%
Days to extended maturity 90 days 1072 days  
[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.