10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2022

OR

☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from            to           

Commission file number 001-40833

INPOINT COMMERCIAL REAL ESTATE INCOME, INC.

(Exact name of registrant as specified in its charter)

Maryland	32-0506267
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)

2901 Butterfield Road Oak Brook, Illinois	60523
(Address of principal executive offices)	(Zip Code)

Registrant’s telephone number, including area code: (800) 826-8228  

Securities registered pursuant to Section 12(b) of the Act:

Title of each class	Trading Symbol(s)	Name of each exchange on which registered
6.75% Series A Cumulative Redeemable Preferred Stock, par value $0.001	ICR PR A	New York Stock Exchange

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes ☒    No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).    Yes ☒    No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer	☐	Accelerated filer	☐
Non-accelerated filer	☒	Smaller Reporting Company	☒
Emerging Growth Company	☒

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  ☒

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).  Yes ☐    No ☒

As of May 9, 2022, the Registrant had the following shares of common stock outstanding: 9,197,481 shares of Class P common stock, 408,139 shares of Class T common stock, 379,105 shares of Class I common stock, 674,993 shares of Class A common stock, 46,904 shares of Class D common stock and no shares of Class S common stock.

TABLE OF CONTENTS

PART I FINANCIAL INFORMATION
Item 1.	Financial Statements
	Consolidated Balance Sheets as of March 31, 2022 (unaudited) and December 31, 2021	2
	Unaudited Consolidated Statements of Operations for the three months ended March 31, 2022 and 2021	3
	Unaudited Consolidated Statements of Changes in Stockholders’ Equity for the three months ended March 31, 2022 and 2021	4
	Unaudited Consolidated Statements of Cash Flows for the three months ended March 31, 2022 and 2021	5
	Notes to Consolidated Financial Statements (Unaudited)	6
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	23
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	38
Item 4.	Controls and Procedures	39
PART II OTHER INFORMATION
Item 1.	Legal Proceedings	40
Item 1A.	Risk Factors	40
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	40
Item 3.	Defaults Upon Senior Securities	42
Item 4.	Mine Safety Disclosures	42
Item 5.	Other Information	42
Item 6.	Exhibits	43
Signatures		44

1

INPOINT COMMERCIAL REAL ESTATE INCOME, INC.

CONSOLIDATED BALANCE SHEETS

(Dollar amounts in thousands, except share data)

	March 31, 2022 (unaudited)			December 31, 2021
ASSETS
Cash and cash equivalents	$	76,320		$	57,268
Commercial mortgage loans at cost, net of allowance for loan loss of $0		730,098			665,498
Real estate owned, net of depreciation		31,321			31,535
Finance lease right of use asset, net of amortization		5,436			5,454
Deferred debt finance costs		857			1,202
Accrued interest receivable		1,471			1,416
Prepaid expenses and other assets		1,823			2,055
Total assets	$	847,326		$	764,428
LIABILITIES AND EQUITY
Liabilities:
Repurchase agreements		410,270			307,083
Credit facility payable		—			14,350
Loan participations sold, net		110,016			109,772
Finance lease liability		17,189			17,105
Due to related parties		2,898			2,894
Interest payable		474			364
Distributions payable		1,113			1,137
Accrued expenses		5,599			4,578
Total liabilities		547,559			457,283
Stockholders’ Equity:
Preferred stock, $0.001 par value, 50,000,000 shares authorized:
6.75% Series A Cumulative Redeemable Preferred Stock, $0.001 par value, 4,025,000    shares authorized and 3,600,000 shares issued and outstanding as of March 31,    2022 and December 31, 2021		4			4
Class P common stock, $0.001 par value, 500,000,000 shares authorized,    9,250,940 and 9,492,939 shares issued and outstanding at March 31,    2022 and December 31, 2021, respectively		9			9
Class A common stock, $0.001 par value, 500,000,000 shares authorized, 668,495    and 659,270 shares issued and outstanding as of March 31, 2022 and December 31,    2021, respectively		1			1
Class T common stock, $0.001 par value, 500,000,000 shares authorized, 396,742    and 388,099 shares issued and outstanding as of March 31, 2022 and December 31,    2021, respectively		—			—
Class S common stock, $0.001 par value, 500,000,000 shares authorized, 0 shares    issued and outstanding as of March 31, 2022 and December 31, 2021, respectively		—			—
Class D common stock, $0.001 par value, 500,000,000 shares authorized, 46,786 and    47,298 shares issued and outstanding as of March 31, 2022 and December 31, 2021,    respectively		—			—
Class I common stock, $0.001 par value, 500,000,000 shares authorized, 378,108 and    380,218 shares issued and outstanding as of March 31, 2022 and December 31, 2021,    respectively		—			—
Additional paid in capital (net of offering costs of $29,877 and $29,534 at March 31,    2022 and December 31, 2021, respectively)		354,538			359,406
Accumulated deficit		(54,785	)		(52,275	)
Total stockholders’ equity		299,767			307,145
Total liabilities and stockholders’ equity	$	847,326		$	764,428

The accompanying notes are an integral part of these consolidated financial statements

2

INPOINT COMMERCIAL REAL ESTATE INCOME, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited, dollar amounts in thousands, except share data)

	Three months ended March 31,
	2022			2021
Income:
Interest income	$	8,571		$	6,451
Less: Interest expense		(2,741	)		(1,894	)
Net interest income		5,830			4,557
Revenue from real estate owned		1,760			868
Total income		7,590			5,425
Operating expenses:
Advisory fee		950			737
Debt finance costs		376			431
Directors compensation		21			21
Professional service fees		248			224
Real estate owned operating expenses		3,050			2,155
Depreciation and amortization		282			272
Other expenses		301			220
Net operating expenses		5,228			4,060
Net income		2,362			1,365
Series A Preferred Stock dividends	$	1,519		$	—
Net income attributable to common stockholders	$	843		$	1,365
Net income attributable to common stockholders per share basic and diluted	$	0.08		$	0.12
Weighted average number of shares of common stock
Basic		10,871,052			11,640,959
Diluted		10,871,248			11,640,969

The accompanying notes are an integral part of these consolidated financial statements

3

INPOINT COMMERCIAL REAL ESTATE INCOME, INC.

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

(Unaudited, dollar amounts in thousands)

For the three months ended March 31, 2022	Par Value Preferred Stock		Par Value Common Stock
	Series A		Class P		Class A		Class T		Class S		Class D		Class I		Additional Paid in Capital			Accumulated Deficit			Total Stockholders’ Equity
Balance as of December 31, 2021	$	4	$	9	$	1	$	—	$	—	$	—	$	—	$	359,406		$	(52,275	)	$	307,145
Proceeds from issuance of common stock		—		—		—		—		—		—		—		580			—			580
Offering costs		—		—		—		—		—		—		—		(343	)		—			(343	)
Net income		—		—		—		—		—		—		—		—			2,362			2,362
Common stock distributions declared		—		—		—		—		—		—		—		—			(3,353	)		(3,353	)
Preferred stock distributions declared		—		—		—		—		—		—		—		—			(1,519	)		(1,519	)
Distribution reinvestment		—		—		—		—		—		—		—		159			—			159
Redemptions		—		—		—		—		—		—		—		(5,271	)		—			(5,271	)
Equity-based compensation		—		—		—		—		—		—		—		7			—			7
Balance as of March 31, 2022	$	4	$	9	$	1	$	—	$	—	$	—	$	—	$	354,538		$	(54,785	)	$	299,767

For the three months ended March 31, 2021	Par Value Common Stock
	Class P		Class A		Class T		Class S		Class D		Class I		Additional Paid in Capital			Accumulated Deficit			Total Stockholders’ Equity
Balance as of December 31, 2020	$	10	$	1	$	—	$	—	$	—	$	—	$	287,498		$	(47,253	)	$	240,256
Proceeds from issuance of common stock		—		—		—		—		—		—		1			—			1
Offering costs		—		—		—		—		—		—		(276	)		—			(276	)
Net income		—		—		—		—		—		—		—			1,365			1,365
Common stock distributions declared		—		—		—		—		—		—		—			(2,892	)		(2,892	)
Distribution reinvestment		—		—		—		—		—		—		120			—			120
Redemptions		—		—		—		—		—		—		(125	)		—			(125	)
Equity-based compensation		—		—		—		—		—		—		10			—			10
Balance as of March 31, 2021	$	10	$	1	$	—	$	—	$	—	$	—	$	287,228		$	(48,780	)	$	238,459

The accompanying notes are an integral part of these consolidated financial statements

4

INPOINT COMMERCIAL REAL ESTATE INCOME, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited, dollar amounts in thousands)

	For the three months ended March 31,
	2022			2021
Cash flows from operating activities
Net income	$	2,362		$	1,365
Adjustments to reconcile net income to cash provided by operations:
Depreciation and amortization expense		282			272
Reduction in the carrying amount of the right-of-use asset		18			18
Amortization of equity-based compensation		7			10
Amortization of debt finance costs to operating expense		376			431
Amortization of debt finance costs to interest expense		25			13
Amortization of origination fees		(125	)		(203	)
Amortization of loan extension fees		(34	)		(97	)
Changes in assets and liabilities:
Accrued interest receivable		(55	)		(73	)
Accrued expenses		1,021			416
Loan fees payable		—			(40	)
Accrued interest payable		194			79
Due to related parties		154			76
Prepaid expenses and other assets		232			(112	)
Net cash provided by operating activities		4,457			2,155
Cash flows from investing activities:
Origination of commercial loans		(155,810	)		(33,286	)
Loan extension fees received on commercial loans		51			51
Principal repayments of commercial loans		91,166			77
Acquisition of real estate owned and capital expenditures		(68	)		(34	)
Net cash used in investing activities		(64,661	)		(33,192	)
Cash flows from financing activities:
Proceeds from issuance of common stock		580			1
Redemptions of common stock		(5,271	)		(125	)
Payment of offering costs		(341	)		(294	)
Proceeds from repurchase agreements		151,770			15,244
Principal repayments of repurchase agreements		(48,556	)		—
Principal repayments of credit facility		(14,350	)		(626	)
Proceeds from sale of loan participations		244			—
Debt finance costs		(83	)		—
Distributions paid to common stockholders		(3,218	)		(2,626	)
Distributions paid to preferred stockholders		(1,519	)		—
Net cash provided by financing activities		79,256			11,574
Net change in cash, cash equivalents and restricted cash		19,052			(19,463	)
Cash, cash equivalents and restricted cash at beginning of period		57,268			72,107
Cash, cash equivalents and restricted cash at end of period	$	76,320		$	52,644
Supplemental disclosure of cash flow information:
Amortization of deferred exit fees due to related party	$	(152	)	$	142
Interest paid	$	2,631		$	1,890
Accrued stockholder servicing fee due to related party	$	2		$	(18	)
Distribution reinvestment	$	159		$	120

The accompanying notes are an integral part of these consolidated financial statements

5

InPoint Commercial Real Estate Income, Inc.

Notes to Consolidated Financial Statements

March 31, 2022

(Unaudited, dollar amounts in thousands, except share data)

Note 1 – Organization and Business Operations

InPoint Commercial Real Estate Income, Inc. (the “Company”) was incorporated in Maryland on September 13, 2016 to originate, acquire and manage a diversified portfolio of commercial real estate (“CRE”) investments primarily comprised of floating-rate CRE debt, including first mortgage loans, subordinate mortgage and mezzanine loans, and participations in such loans. The Company may also invest in floating-rate CRE securities, such as commercial mortgage-backed securities (“CMBS”), and senior unsecured debt of publicly traded real estate investment trusts (“REITs”), and select equity investments in single-tenant, net leased properties. Substantially all of the Company’s business is conducted through InPoint REIT Operating Partnership, LP (the “Operating Partnership”), a Delaware limited partnership. The Company is the sole general partner and directly or indirectly holds all limited partner interests in the Operating Partnership. The Company has elected to be taxed as a REIT for U.S. federal income tax purposes.

The Company is externally managed by Inland InPoint Advisor, LLC (the “Advisor”), a Delaware limited liability company formed in August 2016 that is a wholly owned indirect subsidiary of Inland Real Estate Investment Corporation, a member of The Inland Real Estate Group of Companies, Inc. The Advisor is responsible for coordinating the management of the day-to-day operations and originating, acquiring and managing the Company’s CRE investment portfolio, subject to the supervision of the Company’s board of directors (the “Board”). The Advisor performs its duties and responsibilities as the Company’s fiduciary pursuant to a second amended and restated advisory agreement dated July 1, 2021 among the Company, the Operating Partnership and the Advisor (the “Advisory Agreement”).

The Advisor has delegated certain of its duties to SPCRE InPoint Advisors, LLC (the “Sub-Advisor”), a Delaware limited liability company formed in September 2016 that is a wholly owned subsidiary of Sound Point CRE Management, LP, pursuant to a second amended and restated sub-advisory agreement between the Advisor and the Sub-Advisor dated July 1, 2021. Among other duties, the Sub-Advisor has the authority to identify, negotiate, acquire and originate the Company’s investments and provide portfolio management, disposition, property management and leasing services to the Company. Notwithstanding such delegation to the Sub-Advisor, the Advisor retains ultimate responsibility for the performance of all the matters entrusted to it under the Advisory Agreement, including those duties that the Advisor has not delegated to the Sub-Advisor, such as (i) valuation of the Company’s assets and calculation of the Company’s net asset value (“NAV”); (ii) management of the Company’s day-to-day operations; (iii) preparation of stockholder reports and communications and arrangement of the Company’s annual stockholder meeting; and (iv) monitoring the Company’s ongoing compliance with the REIT qualification requirements.

On October 25, 2016, the Company commenced a private offering (the “Private Offering”) of up to $500,000 of shares of Class P common stock (“Class P shares”). The Company issued 10,258,094 Class P shares in the Private Offering, resulting in gross proceeds of $276,681 and terminated the Private Offering on June 28, 2019.

On March 22, 2019, the Company filed a Registration Statement on Form S-11 (File No. 333-230465) (the “Registration Statement”) with the Securities and Exchange Commission (the “SEC”) to register up to $2,350,000 in shares of common stock (the “IPO”).

On May 3, 2019, the SEC declared effective the Registration Statement and the Company commenced the IPO. The purchase price per share for each class of common stock in the IPO (Class A, Class I, Class D, Class S and Class T) varies and generally equals the prior month’s NAV per share, as determined monthly, plus applicable upfront selling commissions and dealer manager fees. Inland Securities Corporation (the “Dealer Manager”), an affiliate of the Advisor, serves as the Company’s exclusive dealer manager for the IPO on a best efforts basis. On April 28, 2022, the Company filed a Registration Statement on Form S-11 (File No. 333-264540) with the SEC to register up to $2,200,000 in shares of common stock, which has not yet been declared effective.

On March 24, 2020, the Board suspended (i) the sale of shares in the IPO, (ii) the operation of the share repurchase program (the “SRP”), (iii) the payment of distributions to the Company’s stockholders, and (iv) the operation of the distribution reinvestment plan (the “DRP”), effective as of April 6, 2020. In determining to take these actions, the Board considered various factors, including the impact of the COVID-19 pandemic on the economy, the inability to accurately calculate the Company’s NAV per share due to uncertainty, volatility and lack of liquidity in the market, the Company’s need for liquidity due to financing challenges related to additional collateral required by the banks that regularly finance the Company’s assets and these uncertain and rapidly changing economic conditions.

Though the Company did not calculate the NAV for the months of March through May 2020, the Advisor resumed calculating the NAV beginning as of June 30, 2020 following its determination that volatility in the market for the Company’s investments had declined and the U.S. economic outlook had improved. In August 2020, the Company resumed paying distributions monthly to

6

InPoint Commercial Real Estate Income, Inc.

Notes to Consolidated Financial Statements

March 31, 2022

(Unaudited, dollar amounts in thousands, except share data)

stockholders of record for all classes of its common stock. On October 1, 2020, the SEC declared effective the Company’s post-effective amendment to the Registration Statement, thereby permitting the Company to resume offers and sales of shares of common stock in the IPO, including through the DRP. 

On March 1, 2021, the SRP was reinstated for the Company’s stockholders requesting repurchase of shares as a result of the death or qualified disability of the holder, and on July 1, 2021, the SRP was reinstated for all stockholders. In accordance with the terms of the SRP that allow the Company to repurchase fewer shares than the maximum amount permitted under the SRP, the Company repurchased fewer shares than the maximum amount permitted for the months of July, August and September 2021 as directed by the Board. Beginning on October 1, 2021, the total amount of aggregate repurchases of shares was limited as set forth in the SRP (no more than 2% of the Company’s aggregate NAV per month as of the last day of the previous calendar month and no more than 5% of the Company’s aggregate NAV per calendar quarter with NAV measured as of the last day of the previous calendar quarter). Notwithstanding the foregoing, the Company may repurchase fewer shares than these limits in any month, or none. Further, the Board may modify, suspend or terminate the SRP if it deems such action to be in the Company’s best interest and the best interest of its stockholders.

On September 22, 2021, the Company completed an underwritten public offering of 3,500,000 shares of its 6.75% Series A Cumulative Redeemable Preferred Stock, par value $0.001 per share (the “Series A Preferred Stock”), with a liquidation preference of $25.00 per share (the “Preferred Stock Offering”). In addition, on October 15, 2021, Raymond James & Associates, Inc., as a representative of the underwriters, partially exercised their over-allotment option to purchase an additional 100,000 shares of Series A Preferred Stock. The Series A Preferred Stock were issued and sold pursuant to a Registration Statement on Form S-11 (File No. 333-258802) filed with the SEC. The Company received net proceeds in the Preferred Stock Offering of $86,310, after underwriter’s discount and issuance costs, and contributed the net proceeds to the Operating Partnership in exchange for an equivalent number of Series A units in the Operating Partnership (with economic terms that mirror those of the Series A Preferred Stock). For more information on the Preferred Stock Offering, see “Note 6 – Stockholders’ Equity.”

Please refer to “Note 15 – Subsequent Events” for updates to the Company’s business after March 31, 2022.

Note 2 – Summary of Significant Accounting Policies

Disclosures discussing all significant accounting policies are set forth in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021, as filed with the SEC on March 11, 2022 (the “Annual Report), under the heading “Note 2 – Summary of Significant Accounting Policies.” There have been no changes to the Company’s significant accounting policies for the three months ended March 31, 2022.

Basis of Accounting

The accompanying consolidated financial statements and related footnotes have been prepared in conformity with U.S. generally accepted accounting principles (“GAAP”) and require management to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the financial statements and the reported amounts of income and expenses during the reported periods. Actual results could differ from such estimates.

In the opinion of management, the accompanying unaudited consolidated financial statements reflect all adjustments, which are normal and recurring in nature, necessary for fair financial statement presentation.

Credit Facility Payable

The Company has a credit facility to finance the acquisition or origination of commercial mortgage loans. This credit facility, when drawn upon, is accounted for as debt. The fees paid for this credit facility are recorded in deferred debt finance costs on the consolidated balance sheet and are amortized straight line over the period of the agreement to debt finance costs on the consolidated statement of operations. For further information on the credit facility, see “Note 4 – Repurchase Agreements and Credit Facilities.”

7

InPoint Commercial Real Estate Income, Inc.

Notes to Consolidated Financial Statements

March 31, 2022

(Unaudited, dollar amounts in thousands, except share data)

Cash, Cash Equivalents and Restricted Cash

Cash and cash equivalents include funds on deposit with financial institutions, including demand deposits with financial institutions with original maturities of three months or less. The account balance may exceed the Federal Deposit Insurance Corporation (“FDIC”) insurance coverage limits and, as a result, there could be a concentration of credit risk related to amounts on deposit in excess of FDIC insurance coverage limits. The Company believes that the risk will not be significant, as the Company does not anticipate the financial institutions’ non-performance.

Restricted cash represents cash the Company is required to hold in a segregated account as additional collateral on real estate securities repurchase agreements. As of March 31, 2022 and December 31, 2021, the Company had repaid all outstanding repurchase agreements secured by real estate securities and, therefore, no restricted cash was held.

Accounting Pronouncements Recently Issued but Not Yet Effective

In June 2016, the Financial Accounting Standards Board (“FASB”) issued ASU 2016-13, “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments” (“ASU 2016-13”), which changed how entities measure credit losses for financial assets carried at amortized cost. ASU 2016-13 eliminated the requirement that a credit loss must be probable before it can be recognized and instead required an entity to recognize the current estimate of all expected credit losses. ASU 2016-13 became effective for SEC filers for reporting periods beginning after December 15, 2019.

In November 2019, the FASB issued ASU 2019-10, “Financial Instruments – Credit Losses (Topic 326), Derivatives and Hedging (Topic 815), and Leases (Topic 842): Effective Dates”, which grants smaller reporting companies (as defined by the SEC) until reporting periods commencing after December 15, 2022 to implement ASU 2016-13. As a smaller reporting company, the Company will continue to evaluate the future impact ASU 2016-13, once implemented, will have on its allowance for loan losses estimate.

Note 3 – Commercial Mortgage Loans Held for Investment

The tables below show the Company’s commercial mortgage loans held for investment as of March 31, 2022 and December 31, 2021:

March 31, 2022

Loan Type (1)	Number of Loans		Principal Balance		Unamortized (fees)/costs, net		Carrying Value		Weighted Average Interest Rate			Weighted Average Years to Maturity
First mortgage loans		39	$	715,314	$	1,284	$	716,598		4.2	%		1.7
Credit loans		2		13,500		—		13,500		9.6	%		4.2
Total and average		41	$	728,814	$	1,284	$	730,098		4.3	%		1.8

December 31, 2021

Loan Type (1)	Number of Loans		Principal Balance		Unamortized (fees)/costs, net		Carrying Value		Weighted Average Interest Rate			Weighted Average Years to Maturity
First mortgage loans		36	$	650,670	$	1,328	$	651,998		4.5	%		1.6
Credit loans		2		13,500		—		13,500		9.6	%		4.4
Total and average		38	$	664,170	$	1,328	$	665,498		4.6	%		1.7

(1) First mortgage loans are first position mortgage loans and credit loans are mezzanine and subordinated loans.

8

InPoint Commercial Real Estate Income, Inc.

Notes to Consolidated Financial Statements

March 31, 2022

(Unaudited, dollar amounts in thousands, except share data)

For the three months ended March 31, 2022 and the year ended December 31, 2021, the activity in the Company’s commercial mortgage loans, held-for-investment portfolio was as follows:

	Three Months Ended March 31, 2022			Year Ended December 31, 2021
Balance at Beginning of Year	$	665,498		$	441,814
Loan originations		155,810			337,033
Principal repayments		(91,166	)		(114,558	)
Amortization of loan origination, loan extension and deferred exit fees		7			1,440
Origination fees and extension fees received on commercial loans		(51	)		(231	)
Balance at End of Period	$	730,098		$	665,498

Allowance for Loan Losses

During the three-month periods ended March 31, 2022 and 2021, the Company determined that no loan losses were probable and, therefore, did not record an allowance for loan losses. For further information on the Company’s allowance for loan losses policy, see “Note 2 – Summary of Significant Accounting Policies” in its Annual Report.

Credit Characteristics

As part of the Company’s process for monitoring the credit quality of its investments, it performs a quarterly asset review of the investment portfolio and assigns risk ratings to each of its loans and certain securities it may own, such as CMBS. Risk factors include payment status, lien position, borrower financial resources and investment in collateral, collateral type, project economics and geographic location, as well as national and regional economic factors. To determine the likelihood of loss, the loans are rated on a 5-point scale as follows:

Investment Grade	Investment Grade Definition
1	Investment exceeding fundamental performance expectations and/or capital gain expected. Trends and risk factors since time of investment are favorable.
2	Performing consistent with expectations and a full return of principal and interest expected. Trends and risk factors are neutral to favorable.
3	Performing investment requiring closer monitoring. Trends and risk factors show some deterioration. Collection of principal and interest is still expected.
4	Underperforming investment with the potential of some interest loss but still expecting a positive return on investment. Trends and risk factors are negative.
5	Underperforming investment with expected loss of interest and some principal.

All investments are assigned an initial risk rating of 2 at origination or acquisition.

As of March 31, 2022, 36 loans had a risk rating of 2 and five had a risk rating of 3. As of December 31, 2021, 33 loans had a risk rating of 2 and five had a risk rating of 3.

Note 4 – Repurchase Agreements and Credit Facilities

Commercial Mortgage Loans

On February 15, 2018, the Company, through a wholly owned subsidiary, entered into a master repurchase agreement (the “CF Repo Facility”) with Column Financial, Inc. as administrative agent for certain of its affiliates. As the Company’s business has grown, it has increased the borrowing limit and extended the maturity. The most recent extension was in November 2021 for a twelve-month term and the maximum advance amount was increased to $350,000. Advances under the CF Repo Facility accrue interest at a per annum annual rate equal to the Secured Overnight Financing Rate (“SOFR”) plus 1.75% to 2.50% with a 0.15% to 0.75% floor. The CF Repo

9

InPoint Commercial Real Estate Income, Inc.

Notes to Consolidated Financial Statements

March 31, 2022

(Unaudited, dollar amounts in thousands, except share data)

Facility is subject to certain financial covenants. The Company was in compliance with all financial covenant requirements as of March 31, 2022 and December 31, 2021.

On May 6, 2019, the Company, through a wholly owned subsidiary, entered into an uncommitted master repurchase agreement (the “JPM Repo Facility”) with JPMorgan Chase Bank, National Association. The JPM Repo Facility provides up to $150,000 in advances that the Company expects to use to finance the acquisition or origination of eligible loans and participation interests therein. Advances under the JPM Repo Facility accrue interest at per annum rates equal to the sum of (i) the applicable London Interbank Offered Rate (“LIBOR”) index rate plus (ii) a margin of between 1.75% to 2.50%, depending on the attributes of the purchased assets. The maturity date of the JPM Repo Facility is May 6, 2022. See Note 15 – “Subsequent Events” about the extension of the of the JPM Repo Facility. The JPM Repo Facility is subject to certain financial covenants. The Company was in compliance with all financial covenant requirements as of March 31, 2022 and December 31, 2021.

On March 10, 2021, the Company, through a wholly owned subsidiary, entered into a loan and security agreement and a promissory note (collectively, the “WA Credit Facility”) with Western Alliance Bank (“Western Alliance”). The WA Credit Facility provides for loan advances up to the lesser of $75,000 or the borrowing base. The borrowing base consists of eligible assets pledged to and accepted by Western Alliance in its discretion up to the lower of (i) 60% to 70% of loan-to-unpaid balance or (ii) 45% to 50% of the loan-to-appraised value (depending on the property type underlying the asset, for both (i) and (ii)). Assets that would otherwise be eligible become ineligible after being pledged as part of the borrowing base for 36 months. Advances under the WA Credit Facility accrue interest at an annual rate equal to one-month LIBOR plus 3.25% with a floor of 4.0%. The initial maturity date of the WA Credit Facility is March 10, 2023. The Company has an option to convert the loan made pursuant to the WA Credit Facility upon its initial maturity to a term loan with the same interest rate and floor and a maturity of two years in exchange for, among other things, a conversion fee of 0.25% of the outstanding amount at the time of conversion. The WA Credit Facility requires maintenance of an average unrestricted aggregate deposit account balance with Western Alliance of not less than $3,750. Failure to meet the minimum deposit balance will result in, among other things, the interest rate of the WA Credit Facility increasing by 0.25% per annum for each quarter in which the compensating balances are not maintained. The Company was in compliance with all financial covenant requirements as of March 31, 2022 and December 31, 2021.

The JPM Repo Facility, CF Repo Facility and WA Credit Facility (collectively, the “Facilities”) are used to finance eligible loans and each act in the manner of a revolving credit facility that can be repaid as the Company’s assets are paid off and re-drawn as advances against new assets.

The tables below show the Facilities as of March 31, 2022 and December 31, 2021:

March 31, 2022									Weighted Average
	Committed Financing		Amount Outstanding (1)		Accrued Interest Payable		Collateral Pledged		Interest Rate			Days to Maturity
CF Repo Facility	$	350,000	$	301,787	$	260	$	412,017		2.27	%		224
JPM Repo Facility		150,000		108,551		95		149,110		2.26	%		36
Total Repurchase Facilities - commercial mortgage loans		500,000		410,338		355		561,127		2.27	%		174
WA Credit Facility		75,000		—		16		—		4.00	%		344
	$	575,000	$	410,338	$	371	$	561,127		2.27	%		174

10

InPoint Commercial Real Estate Income, Inc.

Notes to Consolidated Financial Statements

March 31, 2022

(Unaudited, dollar amounts in thousands, except share data)

December 31, 2021									Weighted Average
	Committed Financing		Amount Outstanding (1)		Accrued Interest Payable		Collateral Pledged		Interest Rate			Days to Maturity
CF Repo Facility	$	350,000	$	189,654	$	159	$	260,691		2.16	%		314
JPM Repo Facility		150,000		117,470		92		167,704		2.02	%		126
Total Repurchase Facilities - commercial mortgage loans		500,000		307,124		251		428,395		2.11	%		242
WA Credit Facility		75,000		14,350		22		20,500		4.00	%		434
	$	575,000	$	321,474	$	273	$	448,895		2.19	%		251

(1) Excludes $68 and $41 of unamortized debt issuance costs at March 31, 2022 and December 31, 2021, respectively.

Note 5 – Loan Participations Sold, Net

On November 15, 2021, the Company sold a non-recourse senior participation interest in nine first mortgage loans to a third party. Under the loan participation agreement, in the event of default by the underlying mortgagor, any amounts paid are first allocated to the third party before any amounts are allocated to the Company’s subordinate interest. The Company, as the directing participant in the loan participation agreement, is entitled to exercise, without the consent of the third party, each of the consent approval and control rights under the applicable underlying mortgage loan documents with a few exceptions. The Company requires the third party’s approval for any modification or amendment to the loan, a bankruptcy plan for an underlying mortgagor where the third party would incur an out-of-pocket loss, or any transfer of the underlying mortgaged property if the Company’s approval is required by the underlying mortgage documents. The Company remains the directing participant unless certain conditions are met related to losses on the property or if the mortgagor is an affiliate of the Company. In the former case, the Company may post cash or short-term U.S. government securities as collateral to retain the rights of the directing participant.

The third party, as the senior participation interest holder, will receive interest and principal payments from the borrower until they receive the amounts to which they are entitled. All expenses or losses on the underlying mortgages are allocated first to the Company and then to the third party. If the underlying mortgage is in default, the Company will have the option to purchase the third party’s participation interest and remove it from the loan participation agreement.

The financing or transfer of a portion of a loan by the non-recourse sale of a senior interest in the loan through a participation agreement generally does not qualify as a sale under GAAP. Therefore, in this instance, the Company presents the whole loan as an asset and the loan participation sold as a liability on the consolidated balance sheet until the loan is repaid. The obligation to pay principal and interest on these liabilities is generally based on the performance of the related loan obligation. The gross presentation of loan participations sold does not impact stockholders’ equity or net income.

The following table details the Company’s loan participations sold as of March 31, 2022 and December 31, 2021:

	March 31, 2022
Loan Participations Sold	Count		Principal Balance		Book Value		Yield/Cost (1)	Weighted Average Maximum Maturity
Total Loans		9	$	137,520	$	138,276	L+3.6%		1.98
Senior participations (2)(3)		9	$	110,016	$	110,016	L+2.0%		1.98

11

InPoint Commercial Real Estate Income, Inc.

Notes to Consolidated Financial Statements

March 31, 2022

(Unaudited, dollar amounts in thousands, except share data)

	December 31, 2021
Loan Participations Sold	Count		Principal Balance		Book Value		Yield/Cost (1)	Weighted Average Maximum Maturity
Total Loans		9	$	137,215	$	137,931	L+3.6%		2.22
Senior participations (2)(3)		9	$	109,772	$	109,772	L+2.0%		2.22
____________

(1) The yield/cost is the present value of all future principal and interest payments on the loan or participation interest and does not include any origination fees or deferred commitment fees.

(2) As of March 31, 2022 and December 31, 2021, the loan participations sold were non-recourse to the Company.

(3) During the three-months ended March 31, 2022, the Company recorded $599 of interest expense related to the loan participations sold.

Note 6 – Stockholders’ Equity

Preferred Stock Offering

On September 22, 2021, the Company issued and sold 3,500,000 shares of the Series A Preferred Stock at a public offering price of $25.00 per share. In addition, on October 15, 2021, Raymond James & Associates, Inc., as representative of the underwriters, partially exercised their over-allotment option and purchased an additional 100,000 shares of Series A Preferred Stock. The Series A Preferred Stock were issued and sold pursuant to a Registration Statement on Form S-11 (File No. 333-258802) filed with the SEC. The Company received net proceeds of $86,310, after underwriter’s discount and issuance costs, and contributed the net proceeds to the Operating Partnership in exchange for an equivalent number of Series A units in the Operating Partnership.

Dividends on the Series A Preferred Stock are cumulative and payable quarterly in arrears at a rate per annum equal to 6.75% per annum of the $25.00 liquidation preference (the “Initial Rate”). Subject to certain exceptions, upon a Change of Control that occurs on or prior to September 22, 2022 or upon a Downgrade Event (as such terms are defined in the Articles Supplementary designating the Series A Preferred Stock (the “Articles Supplementary”)) or where any shares of the Series A Preferred Stock remain outstanding after September 22, 2026, the Series A Preferred Stock will thereafter accrue cumulative cash dividends at a rate higher than the Initial Rate.

Subject to certain exceptions, beginning on September 22, 2022, upon the occurrence of a Change of Control, each holder of shares of Series A Preferred Stock will have the right to convert some or all of the Series A Preferred Stock held by such holder into a number of the Company’s shares of Class I common stock as provided for in the Articles Supplementary.

The Company may not redeem the Series A Preferred Stock prior to September 22, 2026, except in limited circumstances relating to maintaining the Company’s qualification as a REIT and in connection with a Change of Control. On and after September 22, 2026, the Company may, at its option, redeem the Series A Preferred Stock, in whole or from time-to-time in part, at a price of $25.00 per share of Series A Preferred Stock plus an amount equal to accrued and unpaid dividends (whether or not declared), if any. The Series A Preferred Stock has no maturity date and will remain outstanding indefinitely unless redeemed by the Company or converted by the holder pursuant to its terms (as set forth in the Articles Supplementary).

The Series A Preferred Stock is listed on the New York Stock Exchange under the symbol ICR PR A.

12

InPoint Commercial Real Estate Income, Inc.

Notes to Consolidated Financial Statements

March 31, 2022

(Unaudited, dollar amounts in thousands, except share data)

Share Activity for Common Stock and Preferred Stock

The following tables detail the change in the Company’s outstanding shares of all classes of common and preferred stock, including restricted common stock:

	Preferred Stock		Common Stock
Three months ended March 31, 2022	Series A		Class P			Class A			Class T			Class S		Class D			Class I
Beginning balance		3,600,000		9,492,939			659,270			388,099			—		47,298			380,218
Issuance of shares		—		—			13,961			11,290			—		—			2,490
Distribution reinvestment		—		—			2,916			1,551			—		446			3,004
Issuance of restricted shares		—		—			—			—			—		—			—
Redemptions		—		(241,999	)		(7,652	)		(4,198	)		—		(958	)		(7,604	)
Ending balance		3,600,000		9,250,940			668,495			396,742			—		46,786			378,108

	Common Stock
Three months ended March 31, 2021	Class P			Class A		Class T		Class S		Class D		Class I
Beginning balance		10,151,787			655,835		398,233		—		50,393		381,955
Issuance of shares		—			—		—		—		—		64
Distribution reinvestment		—			2,431		1,148		—		358		2,019
Issuance of restricted shares		—			—		—		—		—		—
Redemptions		(6,208	)		—		—		—		—		—
Ending balance		10,145,579			658,266		399,381		—		50,751		384,038

Distributions – Common Stock

The table below presents the aggregate annualized and monthly distributions declared on common stock by record date for all classes of shares.

Record date	Aggregate annualized gross distribution declared per share		Aggregate monthly gross distribution declared per share
January 31, 2021	$	0.9500	$	0.0792
February 28, 2021	$	1.0000	$	0.0833
March 31, 2021	$	1.0500	$	0.0875
April 30, 2021	$	1.1000	$	0.0917
May 31, 2021	$	1.1500	$	0.0958
June 30, 2021	$	1.2500	$	0.1042
July 31, 2021	$	1.2500	$	0.1042
August 31, 2021	$	1.2500	$	0.1042
September 30, 2021	$	1.2500	$	0.1042
October 31, 2021	$	1.2500	$	0.1042
November 30, 2021	$	1.2500	$	0.1042
December 31, 2021	$	1.2500	$	0.1042
January 31, 2022	$	1.2500	$	0.1042
February 28, 2022	$	1.2500	$	0.1042
March 31, 2022	$	1.2500	$	0.1042

The gross distribution was reduced each month for Class D and Class T of the Company’s common stock for applicable class-specific stockholder servicing fees to arrive at a lower net distribution amount paid to those classes. For a description of the stockholder servicing fees applicable to Class D, Class S and Class T shares of the Company’s common stock, please see “Note 10 – Transactions with Related Parties” below. Since the IPO and through March 31, 2022, the Company has not issued any shares of Class S common stock.

13

InPoint Commercial Real Estate Income, Inc.

Notes to Consolidated Financial Statements

March 31, 2022

(Unaudited, dollar amounts in thousands, except share data)

The following table shows the monthly net distribution per share for shares of Class D and Class T common stock.

Record date	Monthly net distribution declared per share of Class D common stock		Monthly net distribution declared per share of Class T common stock
January 31, 2021	$	0.0749	$	0.0646
February 28, 2021	$	0.0794	$	0.0701
March 31, 2021	$	0.0832	$	0.0729
April 30, 2021	$	0.0876	$	0.0776
May 31, 2021	$	0.0915	$	0.0813
June 30, 2021	$	0.1000	$	0.0900
July 31, 2021	$	0.0999	$	0.0896
August 31, 2021	$	0.0999	$	0.0895
September 30, 2021	$	0.1000	$	0.0900
October 31, 2021	$	0.0999	$	0.0895
November 30, 2021	$	0.1000	$	0.0901
December 31, 2021	$	0.0999	$	0.0897
January 31, 2022	$	0.0999	$	0.0896
February 28, 2022	$	0.1003	$	0.0910
March 31, 2022	$	0.0999	$	0.0898

The table below presents the aggregate and net distributions declared for each applicable class of common stock during the three months ended March 31, 2022 and 2021. The table excludes distributions declared for any month for a class of shares of stock when there were no shares of that class outstanding on the applicable record date.

	Common Stock
Three months ended March 31, 2022	Class P		Class A		Class T		Class S		Class D		Class I
Aggregate gross distributions declared per share	$	0.3126	$	0.3126	$	0.3126	$	—	$	0.3126	$	0.3126
Stockholder servicing fee per share	N/A		N/A			0.0422		—		0.0125	N/A
Net distributions declared per share	$	0.3126	$	0.3126	$	0.2704	$	—	$	0.3001	$	0.3126
	Common Stock
Three months ended March 31, 2021	Class P		Class A		Class T		Class S		Class D		Class I
Aggregate gross distributions declared per share	$	0.2500	$	0.2500	$	0.2500	$	—	$	0.2500	$	0.2500
Stockholder servicing fee per share	N/A		N/A			0.0424		—		0.0125	N/A
Net distributions declared per share	$	0.2500	$	0.2500	$	0.2076	$	—	$	0.2375	$	0.2500

Dividends - Series A Preferred Stock

Series A Preferred Stock dividends are paid quarterly in arrears based on an annualized distribution rate of 6.75% of the $25.00 per share liquidation preference, or $1.6875 per share per annum. During March 2022, the Board declared a quarterly dividend on the Series A Preferred Stock in the amount of $0.421875 per share which was paid on March 30, 2022 to holders of record on March 15, 2022.

As of March 31, 2022, and December 31, 2021, distributions declared but not yet paid amounted to $1,113 and $1,137, respectively.

Note 7 – Net Income (Loss) Per Share

Basic earnings per share (“EPS”) are computed by dividing net income attributable to common stockholders by the weighted average number of common shares outstanding for the period. Diluted EPS is computed by dividing net income attributable to common stockholders by the common shares plus common share equivalents. The Company’s common share equivalents are unvested restricted shares. The Company excludes antidilutive restricted shares from the calculation of weighted-average shares for diluted earnings per share. There were zero and 165 antidilutive restricted shares for the three months ended March 31, 2022 and 2021, respectively. For further information about the Company’s restricted shares, see “Note 11 – Equity-Based Compensation.”

14

InPoint Commercial Real Estate Income, Inc.

Notes to Consolidated Financial Statements

March 31, 2022

(Unaudited, dollar amounts in thousands, except share data)

The following table is a summary of the basic and diluted net income (loss) per share computation for the three months ended March 31, 2022 and 2021:

	Three months ended March 31,
	2022		2021
Net income attributable to common stockholders	$	843	$	1,365
Weighted average shares outstanding, basic		10,871,052		11,640,959
Dilutive effect of restricted stock		196		10
Weighted average shares outstanding, diluted		10,871,248		11,640,969
Net income attributable to common stockholders per share, basic and diluted	$	0.08	$	0.12

Note 8 – Commitments and Contingencies

In the ordinary course of business, the Company may become subject to litigation, claims and regulatory matters. The Company has no knowledge of material legal or regulatory proceedings pending or known to be contemplated against the Company at this time.

The Company has made a commitment to advance additional funds under certain of its CRE loans if the borrower meets certain conditions. As of March 31, 2022, the Company had 33 of such loans with a total remaining future funding commitment of $74,918. As of December 31, 2021, the Company had 32 such loans with a total remaining future funding commitment of $74,518. The Company advances future funds if the borrower meets certain requirements as specified in the individual loan agreements.

Note 9 – Segment Reporting

The Company has one reportable segment as defined by GAAP for the three months ended March 31, 2022 and 2021.

Note 10 – Transactions with Related Parties

As of March 31, 2022, the Advisor had invested $1,000 in the Company through the purchase of 40,040 Class P shares. The purchase price per Class P share for the Advisor’s investment was equal to $25.00. The Advisor has agreed that, for so long as it or its affiliate is serving as the Company’s advisor, (i) it will not sell or transfer at least 8,000 of the Class P shares that it has purchased, accounting for $200 of its investment, to an unaffiliated third party and (ii)  repurchase requests made for these Class P shares will only be accepted (a) on the last business day of a calendar quarter, (b) after all repurchase requests from all other stockholders for such quarter have been accepted and (c) to the extent that such repurchases do not cause total repurchases in the quarter in which they are being repurchased to exceed that quarter’s repurchase cap.

As of March 31, 2022, Sound Point Capital Management, LP (“Sound Point”), an affiliate of the Sub-Advisor, had invested $3,000 in the Company through the purchase of 120,000 Class P shares. The purchase price per Class P share for this investment was $25.00. Sound Point has agreed that, for so long as the Sub-Advisor or its affiliate is serving as the Company’s sub-advisor repurchase requests made for these Class P shares will only be accepted (a) on the last business day of a calendar quarter, (b) after all repurchase requests from all other stockholders for such quarter have been accepted and (c) to the extent that such repurchases do not cause total repurchases in the quarter in which they are being repurchased to exceed that quarter’s repurchase cap.

15

InPoint Commercial Real Estate Income, Inc.

Notes to Consolidated Financial Statements

March 31, 2022

(Unaudited, dollar amounts in thousands, except share data)

The following table summarizes the Company’s related party transactions for the three months ended March 31, 2022 and 2021 and the amount due to related parties at March 31, 2022 and December 31, 2021:

	Three months ended March 31,				Payable as of March 31,		Payable as of December 31,
	2022		2021		2022		2021
Organization and offering expense reimbursement (1)	$	4	$	—	$	4	$	—
Selling commissions and dealer manager fee (2)		21		—		—		—
Advisory fee (3)		950		737		314		321
Loan fees(4)		1,920		558		1,989		1,983
Accrued stockholder servicing fee (5)		14		—		591		590
Operating expense reimbursement to advisor (6)		—		15		—		—
Total	$	2,909	$	1,310	$	2,898	$	2,894

(1) The Company reimburses the Advisor, the Sub-Advisor and their respective affiliates for costs and other expenses related to the IPO, provided the Advisor has agreed to reimburse the Company to the extent that the organization and offering expenses that the Company incurs exceeds 15% of its gross proceeds from the IPO.

(2) For the IPO, the Dealer Manager is entitled to receive (a) upfront selling commissions of up to 6.0%, and upfront dealer manager fees of up to 1.25%, of the transaction price of each Class A share sold in the primary offering, however such amounts may vary at certain participating broker-dealers provided that the sum will not exceed 7.25% of the transaction price; (b) upfront selling commissions of up to 3.0%, and upfront dealer manager fees of 0.5%, of the transaction price of each Class T share sold in the primary offering, however such amounts may vary at certain participating broker-dealers provided that the sum will not exceed 3.5% of the transaction price; and (c) upfront selling commissions of up to 3.5% of the transaction price of each Class S share sold in the primary offering. No upfront selling commissions or dealer manager fees are paid with respect to purchases of Class D shares, Class I shares or shares of any class sold pursuant to the DRP. All upfront selling commissions and dealer manager fees will be reallowed (paid) by the Dealer Manager to participating broker-dealers.

(3) The Advisor is entitled to receive an advisory fee  comprised of two separate components: (1) a fixed component payable monthly and (2) a performance component payable annually. Prior to July 1, 2021, the fixed component of the advisory fee was paid in an amount equal to 1/12th of 1.25% per annum of the gross value of the Company’s assets, paid monthly in arrears, provided that any such monthly payment could not exceed 1/12th of 2.5% of the Company’s NAV. Effective July 1, 2021, the fixed component of the advisory fee is paid in an amount equal to 1/12^th of 1.25% of the Company’s average NAV for each month, paid monthly in arrears. The performance component of the advisory fee is calculated and paid annually, such that for any year in which the Company’s total return per share exceeds 7% per annum, the Advisor will receive 20% of the excess total return allocable to shares of the Company’s common stock; provided that in no event will the performance fee exceed 15% of the aggregate total return allocable to shares of the Company’s common stock for such year. For the three months ended March 31, 2022, the Advisor did not waive any of the fixed component of the advisory fees. For the three months ended March 31, 2021, the Advisor waived $737 of the fixed component of the advisory fees. The Advisor pays fees to the Sub-Advisor for the services it delegates to the Sub-Advisor or may direct the Company to pay a portion of the fees otherwise payable to the Advisor directly to the Sub-Advisor.

(4) The Company pays the Advisor all new loan origination and administrative fees related to CRE loans held for investment, to the extent that such fees are paid by the borrower. Pursuant to the Sub-Advisory Agreement, the Advisor generally will reallow a portion of loan fees and all administrative fees to the Sub-Advisor.

16

InPoint Commercial Real Estate Income, Inc.

Notes to Consolidated Financial Statements

March 31, 2022

(Unaudited, dollar amounts in thousands, except share data)

(5) Subject to the Financial Industry Regulatory Authority, Inc. limitations on underwriting compensation, the Company pays the Dealer Manager selling commissions over time as stockholder servicing fees for ongoing services rendered to stockholders by participating broker-dealers or broker-dealers servicing stockholders’ accounts as follows: (a) for Class T shares only, 0.85% per annum of the NAV of the Class T shares; (b) for Class S shares only, 0.85% per annum of the aggregate NAV for the Class S shares; and (c) for Class D shares only, 0.25% per annum of the aggregate NAV for the Class D shares. The Company will cease paying the stockholder servicing fee with respect to any Class T share, Class S share or Class D share held in a stockholder’s account upon the occurrence of certain events. The Company accrues the full cost of the stockholder servicing fee as an offering cost at the time the Company sells Class T, Class S, and Class D shares. The Dealer Manager does not retain any of these fees, all of which are retained by, or reallowed (paid) to, participating broker-dealers and servicing broker-dealers for ongoing stockholder services performed by such broker-dealers.

(6) Prior to July 1, 2021, the Company reimbursed the Advisor for expenses that it (or the Sub-Advisor acting on the Advisor’s behalf) incurs in connection with providing services to the Company, provided that the Company did not reimburse overhead costs, including rent and utilities or personnel costs (including salaries, bonuses, benefits and severance payments) and the Company only reimbursed the Advisor for fees payable to its affiliates if they are incurred for legal or marketing services rendered on the Company’s behalf. Effective July 1, 2021, the Company is obligated to reimburse for all of the expenses attributable to the Company or its subsidiaries, including the Operating Partnership, and paid or incurred and submitted to the Company for reimbursement by the Advisor, the Sub-Advisor or their respective affiliates in providing services to the Company under the Advisory Agreement, including personnel and related employment costs.

Expense Limitation Agreement

Pursuant to an expense limitation agreement (the “Expense Limitation Agreement”) dated July 1, 2021, the Advisor and Sub-Advisor agree to waive reimbursement of or pay, on a quarterly basis, certain of the Company’s ordinary operating expenses for each class of shares to the extent necessary to ensure that the ordinary operating expenses do not exceed 1.5% of the average monthly net assets on an annualized basis (the “1.5% Expense Limit”). Amounts waived or paid by the Advisor or Sub-Advisor pursuant to the Expense Limitation Agreement are subject to conditional repayment on a quarterly basis by the Company during the three years following the quarter in which the expenses were incurred, but only to the extent such repayment does not cause the Company to exceed its then-current expenses limitation, if any, for such quarter. Any waiver or reimbursement by the Advisor or Sub-Advisor not repaid by the Company within the three-year period will be deemed permanently waived and not subject to repayment under the Expense Limitation Agreement. During the three months ended March 31, 2022, the amounts of ordinary operating expenses either submitted for reimbursement by the Advisor and Sub-Advisor or incurred by the Company directly that were subject to the Expense Limitation Agreement did not exceed the 1.5% Expense Limit.

Separately from the limitation on ordinary operating expenses under the Expense Limitation Agreement, the Advisor and Sub-Advisor voluntarily chose not to seek reimbursement for certain expenses that they incurred or paid on behalf of the Company during the three months ended March 31, 2022, and for which they may have been entitled to be reimbursed. The Advisory Agreement and Sub-Advisory Agreement provide that expenses will be submitted monthly to the Company for reimbursement, and the amount of expenses submitted for reimbursement in any particular month is not necessarily indicative of the total amount of expenses actually incurred by the Advisor and the Sub-Advisor in providing services to the Company and for which reimbursement could have been received by the Advisor or Sub-Advisor.

Revolving Credit Liquidity Letter Agreements

Inland Real Estate Investment Corporation (“IREIC”), the Company’s sponsor, and Sound Point have agreed under separate letter agreements dated July 20, 2021, and July 15, 2021, respectively, to make revolving credit loans to the Company in an aggregate principal amount outstanding at any one time not to exceed $5,000 and $15,000, respectively (the “IREIC-Sound Point Commitments”) from time to time until the Termination Date (defined below) of the letter agreements. These letter agreements are identical to each other in all material respects other than the commitment amounts. Use of the IREIC-Sound Point Commitments is limited to satisfying requirements to maintain cash or cash equivalents under the Company’s repurchase and other borrowing arrangements. The “Termination Date” is the earliest of (i) the Maturity Date (defined below) (ii) the first date on which the Company’s balance sheet equity is equal to or greater than $500,000, (iii) the date IREIC or one of its affiliates is no longer the Company’s Advisor or Sound Point or one of its affiliates is no longer the Company’s Sub-Advisor and (iv) such earlier date on which the commitment will terminate as provided in the letter agreements, for example, because of an event of default. The “Maturity Date” is one year from the date of the agreement, and the Maturity Date will be automatically extended every year for an additional year, unless (a) the lender delivers notice of termination 60 days prior to an anniversary of the letter agreements or (b) an Event of Default (defined below) has occurred and is continuing. Each revolving loan will bear interest at 6.00% per annum. Interest is payable in

17

InPoint Commercial Real Estate Income, Inc.

Notes to Consolidated Financial Statements

March 31, 2022

(Unaudited, dollar amounts in thousands, except share data)

arrears when principal is paid or repaid and on the Termination Date. Each of the following constitutes an “Event of Default” under the letter agreements: (y) the Company fails to perform or observe any covenant or condition to be performed or observed under the letter agreement (including the obligation to repay a loan in full on the Termination Date) and such failure is not remedied within three business days of its receipt of notice thereof; or (z) the Company becomes insolvent or the subject of any bankruptcy proceeding.

Note 11 – Equity-Based Compensation

With each stock grant, the Company awards each of its three independent directors an equal number of shares. The table below summarizes total stock grants made at each grant date as of March 31, 2022.

Grant Date	Class of common stock granted	Total number of shares granted		Grant Date Fair Value Per Share		Total Fair Value of Grant		Proportion of total shares that vest annually	Vesting Date Year 1	Vesting Date Year 2	Vesting Date Year 3
March 1, 2018	Class P		1,200	$	25.00	$	30	1/3	3/1/2019	3/1/2020	3/1/2021
January 7, 2019	Class P		1,200	$	25.00	$	30	1/3	1/7/2020	1/7/2021	1/7/2022
December 2, 2019	Class I		1,197	$	25.07	$	30	1/3	12/2/2020	12/2/2021	12/2/2022
December 1, 2020	Class I		1,393	$	21.54	$	30	1/3	12/1/2021	12/1/2022	12/1/2023
October 14, 2021	Class I		1,477	$	20.31	$	30	1/3	10/14/2022	10/14/2023	10/14/2024

Under the Company’s Independent Director Restricted Share Plan, restricted shares generally vest over a three-year vesting period from the date of the grant, subject to the specific terms of the grant. Restricted shares are included in common stock outstanding on the grant date. The grant-date value of the restricted shares is amortized over the vesting period representing the requisite service period. Compensation expense associated with the restricted shares issued to the independent directors was $7 and $10, in the aggregate, for the three months ended March 31, 2022 and 2021, respectively. As of March 31, 2022, the Company had $48 of unrecognized compensation expense related to the unvested restricted shares, in the aggregate. The weighted average remaining period that compensation expense related to unvested restricted shares will be recognized is 1.30 years. The total fair value at the vesting date for restricted shares that vested during the three months ended March 31, 2022 and 2021 was $8 and $16, respectively.

A summary table of the status of the restricted shares is presented below:

	Restricted Shares			Weighted Average Grant Date Fair Value Per Share
Outstanding at December 31, 2021		3,205		$	21.85
Granted		—		-
Vested		(400	)		25.00
Converted		—			—
Forfeited		—			—
Outstanding at March 31, 2022		2,805		$	21.40

18

InPoint Commercial Real Estate Income, Inc.

Notes to Consolidated Financial Statements

March 31, 2022

(Unaudited, dollar amounts in thousands, except share data)

Note 12 – Fair Value of Financial Instruments

GAAP requires the disclosure of fair value information about financial instruments, whether or not they are recognized at fair value in the consolidated balance sheets, for which it is practicable to estimate that value. The following table details the carrying amount and estimated fair value of the Company’s financial instruments at the dates below:

	March 31, 2022				December 31, 2021
	Carrying Amount		Estimated Fair Value		Carrying Amount		Estimated Fair Value
Financial assets
Cash and cash equivalents	$	76,320	$	76,320	$	57,268	$	57,268
Commercial mortgage loans, net		730,098		729,931		665,498		667,405
Total	$	806,418	$	806,251	$	722,766	$	724,673
Financial liabilities
Repurchase agreements - commercial mortgage    loans	$	410,270	$	410,270	$	307,083	$	307,083
Credit facility payable		—		—		14,350		14,350
Loan participations - sold		110,016		110,016		109,772		109,772
Total	$	520,286	$	520,286	$	431,205	$	431,205

The following describes the Company’s methods for estimating the fair value for financial instruments:

• The estimated fair values of restricted cash, cash and cash equivalents were based on the bank balance and was a Level 1 fair value measurement.

• The estimated fair value of commercial mortgage loans, net is a Level 3 fair value measurement. The Sub-Advisor estimates the fair values of commercial loans based on a discounted cash flow methodology that analyzes various factors including capitalization rates, occupancy rates, sponsorship, geographic concentration, collateral type, market conditions and actions of other lenders.

• The estimated fair values of the repurchase agreements – commercial mortgage loans, credit facility payable and loan participations sold are Level 3 fair value measurements based on expected present value techniques. This method discounts future estimated cash flows using rates the Company determined best reflect current market interest rates that would be offered for repurchase agreements, credit facilities and loan participations sold with similar characteristics and credit quality.

Note 13 – Real Estate Owned

The following table summarizes the Company’s real estate owned assets as of March 31, 2022:

Acquisition Date	Property Type	Primary Location(s)	Building and Improvements		Furniture, Fixtures and Equipment		Accumulated Depreciation			Real Estate Owned, Net
August 2020 (1)(2)	Hotel	Chicago, IL	$	26,683	$	6,412	$	(1,774	)	$	31,321

(1) Refer to “Note 2 – Summary of Significant Accounting Policies” in the Annual Report for useful life of the above assets.

(2) Represents assets acquired by the Company by completing a deed-in-lieu of foreclosure transaction.

During February 2021, the Company received a loan under the Paycheck Protection Program (“PPP”) related to the operations of the Company’s 362-room hotel located in Chicago, Illinois known as the Renaissance Chicago O’Hare Suites Hotel (the “Renaissance O’Hare”). This five-year loan was for $1,093 with a fixed interest rate of 1.00% that does not compound. The PPP was created as part of the Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”). To be eligible to receive a loan, companies must make a number of certifications related to its operations, employees and size of the business on an application. Companies may also

19

InPoint Commercial Real Estate Income, Inc.

Notes to Consolidated Financial Statements

March 31, 2022

(Unaudited, dollar amounts in thousands, except share data)

subsequently apply for loan forgiveness under the program provided that it meets requirements limiting any reduction in workforce or in pay.

The Company qualified and applied for loan forgiveness and was granted forgiveness by the U.S. Small Business Administration. The Company accounted for this PPP loan using a government grant accounting approach. The grant proceeds were initially recorded in accrued expenses on the consolidated balance sheet. Each month, those proceeds were applied as a reduction to payroll-related costs within real estate owned operating expenses on the consolidated statement of operations until the proceeds have been fully absorbed by the payroll-related expenses. As of March 31, 2022, no balance remains recorded in accrued expenses for the PPP loan to be absorbed by payroll-related expenses.

Note 14 – Leases

The Company is the lessee under one ground lease. The ground lease, which commenced on April 1, 1999, was assumed as part of the Renaissance O’Hare acquired through a deed-in-lieu of foreclosure transaction on August 20, 2020 and extends through March 31, 2098. The lease is classified as a finance lease. Under the ground lease, the Company is prohibited from mortgaging the land but is not prohibited from making a leasehold mortgage for property constructed on the land. The Company may terminate the lease as of March 31, 2049, March 31, 2065 and March 31, 2081 provided that twelve months’ notice is provided to the lessor prior to those respective dates.

Upon assumption of the lease, the Company recorded a lease liability of $16,827 and a right-of-use asset of $5,549 on its consolidated balance sheet. The lease liability was based on the present value of the ground lease’s future payments using an interest rate of 11.37%, which the Company considers reasonable and within the range of the Company’s incremental borrowing rate. For the three months ended March 31, 2022 and 2021, total finance lease cost recorded to real estate owned operating expenses on the Company’s consolidated statements of operations was comprised as follows:

	Three months ended March 31,
	2022		2021
Amortization of right-of-use assets	$	18	$	18
Interest on lease liabilities		487		478
Total finance lease cost	$	505	$	496

The table below shows the Company’s finance lease right of use asset, net of amortization as of March 31, 2022 and December 31, 2021:

	March 31,			December 31,
	2022			2021
Finance lease right of use asset, gross	$	5,549		$	5,549
Accumulated amortization		(113	)		(95	)
Finance lease right of use asset, net of amortization	$	5,436		$	5,454

20

InPoint Commercial Real Estate Income, Inc.

Notes to Consolidated Financial Statements

March 31, 2022

(Unaudited, dollar amounts in thousands, except share data)

Remaining lease payments for the ground lease as of March 31, 2022 for each of the five succeeding years and thereafter is as follows:

	Lease Payments
2022 (remaining)	$	1,208
2023		1,611
2024		1,745
2025		1,772
2026		1,772
Thereafter		269,686
Total undiscounted lease payments	$	277,794
Less: Amount representing interest		(260,605	)
Present value of lease liability	$	17,189

Note 15 – Subsequent Events

The Company has evaluated subsequent events through May 10, 2022, the date the financial statements were issued. The following are updates on the Company’s operations since March 31, 2022.

Common Stock Distributions

On April 29, 2022, the Company announced that the Board authorized distributions to stockholders of record as of April 30, 2022, payable on or about May 18, 2022 for each class of its common stock in the amount per share set forth below:

	Common Stock
	Class P		Class A		Class T		Class S		Class D		Class I
Aggregate gross distributions declared per share	$	0.1042	$	0.1042	$	0.1042	$	—	$	0.1042	$	0.1042
Stockholder servicing fee per share	N/A		N/A			0.0139		—		0.0041	N/A
Net distributions declared per share	$	0.1042	$	0.1042	$	0.0903	$	—	$	0.1001	$	0.1042

Loan Originations

The following table presents each of our commercial mortgage loans originated since March 31, 2022 as of May 10, 2022 ($ in thousands):

Origination Date

Loan Type (1)

Principal Balance

Cash Coupon (2)

All-in Yield (2)

Maximum Maturity (3)

State

Property Type

LTV (4)

1

4/7/22

First mortgage

$

12,700

S+3.25%

4.0%

4/9/27

SC

Multifamily

69

%

2

4/19/22

First mortgage

18,230

S+3.40%

4.2%

5/9/26

TX

Multifamily

76

%

(1) First mortgage loans are first position mortgage loans and credit loans are mezzanine and subordinated loans.

(2) Cash coupon is the stated rate on the loan. All-in yield is the present value of all future principal and interest payments on the loan and does not include any origination fees or deferred commitment fees. Our first mortgage loans are all floating rate and each contains a minimum SOFR floor. “SOFR” or “S” means CME Group One-Month Term Secured Overnight Financing Rate. The All-in yield is based on a SOFR rate as of May 5, 2022 of 0.80%

(3) Maximum maturity assumes all extension options are exercised by the borrower, however loans may be repaid prior to such date.

(4) Loan-to-value (“LTV”) was determined at loan origination and is not updated for subsequent property valuations or loan modifications. The total is the weighted average LTV.

21

InPoint Commercial Real Estate Income, Inc.

Notes to Consolidated Financial Statements

March 31, 2022

(Unaudited, dollar amounts in thousands, except share data)

Follow-On Registered Public Offering of Common Stock

On April 28, 2022, the Company filed a Registration Statement on Form S-11 (File No. 333-264540) with the SEC to register up to $2,200,000 in shares of common stock. This registration statement has not been declared effective by the SEC.

Extension of JPM Repo Facility

On May 3, 2022, the Company extended the maturity date of the JPM Repo Facility to May 6, 2023 with no other changes to any other loan terms or debt covenants.

22

Item 2.  Management’s Discussion and Analysis of Financial Condition and Results of Operations

Forward-Looking Statements

Certain statements in this Quarterly Report on Form 10-Q constitute “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Words such as “may,” “could,” “should,” “expect,” “intend,” “plan,” “goal,” “seek,” “anticipate,” “believe,” “estimate,” “predict,” “variables,” “potential,” “continue,” “expand,” “maintain,” “create,” “strategies,” “likely,” “will,” “would” and variations of these terms and similar expressions, or the negative of these terms or similar expressions, are intended to identify forward-looking statements.

These forward-looking statements are not historical facts but reflect the intent, belief or current expectations of the management of InPoint Commercial Real Estate Income, Inc. (which we refer to herein as the “Company,” “we,” “our” or “us”) based on their knowledge and understanding of the business and industry, the economy and other future conditions. These statements are not guarantees of future performance, and we caution stockholders not to place undue reliance on forward-looking statements. Actual results may differ materially from those expressed or forecasted in the forward-looking statements due to a variety of risks, uncertainties and other factors, including but not limited to the factors listed and described under “Risk Factors” in this Quarterly Report on Form 10-Q and our Annual Report on Form 10-K for the year ended December 31, 2021 as filed with the SEC on March 11, 2022 (the “Annual Report”), and the factors described below:

• Market disruptions caused by the economic effects of, or uncertainties surrounding the future effects of, the COVID-19 pandemic have adversely impacted aspects of our operating results and operating condition, particularly the operating results of the Renaissance O’Hare, and may continue to do so, and these effects may become more severe, e.g., if COVID-19 cases increase nationally or in markets that affect the value of our investments;

• We have paid past distributions from sources other than cash flows from operating activities, including from offering proceeds, which reduces the amount of cash we ultimately have to invest in assets, and some of our distributions have not been covered by net income; if we cannot generate sufficient cash flow from operations to fully fund distributions, some or all of our distributions may again be paid from these other sources, and if our net income does not cover our distributions, those distributions will dilute our stockholders’ equity;

• There is no current public trading market for our common stock, and we do not expect that such a market will ever develop. Therefore, repurchase of shares by us will likely be the only way for stockholders to dispose of their shares, and our SRP was suspended and may be suspended again in the future;

• Even if our stockholders are able to sell their shares pursuant to our SRP, or otherwise, they may not be able to recover the amount of their investment in our shares;

• Under our charter, we may borrow to 300% of our net assets, equivalent to 75% of the costs of our assets and may exceed this limitation with the approval of a majority of our independent directors;

• Our Advisor and our Sub-Advisor may face conflicts of interest in allocating personnel and resources between their affiliates;

• None of our agreements with our Advisor, our Sub-Advisor or any affiliates of our Advisor or Sub-Advisor were negotiated at arm’s-length; and

• If we fail to continue to qualify as a REIT, our operations and distributions to stockholders will be adversely affected.

Forward-looking statements in this Quarterly Report on Form 10-Q reflect our management’s view only as of the date of this Quarterly Report on Form 10-Q and may ultimately prove to be incorrect or false. We undertake no obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events or changes to future operating results except as required by applicable law. We intend for these forward-looking statements to be covered by the applicable safe harbor provisions created by Section 27A of the Securities Act and Section 21E of the Exchange Act.

The following discussion and analysis relate to the three months ended March 31, 2022 and 2021 and as of March 31, 2022 and December 31, 2021. You should read the following discussion and analysis along with our unaudited consolidated financial statements and the related notes included in this Quarterly Report on Form 10-Q.

Unless otherwise stated, all dollar amounts are stated in thousands, except share data. 

23

Overview

We are a Maryland corporation formed on September 13, 2016 to originate, acquire and manage an investment portfolio of CRE investments primarily comprised of floating-rate CRE debt, including first mortgage loans, subordinate mortgage and mezzanine loans, and participations in such loans. We may also invest in floating-rate CRE securities such as CMBS and senior unsecured debt of publicly traded REITs, and select equity investments in single-tenant, net leased properties. Substantially all of our business is conducted through our Operating Partnership, of which we are the sole general partner. We are externally managed by our Advisor, an indirect subsidiary of Inland Real Estate Investment Corporation. Our Advisor has engaged the Sub-Advisor, a subsidiary of Sound Point CRE Management, LP, to perform certain services on behalf of the Advisor for us.

We have operated in a manner that allows us to qualify as a REIT for U.S. federal income tax purposes commencing with the taxable year ending December 31, 2017. Among other requirements, REITs are required to distribute to stockholders at least 90% of their annual REIT taxable income (computed without regard to the dividends-paid deduction and excluding net capital gain).

For a discussion of the history of the Company and its Private Offering, the IPO and the Preferred Stock Offering, please see “Note 1 – Organization and Business Operations” in the notes to our consolidated financial statements above.

Q1 2022 Highlights

Operating Results:

• Net income attributable to common stockholders was $0.8 million, or $0.08 per share during the three months ended March  31, 2022.

• During the first quarter of 2022, we paid an annual gross distribution rate of $1.25 per common share, which represents an annualized rate of 6.3% on our aggregate NAV of $19.8225 as of March 31, 2022. Holders of Class D and Class T shares of common stock received less than the gross distribution amount after the deduction of class-specific fees.

Loan Portfolio:

• We originated seven floating rate loans totaling $164.7 million with initial funding of $152.1 million during the three months ended March 31, 2022.

• We had $155.8 million in advances on loans and loan repayments of $91.2 million resulting in a 9.7% increase in our loan portfolio to $730.1 million during the three months ended March 31, 2022.

• All 41 of our loans were current on their contractual interest payments with no interest deferrals during the three months ended March 31, 2022.

Capital Markets and Financing Activity:

• We had net drawings of $103.2 million on our repurchase agreements and repaid the $14.4 million outstanding on our credit facility.

Significant Accounting Policies and Use of Estimates

Disclosures discussing all significant accounting policies are set forth in our Annual Report under the heading “Note 2 – Summary of Significant Accounting Policies” above and in our Annual Report. There have been no additions to our significant accounting policies for the three months ended March 31, 2022.

Portfolio

We began operations in October 2016 and our strategy is to originate, acquire and manage an investment portfolio of CRE debt that is primarily floating rate and diversified based on the type and location of collateral securing the underlying CRE debt.

The charts below summarize our debt investments portfolio as a percentage of par value by type of rate, our total investment portfolio by investment type, including real estate owned (“REO”), and our loan portfolio by collateral type and geographical region as of March 31, 2022 and December 31, 2021:

24

Floating vs. Fixed Rate Debt Investments:

March 31, 2022	December 31, 2021

All Investments by Type:

March 31, 2022	December 31, 2021

25

Loans by Property Type:

March 31, 2022	December 31, 2021

Loans by Region:

March 31, 2022	December 31, 2021

26

An investment’s region is defined according to the below map based on the location of property underlying loans in our portfolio.

The changes in our loan portfolio by property type and by region as of March 31, 2022 compared to December 31, 2021 were primarily due to loans being repaid and new loans originated during the three months ended March 31,2022, as we invested the proceeds from the offering of our Series A Preferred Stock. Due to the small number of investments in our portfolio, the changes in the portfolio composition may be significant from one period to another. We anticipate that these changes will become less significant as our portfolio increases in size.

Commercial Mortgage Loans Held for Investment

	As of March 31, 2022			As of December 31, 2021
Principal balance of first mortgage loans	$	715,314		$	650,670
Number of first mortgage loans		39			36
Principal balance of credit loans	$	13,500		$	13,500
Number of credit loans		2			2
Total balance of loans	$	728,814		$	664,170
Total number of loans		41			38
All-in yield (1)		4.3	%		4.6	%
Weighted average years to maximum maturity		3.8			3.6
____________

(1) All-in yield is the present value of all future principal and interest payments on the loan and does not include any origination fees or deferred commitment fees.

The increase in the size of our portfolio is primarily due to loan originations during the three months ended March 31, 2022, using the proceeds from the offering of our Series A Preferred Stock. The change in the all-in yield was primarily driven by our portfolio mix as the new loans have been at tighter spreads to SOFR due to market conditions.

27

The table below presents information for each of our commercial mortgage loans as of March 31, 2022:

	Origination Date	Loan Type (1)	Principal Balance (2)		Cash Coupon (2)(3)	All-in Yield (2)(3)	Maximum Maturity (4)	State	Property Type	LTV (5)			Risk Rating (6)
1	12/12/17	First mortgage	$	14,650	L+4.70%	5.9%	1/9/23	HI	Office		67	%		2
2	12/13/17	First mortgage		16,860	L+4.50%	5.0%	7/9/23	VA	Office		55	%		3
3	9/7/18	First mortgage		24,411	L+3.75%	5.7%	9/9/23	TX	Office		73	%		2
4	11/16/18	First mortgage		5,200	L+3.90%	5.9%	12/9/23	CA	Multifamily		64	%		2
5	12/20/18	First mortgage		16,150	L+4.20%	6.2%	6/9/25	AL	Hospitality		64	%		3
6	5/31/19	First mortgage		13,409	L+3.25%	5.7%	6/9/24	CA	Multifamily		70	%		3
7	6/18/19	First mortgage		47,746	L+2.75%	4.8%	7/9/24	TX	Office		72	%		2
8	6/18/19	First mortgage		6,631	L+3.60%	5.8%	7/9/24	CA	Mixed Use		54	%		2
9	8/15/19	First mortgage		8,258	L+4.20%	6.6%	9/9/24	TN	Office		45	%		3
10	9/27/19	First mortgage		15,626	L+3.10%	4.6%	10/9/24	CA	Office		75	%		2
11	10/4/19	First mortgage		21,263	L+2.90%	4.7%	10/9/24	NC	Office		61	%		3
12	10/30/19	First mortgage		13,907	L+3.00%	5.0%	11/9/24	CA	Multifamily		80	%		2
13	2/6/20	First mortgage		21,189	L+3.30%	4.9%	2/9/25	NJ	Office		69	%		2
14	2/20/20	First mortgage		10,320	L+3.85%	5.5%	3/9/25	CA	Retail		57	%		2
15	2/28/20	First mortgage		9,400	L+3.50%	5.1%	3/9/25	FL	Retail		78	%		2
16	10/13/20	First mortgage		7,210	L+4.00%	5.0%	10/9/25	CA	Multifamily		70	%		2
17	3/5/21	First mortgage		13,568	L+5.00%	5.5%	3/9/26	VA	Office		57	%		2
18	3/12/21	First mortgage		19,903	L+4.00%	4.5%	3/9/26	MS	Industrial		64	%		2
19	4/6/21	First mortgage		12,315	L+3.50%	4.0%	4/9/26	AL	Multifamily		69	%		2
20	4/6/21	First mortgage		9,944	L+3.50%	4.0%	4/9/26	AL	Multifamily		78	%		2
21	4/15/21	First mortgage		9,090	L+4.00%	4.5%	5/9/26	NJ	Industrial		69	%		2
22	5/12/21	First mortgage		27,892	L+3.15%	3.6%	5/9/26	CT	Multifamily		77	%		2
23	5/25/21	First mortgage		11,200	L+3.20%	3.7%	6/9/26	TN	Multifamily		80	%		2
24	5/26/21	First mortgage		15,327	L+3.10%	3.6%	6/9/26	NV	Multifamily		80	%		2
25	7/1/21	First mortgage		6,430	L+4.50%	5.0%	7/9/26	OH	Mixed Use		79	%		2
26	10/8/21	First mortgage		29,450	L+3.20%	3.7%	10/9/26	OR	Multifamily		72	%		2
27	10/15/21	First mortgage		22,404	L+2.95%	3.4%	11/9/26	VA	Multifamily		77	%		2
28	11/12/21	First mortgage		24,810	L+2.90%	3.4%	11/9/26	TX	Multifamily		73	%		2
29	11/16/21	First mortgage		21,150	L+3.05%	3.5%	12/9/26	TX	Multifamily		74	%		2
30	11/17/21	First mortgage		22,650	L+2.85%	3.3%	12/9/26	SC	Multifamily		71	%		2
31	12/9/21	First mortgage		39,350	L+3.05%	3.5%	12/9/26	GA	Multifamily		72	%		2
32	12/15/21	First mortgage		25,210	L+3.20%	3.7%	1/9/27	OR	Multifamily		70	%		2
33	1/14/22	First mortgage		36,800	S+3.40%	3.7%	1/9/27	MO	Multifamily		80	%		2
34	1/20/22	First mortgage		16,153	S+3.65%	4.0%	2/9/27	NC	Retail		63	%		2
35	1/26/22	First mortgage		14,000	S+3.55%	3.9%	2/9/27	NJ	Industrial		63	%		2
36	1/28/22	First mortgage		12,584	S+3.30%	3.6%	2/9/27	NC	Multifamily		70	%		2
37	2/25/22	First mortgage		30,000	S+3.04%	3.3%	3/9/27	NY	Mixed Use		67	%		2
38	3/1/22	First mortgage		26,185	S+3.40%	3.7%	3/9/27	TX	Multifamily		78	%		2
39	3/25/22	First mortgage		16,668	S+3.30%	3.6%	4/9/27	FL	Industrial		70	%		2
40	9/29/17	Credit		7,500	9.20%	9.2%	10/11/27	NJ	Office		80	%		2
41	10/4/19	Credit		6,000	10.00%	10.0%	10/6/24	NV	Office		75	%		2
			$	728,814		4.3%					71	%

(1) First mortgage loans are first position mortgage loans and credit loans are mezzanine and subordinated loans.

(2) An 80% undivided senior interest in each of loan numbers 1, 2, 3, 4, 6, 8, 11, 12, and 13, which includes the right to receive priority interest payments at a rate of L+2.00%, was sold by our Operating Partnership pursuant to a Loan Participation Agreement dated November 15, 2021. Our Operating Partnership has retained a 20% undivided subordinate interest in each of these loans.

(3) Cash coupon is the stated rate on the loan. All-in yield is the present value of all future principal and interest payments on the loan and does not include any origination fees or deferred commitment fees. The total is the weighted average rate as of March 31, 2022. Our first mortgage loans are all floating rate and each contains a minimum LIBOR or SOFR floor. As of March 31, 2022, the weighted average LIBOR floor was 0.87% and the weighted average SOFR floor was 0.10%.

(4) Maximum maturity assumes all extension options are exercised by the borrower, however loans may be repaid prior to such date.

28

(5) Loan-to-value (“LTV”) was determined at loan origination and is not updated for subsequent property valuations or loan modifications. The total is the weighted average LTV.

(6) Risk rating is the internal risk rating assigned by the Sub-Advisor. The total is the average rating for the portfolio. See “Note 3 – Commercial Mortgage Loans Held for Investment,” which is included in our notes to consolidated financial statements included in this Quarterly Report on Form 10-Q.

We entered into master repurchase agreements to fund our loan portfolio. As of March 31, 2022 and December 31, 2021, we had total borrowings of $410,270 (which is net of $68 of unamortized debt issuance costs) and $307,083 (which is net of $41 of unamortized debt issuance costs), respectively. During the three months ended March 31, 2022 and the year ended December 31, 2021, we had weighted average borrowings of $506,764 and $348,639 and weighted average borrowing costs of 2.2% and 2.5%, respectively. The increase in borrowings was due to loans originated during the period that were financed in part under the master repurchase agreements. The decrease in the weighted average borrowing costs was primarily due to new loans on the borrowing lines having lower LIBOR or SOFR floors and the payoff of older loans higher LIBOR floors.

Real Property

We own the Renaissance O’Hare, a 362-room hotel located in Chicago, Illinois. More specifically, we own a ground lease interest in the Renaissance O’Hare and currently pay annual rent of $1.6 million on a net basis, with us as the tenant responsible for all operating expenses, including property taxes. The lease has a 10% rental increase every five years with the next increase scheduled to occur in April 2023. This ground lease runs through March 2098.

The Renaissance O’Hare has been, and continues to be, negatively impacted by the COVID-19 pandemic. We recognized a net operating loss from the hotel of $1.3 million in the three months ended March 31, 2022. Although travel is increasing, there are numerous risks and uncertainties still surrounding the continuing and possible future effects of the pandemic, including whether and when a resumption of pre-pandemic levels of travel and in-person meetings and events might happen. Reduced demand for corporate and government travel and in-person meetings, reduced travel from individuals, and uncertainties surrounding the duration and effects of the pandemic persist.

Ultimately, we intend to sell the Renaissance O’Hare and remain focused on our core business of investing in CRE debt. Until we determine to sell the hotel, a third-party management company we have engaged will continue to manage it. To help facilitate operations while we monitor the course of the pandemic and market conditions, the hotel received a $1.1 million loan in the first quarter of 2021 under the federal government’s PPP. Under the terms of the CARES Act, PPP loan recipients can apply for forgiveness for all or a portion of loans granted under the PPP. Such forgiveness will be determined, subject to limitations and ongoing rulemaking by the U.S. Small Business Administration, based in part on the use of loan proceeds for payroll costs and mortgage interest, rent or utility costs and the maintenance of employee and compensation levels. We have used the loan proceeds for these purposes, but there is no assurance that our PPP loan will be forgiven. The following table shows the Renaissance’s O’Hare’s performance trend over the past five quarters.

Period	Average Occupancy Per Night			Revenue Per Available Room		Average Daily Rate
First Quarter 2021		28	%	$	23	$	80
Second Quarter 2021		48	%	$	43	$	89
Third Quarter 2021		57	%	$	65	$	114
Fourth Quarter 2021		47	%	$	54	$	113
First Quarter 2022		48	%	$	48	$	100

The hotel’s performance declined during fourth quarter of 2021 and the first quarter of 2022 relative to the third quarter of 2021, primarily due to normal seasonal activity and the continued impact of the pandemic. During the month of March 2022, Average Occupancy Per Night (52%), Revenue Per Available Room ($58) and Average Daily Rate ($110) all improved relative to January and February and were closer to the performance in the third quarter of 2021. We continue to balance the potential increase in the price of a future sale against the potential for continued operating losses in the face of the uncertainty surrounding the pandemic is difficult. Whether we achieve a sale price that is worth waiting for will likely depend in large part on how the aforementioned uncertainties surrounding the pandemic and the return of leisure and business travel and in-person large group events unfolds, which could result in a favorable sale price or future operating losses even beyond what we are expecting or a loss on sale, any of which could be material to our future results of operations. We will monitor the market for hotel sales while considering, among other things, the performance of the Renaissance O’Hare, relevant market factors and our expected total return weighing current potential disposition prices and redeployment of the sales proceeds into our core investment strategy against the potential disposition prices expected later upon the stabilization of the performance of the hotel.

29

Results of Operations

Comparison of the Three Months Ended March 31, 2022 to the Three Months Ended March 31, 2021

Net Interest Income

Net interest income is generated on our interest-earning assets less related interest-bearing liabilities. The following table presents the average balance of interest-earning assets less related interest-bearing liabilities, associated interest income and expense and corresponding yield earned and incurred for the periods indicated.

	Three Months Ended March 31,
	2022						2021
	Average Carrying Value (1)			Interest Income/ Expense (2)(3)		Weighted Average Yield/Financing Cost (4)	Average Carrying Value (1)			Interest Income/ Expense (2)		Weighted Average Yield/Financing Cost (4)
Interest-earning assets:
Commercial mortgage loans	$	733,301		$	8,571	4.7%	$	450,268		$	6,451	5.7%
Total/Weighted Average	$	733,301		$	8,571	4.7%	$	450,268		$	6,451	5.7%
Interest-bearing liabilities:
Repurchase agreements—commercial    mortgage loans	$	383,072		$	2,005	2.1%	$	292,999		$	1,894	2.6%
Credit facility—loans		13,712			137	4.0%		—			—	0.0%
Loan participations sold, net		109,980			599	2.2%		—			—	0.0%
Total/Weighted Average	$	506,764		$	2,741	2.2%	$	292,999		$	1,894	2.6%
Net interest income/spread				$	5,830	2.5%				$	4,557	3.1%
Average leverage % (5)		223.7	%					186.3	%
Weighted average levered yield (6)						10.3%						11.6%

(1) Based on amortized cost for real estate securities and principal amount for repurchase agreements. Amounts are calculated based on the average daily balance.

(2) Includes the effect of amortization of premium or accretion of discount.

(3) Interest income excludes amounts related to bank deposits and Treasury bills not included in the investment portfolio. There were no amounts to exclude in the three months ended March 31, 2022 and 2021.

(4) Calculated as annualized interest income or expense divided by average carrying value.

(5) Calculated by dividing total average interest-bearing liabilities by total average equity (total average interest-earning assets less total average liabilities).

(6) Calculated by taking the sum of (i) the net interest spread multiplied by the average leverage and (ii) the weighted average yield on interest-earning assets.

The change in our average interest-earning assets and interest-bearing liabilities was due to the change in the composition of our investment portfolio as we invested proceeds from the IPO, Preferred Stock Offering and the sale of our CMBS portfolio to execute our business strategy. The change in the weighted average leverage was primarily due to applying more leverage to our portfolio.

Revenue from Real Estate Owned

During the three months ended March 31, 2022 and 2021, the Renaissance O’Hare generated $1,760 and $868, respectively, in revenue. The increase in revenue was primarily due to increased travel as the pandemic concerns eased from the prior year. While we continue to see improvement, the hotel’s performance has not returned to pre-pandemic levels.

30

Net Operating Expenses

Net operating expenses for the three months ended March 31, 2022 and 2021 consisted of the following:

	Three Months Ended March 31,
	2022		2021
Advisory fee	$	950	$	737
Debt finance costs		376		431
Directors compensation		21		21
Professional service fees		248		224
Real estate owned operating expenses		3,050		2,155
Depreciation and amortization		282		272
Other expenses		301		220
Net operating expenses	$	5,228	$	4,060

Net operating expenses for the three months ended March 31, 2022 and 2021 were $5,228 and $4,060, respectively. The primary driver of the increase in net operating expenses was related to our real estate operating expenses, which increased as the hotel operations improved with post-pandemic travel increasing. In addition, our advisory fee increased due to the growth in our NAV as a result of the Preferred Stock Offering in September 2021.

Net Income

For the three months ended March 31, 2022 and 2021, our net income was $2,362 and $1,365, or $0.08 and $0.12 per share (basic and diluted), respectively. The increase in net income was primarily due to a $1,273 increase in our net interest income as we increased the size of the loan portfolio. This was offset by an increase in our advisory fees.

Non-GAAP Financial Measures

Funds from Operations and Modified Funds from Operations

We use Funds from Operations (“FFO”), a widely accepted metric, to evaluate our performance. FFO provides a supplemental measure to compare our performance and operations to other REITs. Due to certain unique operating characteristics of real estate companies, the National Association of Real Estate Investment Trusts (“NAREIT”) has promulgated a standard known as FFO, which it believes more accurately reflects the operating performance of a REIT. As defined by NAREIT, FFO means net income (loss) attributable to common stockholders computed in accordance with GAAP, excluding gains (or losses) from sales of operating property, plus depreciation and amortization and after adjustments for unconsolidated entities. In addition, NAREIT has further clarified the FFO definition to add-back impairment write-downs of depreciable real estate or of investments in unconsolidated entities that are driven by measurable decreases in the fair value of depreciable real estate and to exclude the earnings impacts of cumulative effects of accounting changes. We have adopted the NAREIT definition for computing FFO.

Due to the unique features of publicly registered, non-listed REITs, the Institute for Portfolio Alternatives (“IPA”), an industry trade group, published a standardized measure known as Modified Funds from Operations (“MFFO”), which the IPA has promulgated as a supplemental measure for publicly registered non-listed REITs and which may be another appropriate supplemental measure to reflect the operating performance of a non-listed REIT.

The IPA defines MFFO as FFO adjusted for acquisition fees and expenses, amounts relating to straight line rents and amortization of premiums on debt investments, non-recurring impairments of real estate-related investments, mark-to-market adjustments included in net income, non-recurring gains or losses included in net income from the extinguishment or sale of debt, hedges, foreign exchange, derivatives or securities holdings where trading of such holdings is not a fundamental attribute of the business plan, unrealized gains or losses resulting from consolidation from, or deconsolidation to, equity accounting, and after adjustments for consolidated and unconsolidated partnerships and joint ventures.

We define MFFO in accordance with the concepts established by the IPA and adjust FFO for certain items, such as amortization of premium and discounts on real estate securities. We purchase real estate securities at a premium or discount to par value, and in accordance with GAAP, record the amortization of premium/accretion of the discount to interest income. We believe that excluding the amortization of premiums and discounts provides better insight to the expected contractual cash flows. In addition, we adjust FFO for unrealized gains or losses on real estate securities. Any mark-to-market or fair value adjustments are based on general market or overall industry conditions and may be temporary in nature.

31

Because MFFO may be a recognized measure of operating performance within the non-listed REIT industry, MFFO and the adjustments used to calculate it may be useful in order to evaluate our performance against other non-listed REITs. Like FFO, MFFO is not equivalent to our net income or loss as determined under GAAP, as detailed in the table below, and MFFO may not be a useful measure of the impact of long-term operating performance on value if we continue to acquire a significant amount of investments.

Our presentation of FFO and MFFO may not be comparable to other similarly titled measures presented by other REITs. We believe that the use of FFO and MFFO provides a more complete understanding of our operating performance to stockholders and to management, and when compared year over year, reflects the impact on our operations from trends in operating costs, general and administrative expenses, and interest costs. Neither FFO nor MFFO is intended to be an alternative to “net income” or to “cash flows from operating activities” as determined by GAAP as a measure of our capacity to pay distributions. Management uses FFO and MFFO to compare our operating performance to that of other REITs and to assess our operating performance.

Neither the SEC, any other regulatory body nor NAREIT has passed judgment on the acceptability of the adjustments that we use to calculate FFO or MFFO. In the future, the SEC, another regulatory body or NAREIT may decide to standardize the allowable adjustments across the non-listed REIT industry and we would have to adjust our calculation and characterization of FFO or MFFO.

Our FFO and MFFO are calculated as follows:

	Three months ended March 31,
	2022		2021
GAAP net income attributable to common stockholders	$	843	$	1,365
Depreciation and amortization		282		272
Funds from operations attributable to common stockholders	$	1,125	$	1,637
Amortization of debt financing costs		376		431
Non-cash adjustment for ground lease		102		93
Modified funds from operations attributable to common stockholders	$	1,603	$	2,161

Net Asset Value

The purchase price per share for each class of our common stock in our IPO generally equals our prior month’s NAV per share, as determined monthly, plus applicable selling commissions and dealer manager fees. Our NAV for each class of shares is based on the net asset values of our investments, the addition of any other assets (such as cash on hand) and the deduction of any liabilities, including the allocation/accrual of any performance participation and any stockholder servicing fees applicable to such class of shares.

On March 24, 2020, our Board suspended (i) the sale of shares in our IPO, (ii) the operation of the SRP, (iii) the payment of distributions to our stockholders, and (iv) the operation of the DRP, effective as of April 6, 2020. These changes were made to allow us to maintain fiscal responsibility and respond accordingly to the unprecedented economic disruption resulting from the COVID-19 pandemic. In determining to suspend our IPO, the SRP, the payment of distributions and the DRP, our Board considered various factors, including the impact of the COVID-19 pandemic on the economy, the inability to accurately calculate our NAV per share due to uncertainty, volatility and lack of liquidity in the market, our need for liquidity due to financing challenges related to additional collateral required by the banks that regularly finance our assets and these uncertain and rapidly changing economic conditions.

As a result of these factors, we did not calculate our NAV for the months of March through May 2020. We resumed calculation of our NAV beginning as of June 30, 2020 following the Advisor’s determination that volatility in the market for our investments had declined and the U.S. economic outlook had improved. In August 2020, we resumed paying distributions monthly to stockholders of record for all classes of shares. On October 1, 2020, the SEC declared effective our post-effective amendment to our registration statement on Form S-11, thereby permitting us to resume offers and sales of shares of common stock in our IPO, including through the DRP.

On March 1, 2021, our SRP was reinstated for our stockholders requesting repurchase of shares as a result of the death or qualified disability of the holder.

On July 1, 2021, our SRP was reinstated for all stockholders. In accordance with the terms of the SRP that allow us to repurchase fewer shares than the maximum amount permitted under the SRP, we repurchased fewer shares than the maximum amount permitted for the months of July, August and September 2021. Beginning on October 1, 2021, the total amount of aggregate repurchases of shares is limited as set forth in the SRP (no more than 2% of our aggregate NAV per month as of the last day of the previous calendar month and no more than 5% of our aggregate NAV per calendar quarter with NAV measured as of the last day of the previous

32

calendar quarter). Notwithstanding the foregoing, we may repurchase fewer shares than these limits in any month, or none. Further, our Board may modify, suspend or terminate our SRP if it deems such action to be in our best interest and the best interest of our stockholders.

The following table provides a breakdown of the major components of our net asset value attributable to common stock:

Components of NAV	As of March 31, 2022
Commercial mortgage loans	$	729,931
Real estate owned, net		17,100
Cash and cash equivalents and restricted cash		76,320
Other assets		6,328
Repurchase agreements - commercial mortgage loans		(410,270	)
Loan participations sold		(110,016	)
Reserve for negative impact of COVID on real estate owned (1)		(214	)
Due to related parties		(2,898	)
Distributions payable		(1,113	)
Accrued interest payable		(474	)
Accrued stockholder servicing fees (2)		(123	)
Other liabilities		(4,878	)
Preferred stock		(86,780	)
Net asset value attributable to common stock	$	212,913
Number of outstanding shares		10,741

(1) As of December 31, 2020, we established as a component of the NAV calculation a $2,250 reserve for the estimated negative impact of the COVID-19 pandemic during 2021 on REO. We increased this reserve by an additional $1,000 as of December 31, 2021, for expected losses during 2022 for the REO related to the continuing COVID-19 pandemic. Because we had already established a reserve for losses, the loss on REO for the three months ended March 31, 2022 set forth below reduces the reserve but has no negative effect on the NAV. Below is a reconciliation of the reserve ($ in thousands):

Beginning reserve balance as of December 31, 2021	$	(1,402	)
Less: Net loss on real estate owned for the three months ended March 31, 2022:
Revenue from real estate owned		1,760
Real estate owned operating expense		(3,050	)
Non-cash adjustment for ground lease		102
Net loss from real estate owned		(1,188	)
Reserve balance as of March 31, 2022	$	(214	)

(2) Stockholder servicing fees only apply to Class T, Class S, and Class D shares. For purposes of NAV, we recognize the stockholder servicing fee as a reduction of NAV on a monthly basis as such fee is paid. Under GAAP, we accrue the full cost of the stockholder servicing fee as an offering cost at the time we sell Class T, Class S, and Class D shares. As of March 31, 2022, we have accrued under GAAP $714 of stockholder servicing fees payable to the Dealer Manager related to the Class T and Class D shares sold. As of March 31, 2022, we have not sold any Class S shares and, therefore, we have not accrued any stockholder servicing fees payable to the Dealer Manager related to Class S shares. The Dealer Manager does not retain any of these fees, all of which are retained by, or reallowed (paid) to, participating broker-dealers and servicing broker-dealers for ongoing stockholder services performed by such broker-dealers.

The table below outlines our total NAV and NAV per share by share class as of March 31, 2022:

	Common Stock
NAV Per Share	Class P		Class A		Class T		Class S		Class D		Class I		Total
Monthly NAV	$	183,298	$	13,278	$	7,880	$	—	$	929	$	7,509	$	212,913
Number of outstanding shares		9,251		668		397		—		47		378		10,741
NAV per share as of March 31, 2022	$	19.8140	$	19.8622	$	19.8615	$	—	$	19.8546	$	19.8595	$	19.8225

33

The following table reconciles stockholders’ equity per our consolidated balance sheet to our NAV:

Reconciliation of Stockholders’ Equity to NAV	As of March 31, 2022
Stockholders' equity per GAAP	$	299,767
Adjustments:
Unamortized stockholder servicing fee		598
Unamortized offering costs		2,177
Real estate owned non-cash adjustments		2,249
Fair value real estate owned adjustment		(4,931	)
Fair value loan adjustment		(167	)
Net asset value	$	299,693
Preferred Stock Adjustments:
Preferred stock liquidation value		(90,000	)
Unamortized preferred stock offering costs		3,237
Accrued preferred stock dividend		(17	)
Net asset value attributable to common stock	$	212,913

Liquidity and Capital Resources

Liquidity is a measurement of our ability to meet potential cash requirements, including ongoing commitments to pay distributions to our stockholders, fund investments, originate loans, repay borrowings, and other general business needs including the payment of our operating and administrative expenses. Our primary sources of funds for liquidity consist of the net proceeds from our IPO, Preferred Stock Offering and follow-on public offering of common stock, net cash provided by operating activities, proceeds from repurchase agreements and other financing arrangements and future issuances of equity and/or debt securities.

Our primary sources of liquidity include $76.3 million in cash, $164.7 million in available capacity on our borrowing facilities, and $20.0 million in available borrowing capacity from our revolving credit letter agreements with IREIC and Sound Point.  We may seek additional sources of liquidity from syndicated financing in the form of collateralized loan obligations, sale of loan participations, other borrowings including additional repurchase agreement facilities and borrowings not related to a specific investment and future offerings of equity and debt securities.

Our primary liquidity needs include originating new loans and acquiring assets in accordance with our investment objectives, our commitments to repay the principal and interest on our borrowings and pay other financing costs, financing our assets, making advances on our future funding obligations, making distributions to our stockholders, funding our operations which includes paying fees and expenses to our Advisor and Sub-Advisor, payment of offering costs in connection with public offerings of common stock, and other general business needs.

Cash Flow Analysis

	Three months ended March 31,
	2022			2021
Net cash provided by operating activities	$	4,457		$	2,155
Net cash used in investing activities		(64,661	)		(33,192	)
Net cash provided by financing activities		79,256			11,574
Net increase (decrease) in cash and cash equivalents	$	19,052		$	(19,463	)

We experienced a net increase in cash and cash equivalents of $19,052 for the three months ended March 31, 2022 compared to a net decrease of $19,463 for the three months ended March 31, 2021. During the three months ended March 31, 2022, we funded $155,810 in mortgage loans and we received $91,166 in principal payments from our loans and $88,864 in net advances on our borrowing facilities.

Repurchase Agreements and Credit Facilities

On February 15, 2018, we, through our wholly owned subsidiary, entered into a master repurchase agreement (the “CF Repo Facility”) with Column Financial, Inc. as administrative agent for certain of its affiliates. As our business has grown, we have increased the borrowing limit and extended the maturity. The most recent extension was in November 2021 for a twelve month term and the maximum advance amount was increased to $350,000. Advances under the CF Repo Facility for current loans accrue interest

34

at a per annum rate equal to SOFR plus 1.75% to 2.50% with a 0.15% to 0.75% floor. The CF Repo Facility is generally subject to certain financial covenants. We were in compliance with all financial covenant requirements as of March 31, 2022 and December 31, 2021.

On May 6, 2019, we, through our wholly owned subsidiary, entered into an uncommitted master repurchase agreement (the “JPM Repo Facility”) with JPMorgan Chase Bank, National Association. The JPM Repo Facility provides up to $150,000 in advances that we expect to use to finance the acquisition or origination of eligible loans and participation interests therein. Advances under the JPM Repo Facility accrue interest at per annum rates equal to the sum of (i) the applicable LIBOR index rate plus (ii) a margin of between 1.75% to 2.50%, depending on the attributes of the purchased assets. The maturity date of the JPM Repo Facility is May 6, 2022. The JPM Repo Facility is subject to certain financial covenants. We were in compliance with all financial covenant requirements as of March 31, 2022 and December 31, 2021.

On March 10, 2021, we, through our wholly owned subsidiary, entered into a credit facility with Western Alliance Bank (the “WA Credit Facility,” together with the CF Repo Facility and the JPM Repo Facility, the “Facilities”). The WA Credit Facility provides for loan advances up to the lesser of $75,000 or the borrowing base. The borrowing base consists of eligible assets pledged to and accepted by Western Alliance in its discretion up to the lower of (i) 60% to 70% of loan-to-unpaid balance or (ii) 45% to 50% of the loan-to-appraised value (depending on the property type underlying the asset, for both (i) and (ii)). Assets that would otherwise be eligible become ineligible after being pledged as part of the borrowing base for 36 months. Advances under the WA Credit Facility accrue interest at an annual rate equal to one-month LIBOR plus 3.25% with a floor of 4.0%. The initial maturity date of the WA Credit Facility is March 10, 2023. We have an option to convert the loan made pursuant to the WA Credit Facility upon its initial maturity to a term loan with the same interest rate and floor and a maturity of two years in exchange for, among other things, a conversion fee of 0.25% of the outstanding amount at the time of conversion. The WA Credit Facility requires maintenance of an average unrestricted aggregate deposit account balance with Western Alliance of not less than $3,750. Failure to meet the minimum deposit balance will result in, among other things, the interest rate of the WA Credit Facility increasing by 0.25% per annum for each quarter in which the compensating balances are not maintained. We were in compliance with all financial covenant requirements as of March 31, 2022.

The Facilities are used to finance eligible loans and act in the manner of a revolving credit facility that can be repaid as our assets are paid off and re-drawn as advances against new assets.

The tables below show our Facilities as of March 31, 2022 and December 31, 2021:

March 31, 2022									Weighted Average
	Committed Financing		Amount Outstanding (1)		Accrued Interest Payable		Collateral Pledged		Interest Rate			Days to Maturity
CF Repo Facility	$	350,000	$	301,787	$	260	$	412,017		2.27	%		224
JPM Repo Facility		150,000		108,551		95		149,110		2.26	%		36
Total Repurchase Facilities - commercial mortgage loans		500,000		410,338		355		561,127		2.27	%		174
WA Credit Facility		75,000		—		16		—		4.00	%		344
	$	575,000	$	410,338	$	371	$	561,127		2.27	%		174

December 31, 2021									Weighted Average
	Committed Financing		Amount Outstanding (1)		Accrued Interest Payable		Collateral Pledged		Interest Rate			Days to Maturity
CF Repo Facility	$	350,000	$	189,654	$	159	$	260,691		2.16	%		314
JPM Repo Facility		150,000		117,470		92		167,704		2.02	%		126
Total Repurchase Facilities - commercial mortgage loans		500,000		307,124		251		428,395		2.11	%		242
WA Credit Facility		75,000		14,350		22		20,500		4.00	%		434
	$	575,000	$	321,474	$	273	$	448,895		2.19	%		251

(1) Excludes $68 and $41 of unamortized debt issuance costs at March 31, 2022 and December 31, 2021, respectively.

35

Loan Participations Sold

On November 15, 2021, we sold a non-recourse senior participation interest in nine first mortgage loans to a third party. Under the loan participation agreement, in the event of default by the underlying mortgagor, any amounts paid are first allocated to the third party before any amounts are allocated to our subordinate interest. As the directing participant in the loan participation agreement, we are entitled to exercise, without the consent of the third party, each of the consent approval and control rights under the applicable underlying mortgage loan documents with a few exceptions. We require the third party’s approval for any modification or amendment to the loan, a bankruptcy plan for an underlying mortgagor where the third party would incur an out-of-pocket loss, or any transfer of the underlying mortgaged property if our approval is required by the underlying mortgage documents. We remain the directing participant unless certain conditions are met related to losses on the property or if the mortgagor is one of our affiliates. In the former case, we may post cash or short-term U.S. government securities as collateral to retain the rights of the directing participant.

The third party, as the senior participation interest holder, will receive interest and principal payments from the borrower until they receive the amounts to which they are entitled. All expenses or losses on the underlying mortgages are allocated first to us and then to the third party. If the underlying mortgage is in default, we will have the option to purchase the third party’s participation interest and remove it from the loan participation agreement.

The following table details our loan participations sold as of March 31, 2022 and December 31, 2021:

	March 31, 2022
Loan Participations Sold	Count		Principal Balance		Book Value		Yield/Cost (1)	Guarantee (2)	Weighted Average Maximum Maturity
Total Loans		9	$	137,520	$	138,276	L+3.6%	n/a		1.98
Senior participations (3)		9	$	110,016	$	110,016	L+2.0%	n/a		1.98

	December 31, 2021
Loan Participations Sold	Count		Principal Balance		Book Value		Yield/Cost (1)	Guarantee (2)	Weighted Average Maximum Maturity
Total Loans		9	$	137,215	$	137,931	L+3.6%	n/a		2.22
Senior participations (3)		9	$	109,772	$	109,772	L+2.0%	n/a		2.22
____________

(1) The yield/cost is the present value of all future principal and interest payments on the loan or participation interest and does not include any origination fees or deferred commitment fees.

(2) As of March 31, 2022 and December 31, 2021, the loan participations sold were non-recourse to us.

(3) During the year ended March 31, 2022, we recorded $599 million of interest expense related to loan participations sold.

Revolving Credit Liquidity Letter Agreements

IREIC, our sponsor, and Sound Point have agreed under separate letter agreements dated July 20, 2021, and July 15, 2021, respectively, to make revolving credit loans to us in an aggregate principal amount outstanding at any one time not to exceed $5,000 and $15,000, respectively (the “IREIC-Sound Point Commitments”) from time to time. Use of the IREIC-Sound Point Commitments is limited to satisfying requirements to maintain cash or cash equivalents under our repurchase and other borrowing arrangements.

36

Distributions

Common Stock

The table below presents the aggregate annualized and monthly distributions declared by record date for all classes of shares of common stock since January 1, 2021.

Record date	Aggregate annualized gross distribution declared per share		Aggregate monthly gross distribution declared per share
January 31, 2021	$	0.9500	$	0.0792
February 28, 2021	$	1.0000	$	0.0833
March 31, 2021	$	1.0500	$	0.0875
April 30, 2021	$	1.1000	$	0.0917
May 31, 2021	$	1.1500	$	0.0958
June 30, 2021	$	1.2500	$	0.1042
July 31, 2021	$	1.2500	$	0.1042
August 31, 2021	$	1.2500	$	0.1042
September 30, 2021	$	1.2500	$	0.1042
October 31, 2021	$	1.2500	$	0.1042
November 30, 2021	$	1.2500	$	0.1042
December 31, 2021	$	1.2500	$	0.1042
January 31, 2022	$	1.2500	$	0.1042
February 28, 2022	$	1.2500	$	0.1042
March 31, 2022	$	1.2500	$	0.1042

The gross distribution was reduced for Class D and Class T of our common stock for applicable class-specific stockholder servicing fees to arrive at the net distribution amount for those classes. For a description of the stockholder servicing fees applicable to Class D, Class S and Class T shares of our common stock, please see “Note 10 – Transactions with Related Parties” in the notes to our consolidated financial statements above. Since the IPO and through March 31, 2022, we have not issued any shares of Class S common stock.

The following table shows our monthly net distribution per share for shares of Class D and Class T common stock since January 1, 2021.

Record date	Monthly net distribution declared per share of Class D common stock		Monthly net distribution declared per share of Class T common stock
January 31, 2021	$	0.0749	$	0.0646
February 28, 2021	$	0.0794	$	0.0701
March 31, 2021	$	0.0832	$	0.0729
April 30, 2021	$	0.0876	$	0.0776
May 31, 2021	$	0.0915	$	0.0813
June 30, 2021	$	0.1000	$	0.0900
July 31, 2021	$	0.0999	$	0.0896
August 31, 2021	$	0.0999	$	0.0895
September 30, 2021	$	0.1000	$	0.0900
October 31, 2021	$	0.0999	$	0.0895
November 30, 2021	$	0.1000	$	0.0901
December 31, 2021	$	0.0999	$	0.0897
January 31, 2022	$	0.0999	$	0.0896
February 28, 2022	$	0.1003	$	0.0910
March 31, 2022	$	0.0999	$	0.0898

Series A Preferred Stock

Series A Preferred Stock dividends are paid quarterly in arrears based on an annualized distribution rate of 6.75% of the $25.00 per share liquidation preference, or $1.6875 per share per annum. During December 2021, our Board declared a quarterly dividend on the Series A Preferred Stock in the amount of $0.459375 per share which was paid on December 30, 2021 to holders of record on December 15, 2021 for the period beginning September 22, 2021 to, but not including, December 30, 2021. During March 2022, our Board declared a quarterly dividend on the Series A Preferred Stock in the amount of $0.421875 per share which was paid on March 30, 2022 to holders of record on March 15, 2022.

37

Sources of Distributions to Common Stockholders

	Three Months Ended March 31,
	2022		2021
Distributions to Holders of Common Stock
Paid in cash	$	3,218	$	2,626
Reinvested in shares		159		120
Total distributions	$	3,377	$	2,746
Cash flows from operating activities	$	4,457	$	2,155

For the three months ended March 31, 2022, all of our distributions paid in cash were paid from cash flows from operating activities generated during the period. For the three months ended March 31, 2021, 17.9% of our distributions paid in cash were paid from cash flows from operating activities generated during the year ended December 31, 2020.

Critical Accounting Policies

Disclosures discussing all critical accounting policies are set forth in our Annual Report under the heading “Summary of Critical Accounting Policies.” There have been no changes to our critical accounting policies during the three months ended March 31, 2022.

Off-Balance Sheet Arrangements

We currently have no off-balance sheet arrangements that are reasonably likely to have a material current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources.

Subsequent Events

For information related to subsequent events, reference is made to “Note 15 – Subsequent Events,” which is included in our notes to consolidated financial statements included in this Quarterly Report on Form 10-Q.

Our Corporate Information

Our principal executive offices are located at 2901 Butterfield Rd., Oak Brook, Illinois 60523, our telephone number is (800) 826-8228 and our website is www.inland-investments.com/inpoint. From time to time, we may use our website as a distribution channel for material company information. Our website is not incorporated by reference in or otherwise a part of this Quarterly Report on Form 10-Q. We will provide without charge a copy of this Quarterly Report on Form 10-Q upon written request delivered to our principal executive offices. We electronically file our Annual Report on Form 10-K, Quarterly Reports on Form 10-Q, Current Reports on Form 8-K, proxy statements and all amendments to those reports with the SEC. The SEC maintains an Internet site at www.sec.gov that contains reports, proxy and information statements and other information regarding issuers that file electronically.

Item 3.  Quantitative and Qualitative Disclosures About Market Risk

Credit Risk

Our investments are subject to a high degree of credit risk. Credit risk is the exposure to loss from loan defaults. Default rates are subject to a wide variety of factors, including, but not limited to, borrower financial condition, property performance, property management, supply/demand factors, construction trends, consumer behavior, regional economics, interest rates, the strength of the U.S. economy, and other factors beyond our control. All loans are subject to some risk of default. We manage credit risk through the underwriting process and investment structuring process, acquiring our investments at the appropriate discount to face value, if any, and establishing loss assumptions. We also carefully monitor the performance of the loans, as well as external factors that may affect their value.

Adverse economic conditions could negatively impact hotels or tenants at commercial properties underlying our investments resulting in potential borrower delinquencies or defaults or declines in the values of properties that secure our investments, which could in turn impact the fundamental performance of mortgage-backed securities. If we fail to repay the lender at maturity, the lender has the right to immediately sell the collateral and pursue us for any shortfall if the sales proceeds are inadequate to cover the repurchase agreement financing.

38

Interest Rate Risk

Our market risk arises primarily from interest rate risk relating to interest rate fluctuations. Many factors including governmental monetary and tax policies, domestic and international economic and political considerations and other factors beyond our control contribute to interest rate risk. To meet our short and long-term liquidity requirements, we may borrow funds at fixed and variable rates. Our interest rate risk management objectives are to limit the impact of interest rate changes in earnings and cash flows and to lower our overall borrowing costs. To achieve these objectives, from time to time, we may enter into interest rate hedge contracts such as swaps, collars and treasury lock agreements in order to mitigate our interest rate risk with respect to various debt instruments. While hedging activities may insulate us against adverse changes in interest rates, they may also limit our ability to participate in benefits of lower interest rates with respect to our portfolio of investments with fixed interest rates. During the three months ended March 31, 2022 and 2021, we did not engage in interest rate hedging activities. We do not hold or issue derivative contracts for trading or speculative purposes. We do not have any foreign denominated investments, and thus, we are not exposed to foreign currency fluctuations.

As of both March 31, 2022 and December 31, 2021, 98% of our investment portfolio was comprised of variable rate investments based on LIBOR or SOFR for various terms. Borrowings under our master repurchase agreements were short-term and at a variable rate. The following table quantifies the potential changes in interest income net of interest expense should interest rates increase or decrease by 25 or 50 basis points, assuming that our current balance sheet was to remain constant and no actions were taken to alter our existing interest rate sensitivity:

	Estimated Percentage Change in Interest Income Net of Interest Expense
Change in Rates	March 31, 2022			December 31, 2021
(-) 50 Basis Points		2.84	%		1.06	%
(-) 25 Basis Points		1.00	%		1.06	%
Base Interest Rate		0.00	%		0.00	%
(+) 25 Basis Points		(0.42	)%		(1.21	)%
(+) 50 Basis Points		(0.91	)%		(1.91	)%

For this analysis, LIBOR and SOFR were assumed to not fall below zero. 

LIBOR Transition

It appears highly likely that LIBOR will be discontinued by June 30, 2023. Specifically, on March 5, 2021, the ICE Benchmark Administration (“IBA”) confirmed its intention to cease publication of (i) one week and two month U.S. Dollar LIBOR settings after December 31, 2021 and (ii) the remaining U.S. Dollar LIBOR settings after June 30, 2023. On September 29, 2021, the Financial Conduct Authority announced that under its new powers, it will compel IBA to publish one, three and six month LIBOR under a synthetic methodology, which will no longer be representative of the underlying market or economic reality the setting is intended to measure, for the duration of 2022. The United States Federal Reserve has also advised banks to cease entering into new contracts that use LIBOR as a reference rate. The Federal Reserve, in conjunction with the Alternative Reference Rate Committee, a committee convened by the Federal Reserve that includes major market participants, has identified the Secured Overnight Financing Rate (“SOFR”), a new index calculated by short-term repurchase agreements, backed by U. S. Treasury securities, as its preferred alternative rate for LIBOR. At this time, it is not possible to predict how markets will respond to SOFR or other alternative reference rates as the transition away from the LIBOR benchmarks is anticipated in coming years. Accordingly, the outcome of these reforms is uncertain and any changes in the methods by which LIBOR is determined or regulatory activity related to LIBOR’s phaseout could cause LIBOR to perform differently than in the past. As of March 31, 2022, we believe all of our commercial mortgage loan agreements and our Facilities include language that allows a change to an alternative reference rate to replace LIBOR, although we and our lenders have not yet concluded on which alternative will be used. Beginning January 1, 2022, all new loans we originate are based on SOFR. In March 2022, the reference rate for our CF Repo Facility converted from LIBOR to SOFR. We do not anticipate making changes to the index on our loans or borrowings originated prior to January 1, 2022 until the earlier of their maturity dates or June 30, 2023, whichever comes first.

Item 4.  Controls and Procedures

Controls and Procedures

Our management has evaluated, with the participation of our principal executive and principal financial officers, the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of the end of the period covered by this Quarterly Report on Form 10-Q. Based on that evaluation, the principal executive and principal financial officers have concluded that our disclosure controls and procedures were effective as of the end of the period covered by this Quarterly Report on Form 10-Q.

39

Changes in Internal Control over Financial Reporting

There were no changes to our internal control over financial reporting (as defined in Exchange Act Rule 13a-15(f) or Rule 15d-15(f)) during the three months ended March 31, 2022 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

Part II - Other Information

Item 1.  Legal Proceedings

In the ordinary course of business, we may become subject to litigation. We have no knowledge of material legal proceedings pending or known to be contemplated against us at this time.

Item 1A.  Risk Factors

There have been no material changes to the risk factors disclosed in Part I, Item 1A of the Company’s annual report on Form 10-K for the year ended December 31, 2021, as filed with the SEC on March 11, 2022.

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds

Recent Sales of Unregistered Equity Securities

We have not sold any securities that were not registered under the Securities Act during the period covered by this report.

Use of Proceeds (dollar amounts in thousands, except share data)

On May 3, 2019, our Registration Statement on Form S-11 (File No. 333-230465) for our IPO of common stock of up to $2,350,000 in shares of Class A, Class T, Class S, Class D and Class I common stock, was declared effective under the Securities Act. Inland Securities Corporation serves as our dealer manager for the common stock IPO.

The offering price for each class of our common stock is determined monthly and is made available on our website and in prospectus supplement filings. As of March 31, 2022, we had received net offering proceeds of $36.6 million from the common stock IPO. The following table summarizes certain information about the IPO proceeds:

	Class A Shares		Class T Shares		Class S Shares		Class D Shares		Class I Shares		Total
Primary shares sold		688,505		420,434		—		52,586		396,255		1,557,780
Gross proceeds from primary offering	$	17,712	$	10,511	$	—	$	1,237	$	9,488	$	38,948
Reinvestments of distributions		403		200		—		69		352		1,024
Total gross proceeds		18,115		10,711		—		1,306		9,840		39,972
Selling commissions and dealer manager fees		1,030		288		—		—		—		1,318
Stockholder servicing fees		—		616		—		98		—		714
Total expenses		1,030		904		—		98		—		2,032
Net offering proceeds (1)	$	17,085	$	9,807	$	—	$	1,208	$	9,840	$	37,940

(1) Excludes company-level offering costs of $4,889.

We primarily used the net offering proceeds from the IPO to originate commercial real estate loans and purchase real estate securities on a levered basis, subject to our investment guidelines and to the extent consistent with maintaining our REIT qualification, and other general corporate purposes.

On March 24, 2020, our Board suspended our IPO, effective immediately, and the DRP, effective April 6, 2020. In determining to suspend the IPO and the DRP, our Board considered various factors, including the impact of the COVID-19 pandemic on the economy, the inability to accurately calculate our NAV per share due to uncertainty, volatility and lack of liquidity in the market, our need for liquidity due to financing challenges related to additional collateral required by the banks that regularly finance our assets and these uncertain and rapidly changing economic conditions. After determining that volatility in the market for the Company’s investments had declined and the U.S. economic outlook had improved, our Advisor resumed calculation of the NAV beginning as of

40

June 30, 2020, and on October 1, 2020, the SEC declared effective the post-effective amendment to the Company’s registration statement on Form S-11 thereby permitting the Company to resume offers and sales of shares of common stock in the IPO, including through the DRP.

On September 15, 2021, our Registration Statement on Form S-11 (File No. 333-258802) for our Preferred Stock Offering of up to 3,500,000 shares of Series A Preferred Stock was declared effective under the Securities Act. Raymond James & Associates acted as representative of the underwriters. On September 22, 2021, the Company issued and sold 3,500,000 shares of its Series A Preferred Stock at a public offering price of $25.00 per share. In addition, on October 15, 2021, the underwriters partially exercised their over-allotment option and purchased an additional 100,000 shares of Series A Preferred Stock. The Series A Preferred Stock is listed on the New York Stock Exchange with the ticker symbol ICR PR A.

As of March 31, 2022, we received net offering proceeds of $86.3 million from our Preferred Stock Offering. The following table summarizes certain information about the proceeds from our Preferred Stock Offering:

	Series A Preferred Stock
Primary shares sold		3,600,000
Gross proceeds from primary offering	$	90,000
Underwriting discounts and commissions		2,835
Other expenses		855
Total expenses		3,690
Net offering proceeds	$	86,310

We contributed the net proceeds from the Preferred Stock Offering to our Operating Partnership, which in turn used the net proceeds to originate first mortgage loans and acquire other targeted assets in a manner consistent with its investment strategies and investment guidelines and for general corporate purposes.

Repurchases of Common Stock

We have adopted the SRP, whereby on a monthly basis, common stockholders may request that we repurchase all or any portion of their shares. The total amount of aggregate repurchases of shares will be limited to no more than 2% of our aggregate NAV per month as of the last day of the previous calendar month and no more than 5% of our aggregate NAV per calendar quarter with NAV measured as of the last day of the previous calendar quarter. Common stockholders may not request that we repurchase their shares for at least one year, provided we can waive the holding period in the event of death.

Due to the illiquid nature of investments in real estate, we may not have sufficient liquid resources to fund repurchase requests. We may choose to repurchase all, some or none of the shares that have been requested to be repurchased at the end of any particular month, in our discretion, subject to any limitations in the SRP. Further, our Board may modify, suspend or terminate the SRP.

On March 24, 2020, our Board suspended our SRP. In determining to suspend the SRP, our Board considered various factors, including the impact of the COVID-19 pandemic on the economy, the inability to accurately calculate our NAV per share due to uncertainty, volatility and lack of liquidity in the market, our need for liquidity due to financing challenges related to additional collateral required by the banks that regularly finance our assets and uncertain and rapidly changing economic conditions. As a result of these factors, we did not calculate our NAV for the months of March through May 2020. We resumed calculation of our NAV beginning as of June 30, 2020 following the Advisor’s determination that volatility in the market for our investments had declined and the U.S. economic outlook had improved.

On March 1, 2021, our SRP was reinstated for our common stockholders requesting repurchase of shares as a result of the death or qualified disability of the holder, and on July 1, 2021, our SRP was reinstated for all common stockholders. The first settlement of permitted repurchase requests was on July 30, 2021, the last business day of the month. In accordance with the terms of the SRP that allow us to repurchase fewer shares than the maximum amount permitted under the SRP, we repurchased fewer shares than the maximum amount permitted for the months of July, August and September 2021. Beginning on October 1, 2021, the total amount of aggregate repurchases of shares is limited as set forth in the SRP (no more than 2% of our aggregate NAV per month as of the last day of the previous calendar month and no more than 5% of our aggregate NAV per calendar quarter with NAV measured as of the last day of the previous calendar quarter). Notwithstanding the foregoing, we may repurchase fewer shares than the limits in the SRP in any month or quarter, or none. Further, our Board may modify, suspend or terminate our SRP if it deems such action to be in our best interest and the best interest of our stockholders.

41

During the three months ended March 31, 2022, we repurchased shares of our common stock in the following amounts:

Period	Total Number of Shares Purchased		Average Price Paid per Share		Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs		Maximum Number of Shares that May Yet Be Purchased Under the Plans or Programs (1)
January 1 — January 31, 2022		142,034	$	20.17		142,034	—
February 1 — February 28, 2022		63,716	$	20.09		63,716	—
March 1 — March 31, 2022		56,661	$	19.87		56,661	—
		262,411	$	20.09		262,411		—
________________
(1) Repurchases are limited as described above.

Repurchases of Preferred Stock

Subject to certain exceptions, we may not redeem our Series A Preferred Stock until on or after September 22, 2026. Preferred stockholders may only convert their Series A Preferred Shares into Class I common stock if there is a change in control and we do not redeem the shares within 120 days of the change in control event. For the three months ended March 31, 2022, there were no repurchases of our Series A Preferred Stock or conversions of our Series A Preferred Stock to common stock.

Item 3.  Defaults Upon Senior Securities

None.

Item 4.  Mine Safety Disclosures

Not Applicable.

Item 5.  Other Information

Not Applicable.

42

Item 6.  Exhibits

The representations, warranties and covenants made by us in any agreement filed as an exhibit to this Quarterly Report on Form 10-Q are made solely for the benefit of the parties to the agreement, including, in some cases, for the purpose of allocating risk among the parties to the agreement, and should not be deemed to be representations, warranties or covenants to, or with, you. Moreover, these representations, warranties and covenants should not be relied upon as accurately describing or reflecting the current state of our affairs.

The exhibits filed in response to Item 601 of Regulation S-K are listed on the Exhibit Index attached hereto and are incorporated herein by reference.

Exhibit No.	Description
3.1	Articles of Amendment and Restatement of InPoint Commercial Real Estate Income, Inc. (filed as Exhibit 3.1 to the Registrant’s Registration Statement on Form 10 filed May 2, 2017 and incorporated by reference)
3.2	Articles of Amendment of InPoint Commercial Real Estate Income, Inc. (filed as Exhibit 3.1 to the Registrant’s Current Report on Form 8-K filed April 30, 2019 and incorporated by reference)
3.3	Articles Supplementary of InPoint Commercial Real Estate Income, Inc. (filed as Exhibit 3.2 to the Registrant’s Current Report on Form 8-K filed April 30, 2019 and incorporated by reference)
3.4	Certificate of Correction of InPoint Commercial Real Estate Income, Inc. (filed as Exhibit 3.4 to the Registrant’s Quarterly Report on Form 10-Q filed August 14, 2019 and incorporated by reference)
3.5	Articles Supplementary of InPoint Commercial Real Estate Income, Inc. designating the Series A Preferred Stock (filed as Exhibit 3.5 to the Registrant’s Form 8-A filed September 22, 2021 and incorporated by reference)
3.6	Bylaws of InPoint Commercial Real Estate Income, Inc. (filed as Exhibit 3.2 to the Registrant’s Registration Statement on Form 10 filed May 2, 2017 and incorporated by reference)
4.1	Amended and Restated Distribution Reinvestment Plan (filed as Exhibit 4.1 to the Registrant’s Registration Statement on Form S-11 filed March 19, 2021 and incorporated by reference)
4.2	Form of certificate representing the Series A Preferred Stock (filed as Exhibit 4.1 to the Registrant’s Form 8-A filed September 22, 2021 and incorporated by reference)
10.1	Amendment Nos. 1 through 4 to Master Repurchase Agreement, dated as of February 15, 2018, by and among Column Financial, Inc., as administrative agent, Credit Suisse AG, acting through its Cayman Islands Branch, Alpine Securitization LTD, and InPoint CS Loan, LLC (filed as Exhibit 10.22 to the Registrant’s Post-Effective Amendment No. 6 to Form S-11 filed April 11, 2022, and incorporated by reference)
31.1*	Certification of the Principal Executive Officer of the Company, pursuant to Securities Exchange Act Rule 13a-14 and 15d-14 as adopted pursuant to Section 302 of the Sarbanes‑Oxley Act of 2002
31.2*	Certification of the Principal Financial Officer of the Company, pursuant to Securities Exchange Act Rule 13a-14 and 15d-14 as adopted pursuant to Section 302 of the Sarbanes‑Oxley Act of 2002
32.1*	Certification of the Principal Executive Officer of the Company pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes‑Oxley Act of 2002
32.2*	Certification of the Principal Financial Officer of the Company pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes‑Oxley Act of 2002
101.INS	Inline XBRL Instance Document – the instance document does not appear in the Interactive Data File because XBRL tags are embedded within the Inline XBRL document.
101.SCH	Inline XBRL Taxonomy Extension Schema Document
101.CAL	Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF	Inline XBRL Taxonomy Extension Definition Linkbase Document
101.LAB	Inline XBRL Taxonomy Extension Label Linkbase Document
101.PRE	Inline XBRL Taxonomy Extension Presentation Linkbase Document
104	Cover Page Interactive Data File (embedded within the Inline XBRL document)

* Filed as part of this Quarterly Report on Form 10-Q

43

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

INPOINT COMMERCIAL REAL ESTATE INCOME, INC.
By:	/s/ Mitchell A. Sabshon
Name:	Mitchell A. Sabshon
Title:	Chief Executive Officer and Chairman
	(principal executive officer)
Date:	May 10, 2022
By:	/s/ Catherine L. Lynch
Name:	Catherine L. Lynch
Title:	Chief Financial Officer
	(principal financial officer)
Date:		May 10, 2022

44

EX-31.1

EXHIBIT 31.1

Certification of Principal Executive Officer

I, Mitchell A. Sabshon, certify that:

1. I have reviewed this Quarterly Report on Form 10-Q of InPoint Commercial Real Estate Income, Inc.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

By:	/s/ Mitchell A. Sabshon
Name:	Mitchell A. Sabshon
Title:	Chief Executive Officer and Chairman
Date:	May 10, 2022

EX-31.2

EXHIBIT 31.2

Certification of Principal Financial Officer

I, Catherine L. Lynch, certify that:

1. I have reviewed this Quarterly Report on Form 10-Q of InPoint Commercial Real Estate Income, Inc.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

By:	/s/ Catherine L. Lynch
Name:	Catherine L. Lynch
Title:	Chief Financial Officer
Date:	May 10, 2022

EX-32.1

EXHIBIT 32.1

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report on Form 10-Q of InPoint Commercial Real Estate Income, Inc. (the “Company”) for the quarterly period ended March 31, 2022, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), Mitchell A. Sabshon, Chief Executive Officer of the Company, certifies, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to the best of his knowledge:

1. The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and

2. The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

By:	/s/ Mitchell A. Sabshon
Name:	Mitchell A. Sabshon
Title:	Chief Executive Officer and Chairman
Date:	May 10, 2022

This certification accompanies the Report pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and shall not, except to the extent required by the Sarbanes-Oxley Act of 2002, be deemed filed by the Company for purposes of Section 18 of the Securities Exchange Act of 1934, as amended.  A signed original of this written statement required by Section 906 has been provided to the Company and will be retained by the Company and furnished to the Securities and Exchange Commission or its staff upon request.

EX-32.2

EXHIBIT 32.2

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report on Form 10-Q of InPoint Commercial Real Estate Income, Inc. (the “Company”) for the quarterly period ended March 31, 2022, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), Catherine L. Lynch, Chief Financial Officer of the Company, certifies, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to the best of her knowledge:

1. The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and

2. The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

By:	/s/ Catherine L. Lynch
Name:	Catherine L. Lynch
Title:	Chief Financial Officer
Date:	May 10, 2022

This certification accompanies the Report pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and shall not, except to the extent required by the Sarbanes-Oxley Act of 2002, be deemed filed by the Company for purposes of Section 18 of the Securities Exchange Act of 1934, as amended.  A signed original of this written statement required by Section 906 has been provided to the Company and will be retained by the Company and furnished to the Securities and Exchange Commission or its staff upon request.

XML

Document and Entity Information - shares	3 Months Ended
	Mar. 31, 2022	May 09, 2022
Document And Entity Information [Line Items]
Document Type	10-Q
Amendment Flag	false
Document Period End Date	Mar. 31, 2022
Document Fiscal Year Focus	2022
Document Fiscal Period Focus	Q1
Entity Registrant Name	INPOINT COMMERCIAL REAL ESTATE INCOME, INC.
Entity Central Index Key	0001690012
Entity Current Reporting Status	Yes
Entity Interactive Data Current	Yes
Current Fiscal Year End Date	--12-31
Entity Filer Category	Non-accelerated Filer
Entity Small Business	true
Entity Emerging Growth Company	true
Entity Ex Transition Period	true
Entity Shell Company	false
Entity File Number	001-40833
Entity Incorporation, State or Country Code	MD
Entity Tax Identification Number	32-0506267
Entity Address, Address Line One	2901 Butterfield Road
Entity Address, City or Town	Oak Brook
Entity Address, State or Province	IL
Entity Address, Postal Zip Code	60523
City Area Code	800
Local Phone Number	826-8228
Document Quarterly Report	true
Document Transition Report	false
Title of 12(b) Security	6.75% Series A Cumulative Redeemable Preferred Stock, par value $0.001
Trading Symbol	ICR PR A
Security Exchange Name	NYSE
Class P Common Stock
Document And Entity Information [Line Items]
Entity Common Stock, Shares Outstanding		9,197,481
Class T Common Stock
Document And Entity Information [Line Items]
Entity Common Stock, Shares Outstanding		408,139
Class I Common Stock
Document And Entity Information [Line Items]
Entity Common Stock, Shares Outstanding		379,105
Class A Common Stock
Document And Entity Information [Line Items]
Entity Common Stock, Shares Outstanding		674,993
Class D Common Stock
Document And Entity Information [Line Items]
Entity Common Stock, Shares Outstanding		46,904
Class S Common Stock
Document And Entity Information [Line Items]
Entity Common Stock, Shares Outstanding		0

XML

CONSOLIDATED BALANCE SHEETS (unaudited) - USD ($) $ in Thousands	Mar. 31, 2022	Dec. 31, 2021
ASSETS
Cash and cash equivalents	$ 76,320	$ 57,268
Commercial mortgage loans at cost, net of allowance for loan loss of $0	730,098	665,498
Real estate owned, net of depreciation	31,321	31,535
Finance lease right of use asset, net of amortization	5,436	5,454
Deferred debt finance costs	857	1,202
Accrued interest receivable	1,471	1,416
Prepaid expenses and other assets	1,823	2,055
Total assets	847,326	764,428
Liabilities:
Repurchase agreements	410,270	307,083
Credit facility payable		14,350
Loan participations sold, net	110,016	109,772
Finance lease liability	17,189	17,105
Due to related parties	2,898	2,894
Interest payable	474	364
Distributions payable	1,113	1,137
Accrued expenses	5,599	4,578
Total liabilities	547,559	457,283
Stockholders’ Equity:
Preferred stock,$0.001 par value, 50,000,000 shares authorized: 6.75% Series A Cumulative Redeemable Preferred Stock, $0.001 par value, 4,025,000 shares authorized, 3,500,000 and 0 shares issued and outstanding as of September 30, 2021 and December 31, 2020, respectively	4	4
Additional paid in capital (net of offering costs of $29,877 and $29,534 at March 31, 2022 and December 31, 2021, respectively)	354,538	359,406
Accumulated deficit	(54,785)	(52,275)
Total stockholders’ equity	299,767	307,145
Total liabilities and stockholders’ equity	847,326	764,428
Class P Common Stock
Stockholders’ Equity:
Common stock	9	9
Class A Common Stock
Stockholders’ Equity:
Common stock	1	1
Class T Common Stock
Stockholders’ Equity:
Common stock	0	0
Class S Common Stock
Stockholders’ Equity:
Common stock	0	0
Class D Common Stock
Stockholders’ Equity:
Common stock	0	0
Class I Common Stock
Stockholders’ Equity:
Common stock	$ 0	$ 0

XML

CONSOLIDATED BALANCE SHEETS (unaudited) (Parenthetical) - USD ($) $ in Thousands	Mar. 31, 2022	Dec. 31, 2021
Allowance for loan loss	$ 0	$ 0
Additional paid in capital, offering costs	$ 29,877	$ 29,534
Preferred stock, par value	$ 0.001	$ 0.001
Preferred stock, shares authorized	50,000,000	50,000,000
Class P Common Stock
Common stock, par value	$ 0.001	$ 0.001
Common stock, shares authorized	500,000,000	500,000,000
Common stock, shares, issued	9,250,940	9,492,939
Common stock, shares, outstanding	9,250,940	9,492,939
Class A Common Stock
Common stock, par value	$ 0.001	$ 0.001
Common stock, shares authorized	500,000,000	500,000,000
Common stock, shares, issued	668,495	659,270
Common stock, shares, outstanding	668,495	659,270
Class T Common Stock
Common stock, par value	$ 0.001	$ 0.001
Common stock, shares authorized	500,000,000	500,000,000
Common stock, shares, issued	396,742	388,099
Common stock, shares, outstanding	396,742	388,099
Class S Common Stock
Common stock, par value	$ 0.001	$ 0.001
Common stock, shares authorized	500,000,000	500,000,000
Common stock, shares, issued	0	0
Common stock, shares, outstanding	0	0
Class D Common Stock
Common stock, par value	$ 0.001	$ 0.001
Common stock, shares authorized	500,000,000	500,000,000
Common stock, shares, issued	46,786	47,298
Common stock, shares, outstanding	46,786	47,298
Class I Common Stock
Common stock, par value	$ 0.001	$ 0.001
Common stock, shares authorized	500,000,000	500,000,000
Common stock, shares, issued	378,108	380,218
Common stock, shares, outstanding	378,108	380,218
6.75% Series A Cumulative Redeemable Preferred Stock
Preferred stock, par value	$ 0.001	$ 0.001
Preferred stock, shares authorized	4,025,000	4,025,000
Percentage of cumulative redeemable preferred stock	6.75%	6.75%
Preferred stock, shares issued	3,600,000	3,600,000
Preferred stock, shares outstanding	3,600,000	3,600,000

XML

CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited) - USD ($) $ in Thousands	3 Months Ended
	Mar. 31, 2022	Mar. 31, 2021
Income:
Interest income	$ 8,571	$ 6,451
Less: Interest expense	2,741	1,894
Net interest income	5,830	4,557
Revenue from real estate owned	1,760	868
Total income	7,590	5,425
Operating expenses:
Advisory fee	950	737
Debt finance costs	376	431
Directors compensation	21	21
Professional service fees	248	224
Real estate owned operating expenses	3,050	2,155
Depreciation and amortization	282	272
Other expenses	301	220
Net operating expenses	5,228	4,060
Net income	2,362	1,365
Net income attributable to common stockholders	$ 843	$ 1,365
Net income attributable to common stockholders per share basic and diluted	$ 0.08	$ 0.12
Weighted average number of shares of common stock
Basic	10,871,052	11,640,959
Diluted	10,871,248	11,640,969
Series A Preferred Stock
Operating expenses:
Series A Preferred Stock dividends	$ 1,519

XML

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (unaudited) - USD ($) $ in Thousands	Total	Preferred Stock Series A Preferred Stock	Common Stock Class P Common Stock	Common Stock Class A Common Stock	Additional Paid in Capital	Accumulated Deficit
Balance at Dec. 31, 2020	$ 240,256		$ 10	$ 1	$ 287,498	$ (47,253)
Proceeds from issuance of common stock	1				1
Offering costs	(276)				(276)
Net income	1,365					1,365
Common stock distributions declared	(2,892)					(2,892)
Distribution reinvestment	120				120
Redemptions	(125)				(125)
Equity-based compensation	10				10
Balance at Mar. 31, 2021	238,459		10	1	287,228	(48,780)
Balance at Dec. 31, 2021	307,145	$ 4	9	1	359,406	(52,275)
Proceeds from issuance of common stock	580				580
Offering costs	(343)				(343)
Net income	2,362					2,362
Common stock distributions declared	(3,353)					(3,353)
Preferred stock distributions declared	(1,519)					(1,519)
Distribution reinvestment	159				159
Redemptions	(5,271)				(5,271)
Equity-based compensation	7				7
Balance at Mar. 31, 2022	$ 299,767	$ 4	$ 9	$ 1	$ 354,538	$ (54,785)

XML

CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited) - USD ($) $ in Thousands	3 Months Ended
	Mar. 31, 2022	Mar. 31, 2021
Cash flows from operating activities
Net income	$ 2,362	$ 1,365
Adjustments to reconcile net income to cash provided by operations:
Depreciation and amortization expense	282	272
Reduction in the carrying amount of the right-of-use asset	18	18
Amortization of equity-based compensation	7	10
Amortization of debt finance costs to operating expense	376	431
Amortization of debt finance costs to interest expense	25	13
Amortization of origination fees	(125)	(203)
Amortization of loan extension fees	(34)	(97)
Changes in assets and liabilities:
Accrued interest receivable	(55)	(73)
Accrued expenses	1,021	416
Loan fees payable		(40)
Accrued interest payable	194	79
Due to related parties	154	76
Prepaid expenses and other assets	232	(112)
Net cash provided by operating activities	4,457	2,155
Cash flows from investing activities:
Origination of commercial loans	(155,810)	(33,286)
Loan extension fees received on commercial loans	51	51
Principal repayments of commercial loans	91,166	77
Acquisition of real estate owned and capital expenditures	(68)	(34)
Net cash used in investing activities	(64,661)	(33,192)
Cash flows from financing activities:
Proceeds from issuance of common stock	580	1
Redemptions of common stock	(5,271)	(125)
Payment of offering costs	(341)	(294)
Proceeds from repurchase agreements	151,770	15,244
Principal repayments of repurchase agreements	(48,556)
Principal repayments of credit facility	(14,350)	(626)
Proceeds from sale of loan participations	244
Debt finance costs	(83)
Distributions paid to common stockholders	(3,218)	(2,626)
Distributions paid to preferred stockholders	(1,519)
Net cash provided by financing activities	79,256	11,574
Net change in cash, cash equivalents and restricted cash	19,052	(19,463)
Cash, cash equivalents and restricted cash at beginning of period	57,268	72,107
Cash, cash equivalents and restricted cash at end of period	76,320	52,644
Supplemental disclosure of cash flow information:
Amortization of deferred exit fees due to related party	(152)	142
Interest paid	2,631	1,890
Accrued stockholder servicing fee due to related party	2	(18)
Distribution reinvestment	$ 159	$ 120

XML

Organization and Business Operations

3 Months Ended

Mar. 31, 2022

Organization Consolidation And Presentation Of Financial Statements [Abstract]

Organization and Business Operations

Note 1 – Organization and Business Operations

InPoint Commercial Real Estate Income, Inc. (the “Company”) was incorporated in Maryland on September 13, 2016 to originate, acquire and manage a diversified portfolio of commercial real estate (“CRE”) investments primarily comprised of floating-rate CRE debt, including first mortgage loans, subordinate mortgage and mezzanine loans, and participations in such loans. The Company may also invest in floating-rate CRE securities, such as commercial mortgage-backed securities (“CMBS”), and senior unsecured debt of publicly traded real estate investment trusts (“REITs”), and select equity investments in single-tenant, net leased properties. Substantially all of the Company’s business is conducted through InPoint REIT Operating Partnership, LP (the “Operating Partnership”), a Delaware limited partnership. The Company is the sole general partner and directly or indirectly holds all limited partner interests in the Operating Partnership. The Company has elected to be taxed as a REIT for U.S. federal income tax purposes.

The Company is externally managed by Inland InPoint Advisor, LLC (the “Advisor”), a Delaware limited liability company formed in August 2016 that is a wholly owned indirect subsidiary of Inland Real Estate Investment Corporation, a member of The Inland Real Estate Group of Companies, Inc. The Advisor is responsible for coordinating the management of the day-to-day operations and originating, acquiring and managing the Company’s CRE investment portfolio, subject to the supervision of the Company’s board of directors (the “Board”). The Advisor performs its duties and responsibilities as the Company’s fiduciary pursuant to a second amended and restated advisory agreement dated July 1, 2021 among the Company, the Operating Partnership and the Advisor (the “Advisory Agreement”).

The Advisor has delegated certain of its duties to SPCRE InPoint Advisors, LLC (the “Sub-Advisor”), a Delaware limited liability company formed in September 2016 that is a wholly owned subsidiary of Sound Point CRE Management, LP, pursuant to a second amended and restated sub-advisory agreement between the Advisor and the Sub-Advisor dated July 1, 2021. Among other duties, the Sub-Advisor has the authority to identify, negotiate, acquire and originate the Company’s investments and provide portfolio management, disposition, property management and leasing services to the Company. Notwithstanding such delegation to the Sub-Advisor, the Advisor retains ultimate responsibility for the performance of all the matters entrusted to it under the Advisory Agreement, including those duties that the Advisor has not delegated to the Sub-Advisor, such as (i) valuation of the Company’s assets and calculation of the Company’s net asset value (“NAV”); (ii) management of the Company’s day-to-day operations; (iii) preparation of stockholder reports and communications and arrangement of the Company’s annual stockholder meeting; and (iv) monitoring the Company’s ongoing compliance with the REIT qualification requirements.

On October 25, 2016, the Company commenced a private offering (the “Private Offering”) of up to $500,000 of shares of Class P common stock (“Class P shares”). The Company issued 10,258,094 Class P shares in the Private Offering, resulting in gross proceeds of $276,681 and terminated the Private Offering on June 28, 2019.

On March 22, 2019, the Company filed a Registration Statement on Form S-11 (File No. 333-230465) (the “Registration Statement”) with the Securities and Exchange Commission (the “SEC”) to register up to $2,350,000 in shares of common stock (the “IPO”).

On May 3, 2019, the SEC declared effective the Registration Statement and the Company commenced the IPO. The purchase price per share for each class of common stock in the IPO (Class A, Class I, Class D, Class S and Class T) varies and generally equals the prior month’s NAV per share, as determined monthly, plus applicable upfront selling commissions and dealer manager fees. Inland Securities Corporation (the “Dealer Manager”), an affiliate of the Advisor, serves as the Company’s exclusive dealer manager for the IPO on a best efforts basis. On April 28, 2022, the Company filed a Registration Statement on Form S-11 (File No. 333-264540) with the SEC to register up to $2,200,000 in shares of common stock, which has not yet been declared effective.

On March 24, 2020, the Board suspended (i) the sale of shares in the IPO, (ii) the operation of the share repurchase program (the “SRP”), (iii) the payment of distributions to the Company’s stockholders, and (iv) the operation of the distribution reinvestment plan (the “DRP”), effective as of April 6, 2020. In determining to take these actions, the Board considered various factors, including the impact of the COVID-19 pandemic on the economy, the inability to accurately calculate the Company’s NAV per share due to uncertainty, volatility and lack of liquidity in the market, the Company’s need for liquidity due to financing challenges related to additional collateral required by the banks that regularly finance the Company’s assets and these uncertain and rapidly changing economic conditions.

Though the Company did not calculate the NAV for the months of March through May 2020, the Advisor resumed calculating the NAV beginning as of June 30, 2020 following its determination that volatility in the market for the Company’s investments had declined and the U.S. economic outlook had improved. In August 2020, the Company resumed paying distributions monthly to

stockholders of record for all classes of its common stock. On October 1, 2020, the SEC declared effective the Company’s post-effective amendment to the Registration Statement, thereby permitting the Company to resume offers and sales of shares of common stock in the IPO, including through the DRP. 

On March 1, 2021, the SRP was reinstated for the Company’s stockholders requesting repurchase of shares as a result of the death or qualified disability of the holder, and on July 1, 2021, the SRP was reinstated for all stockholders. In accordance with the terms of the SRP that allow the Company to repurchase fewer shares than the maximum amount permitted under the SRP, the Company repurchased fewer shares than the maximum amount permitted for the months of July, August and September 2021 as directed by the Board. Beginning on October 1, 2021, the total amount of aggregate repurchases of shares was limited as set forth in the SRP (no more than 2% of the Company’s aggregate NAV per month as of the last day of the previous calendar month and no more than 5% of the Company’s aggregate NAV per calendar quarter with NAV measured as of the last day of the previous calendar quarter). Notwithstanding the foregoing, the Company may repurchase fewer shares than these limits in any month, or none. Further, the Board may modify, suspend or terminate the SRP if it deems such action to be in the Company’s best interest and the best interest of its stockholders.

On September 22, 2021, the Company completed an underwritten public offering of 3,500,000 shares of its 6.75% Series A Cumulative Redeemable Preferred Stock, par value $0.001 per share (the “Series A Preferred Stock”), with a liquidation preference of $25.00 per share (the “Preferred Stock Offering”). In addition, on October 15, 2021, Raymond James & Associates, Inc., as a representative of the underwriters, partially exercised their over-allotment option to purchase an additional 100,000 shares of Series A Preferred Stock. The Series A Preferred Stock were issued and sold pursuant to a Registration Statement on Form S-11 (File No. 333-258802) filed with the SEC. The Company received net proceeds in the Preferred Stock Offering of $86,310, after underwriter’s discount and issuance costs, and contributed the net proceeds to the Operating Partnership in exchange for an equivalent number of Series A units in the Operating Partnership (with economic terms that mirror those of the Series A Preferred Stock). For more information on the Preferred Stock Offering, see “Note 6 – Stockholders’ Equity.”

Please refer to “Note 15 – Subsequent Events” for updates to the Company’s business after March 31, 2022.

XML

Summary of Significant Accounting Policies

3 Months Ended

Mar. 31, 2022

Accounting Policies [Abstract]

Summary of Significant Accounting Policies

Note 2 – Summary of Significant Accounting Policies

Disclosures discussing all significant accounting policies are set forth in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021, as filed with the SEC on March 11, 2022 (the “Annual Report), under the heading “Note 2 – Summary of Significant Accounting Policies.” There have been no changes to the Company’s significant accounting policies for the three months ended March 31, 2022.

Basis of Accounting

The accompanying consolidated financial statements and related footnotes have been prepared in conformity with U.S. generally accepted accounting principles (“GAAP”) and require management to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the financial statements and the reported amounts of income and expenses during the reported periods. Actual results could differ from such estimates.

In the opinion of management, the accompanying unaudited consolidated financial statements reflect all adjustments, which are normal and recurring in nature, necessary for fair financial statement presentation.

Credit Facility Payable

The Company has a credit facility to finance the acquisition or origination of commercial mortgage loans. This credit facility, when drawn upon, is accounted for as debt. The fees paid for this credit facility are recorded in deferred debt finance costs on the consolidated balance sheet and are amortized straight line over the period of the agreement to debt finance costs on the consolidated statement of operations. For further information on the credit facility, see “Note 4 – Repurchase Agreements and Credit Facilities.”

Cash, Cash Equivalents and Restricted Cash

Cash and cash equivalents include funds on deposit with financial institutions, including demand deposits with financial institutions with original maturities of three months or less. The account balance may exceed the Federal Deposit Insurance Corporation (“FDIC”) insurance coverage limits and, as a result, there could be a concentration of credit risk related to amounts on deposit in excess of FDIC insurance coverage limits. The Company believes that the risk will not be significant, as the Company does not anticipate the financial institutions’ non-performance.

Restricted cash represents cash the Company is required to hold in a segregated account as additional collateral on real estate securities repurchase agreements. As of March 31, 2022 and December 31, 2021, the Company had repaid all outstanding repurchase agreements secured by real estate securities and, therefore, no restricted cash was held.

Accounting Pronouncements Recently Issued but Not Yet Effective

In June 2016, the Financial Accounting Standards Board (“FASB”) issued ASU 2016-13, “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments” (“ASU 2016-13”), which changed how entities measure credit losses for financial assets carried at amortized cost. ASU 2016-13 eliminated the requirement that a credit loss must be probable before it can be recognized and instead required an entity to recognize the current estimate of all expected credit losses. ASU 2016-13 became effective for SEC filers for reporting periods beginning after December 15, 2019.

In November 2019, the FASB issued ASU 2019-10, “Financial Instruments – Credit Losses (Topic 326), Derivatives and Hedging (Topic 815), and Leases (Topic 842): Effective Dates”, which grants smaller reporting companies (as defined by the SEC) until reporting periods commencing after December 15, 2022 to implement ASU 2016-13. As a smaller reporting company, the Company will continue to evaluate the future impact ASU 2016-13, once implemented, will have on its allowance for loan losses estimate.

XML

Commercial Mortgage Loans Held for Investment

3 Months Ended

Mar. 31, 2022

Mortgage Loans On Real Estate [Abstract]

Commercial Mortgage Loans Held for Investment

Note 3 – Commercial Mortgage Loans Held for Investment

The tables below show the Company’s commercial mortgage loans held for investment as of March 31, 2022 and December 31, 2021:

March 31, 2022

Loan Type (1)	Number of Loans		Principal Balance		Unamortized (fees)/costs, net		Carrying Value		Weighted Average Interest Rate			Weighted Average Years to Maturity
First mortgage loans		39	$	715,314	$	1,284	$	716,598		4.2	%		1.7
Credit loans		2		13,500		—		13,500		9.6	%		4.2
Total and average		41	$	728,814	$	1,284	$	730,098		4.3	%		1.8

December 31, 2021

Loan Type (1)	Number of Loans		Principal Balance		Unamortized (fees)/costs, net		Carrying Value		Weighted Average Interest Rate			Weighted Average Years to Maturity
First mortgage loans		36	$	650,670	$	1,328	$	651,998		4.5	%		1.6
Credit loans		2		13,500		—		13,500		9.6	%		4.4
Total and average		38	$	664,170	$	1,328	$	665,498		4.6	%		1.7

(1) First mortgage loans are first position mortgage loans and credit loans are mezzanine and subordinated loans.

For the three months ended March 31, 2022 and the year ended December 31, 2021, the activity in the Company’s commercial mortgage loans, held-for-investment portfolio was as follows:

	Three Months Ended March 31, 2022			Year Ended December 31, 2021
Balance at Beginning of Year	$	665,498		$	441,814
Loan originations		155,810			337,033
Principal repayments		(91,166	)		(114,558	)
Amortization of loan origination, loan extension and deferred exit fees		7			1,440
Origination fees and extension fees received on commercial loans		(51	)		(231	)
Balance at End of Period	$	730,098		$	665,498

Allowance for Loan Losses

During the three-month periods ended March 31, 2022 and 2021, the Company determined that no loan losses were probable and, therefore, did not record an allowance for loan losses. For further information on the Company’s allowance for loan losses policy, see “Note 2 – Summary of Significant Accounting Policies” in its Annual Report.

Credit Characteristics

As part of the Company’s process for monitoring the credit quality of its investments, it performs a quarterly asset review of the investment portfolio and assigns risk ratings to each of its loans and certain securities it may own, such as CMBS. Risk factors include payment status, lien position, borrower financial resources and investment in collateral, collateral type, project economics and geographic location, as well as national and regional economic factors. To determine the likelihood of loss, the loans are rated on a 5-point scale as follows:

Investment Grade	Investment Grade Definition
1	Investment exceeding fundamental performance expectations and/or capital gain expected. Trends and risk factors since time of investment are favorable.
2	Performing consistent with expectations and a full return of principal and interest expected. Trends and risk factors are neutral to favorable.
3	Performing investment requiring closer monitoring. Trends and risk factors show some deterioration. Collection of principal and interest is still expected.
4	Underperforming investment with the potential of some interest loss but still expecting a positive return on investment. Trends and risk factors are negative.
5	Underperforming investment with expected loss of interest and some principal.

All investments are assigned an initial risk rating of 2 at origination or acquisition.

As of March 31, 2022, 36 loans had a risk rating of 2 and five had a risk rating of 3. As of December 31, 2021, 33 loans had a risk rating of 2 and five had a risk rating of 3.

XML

Repurchase Agreements and Credit Facilities

3 Months Ended

Mar. 31, 2022

Disclosure Of Repurchase Agreements [Abstract]

Repurchase Agreements and Credit Facilities

Note 4 – Repurchase Agreements and Credit Facilities

Commercial Mortgage Loans

On February 15, 2018, the Company, through a wholly owned subsidiary, entered into a master repurchase agreement (the “CF Repo Facility”) with Column Financial, Inc. as administrative agent for certain of its affiliates. As the Company’s business has grown, it has increased the borrowing limit and extended the maturity. The most recent extension was in November 2021 for a twelve-month term and the maximum advance amount was increased to $350,000. Advances under the CF Repo Facility accrue interest at a per annum annual rate equal to the Secured Overnight Financing Rate (“SOFR”) plus 1.75% to 2.50% with a 0.15% to 0.75% floor. The CF Repo

Facility is subject to certain financial covenants. The Company was in compliance with all financial covenant requirements as of March 31, 2022 and December 31, 2021.

On May 6, 2019, the Company, through a wholly owned subsidiary, entered into an uncommitted master repurchase agreement (the “JPM Repo Facility”) with JPMorgan Chase Bank, National Association. The JPM Repo Facility provides up to $150,000 in advances that the Company expects to use to finance the acquisition or origination of eligible loans and participation interests therein. Advances under the JPM Repo Facility accrue interest at per annum rates equal to the sum of (i) the applicable London Interbank Offered Rate (“LIBOR”) index rate plus (ii) a margin of between 1.75% to 2.50%, depending on the attributes of the purchased assets. The maturity date of the JPM Repo Facility is May 6, 2022. See Note 15 – “Subsequent Events” about the extension of the of the JPM Repo Facility. The JPM Repo Facility is subject to certain financial covenants. The Company was in compliance with all financial covenant requirements as of March 31, 2022 and December 31, 2021.

On March 10, 2021, the Company, through a wholly owned subsidiary, entered into a loan and security agreement and a promissory note (collectively, the “WA Credit Facility”) with Western Alliance Bank (“Western Alliance”). The WA Credit Facility provides for loan advances up to the lesser of $75,000 or the borrowing base. The borrowing base consists of eligible assets pledged to and accepted by Western Alliance in its discretion up to the lower of (i) 60% to 70% of loan-to-unpaid balance or (ii) 45% to 50% of the loan-to-appraised value (depending on the property type underlying the asset, for both (i) and (ii)). Assets that would otherwise be eligible become ineligible after being pledged as part of the borrowing base for 36 months. Advances under the WA Credit Facility accrue interest at an annual rate equal to one-month LIBOR plus 3.25% with a floor of 4.0%. The initial maturity date of the WA Credit Facility is March 10, 2023. The Company has an option to convert the loan made pursuant to the WA Credit Facility upon its initial maturity to a term loan with the same interest rate and floor and a maturity of two years in exchange for, among other things, a conversion fee of 0.25% of the outstanding amount at the time of conversion. The WA Credit Facility requires maintenance of an average unrestricted aggregate deposit account balance with Western Alliance of not less than $3,750. Failure to meet the minimum deposit balance will result in, among other things, the interest rate of the WA Credit Facility increasing by 0.25% per annum for each quarter in which the compensating balances are not maintained. The Company was in compliance with all financial covenant requirements as of March 31, 2022 and December 31, 2021.

The JPM Repo Facility, CF Repo Facility and WA Credit Facility (collectively, the “Facilities”) are used to finance eligible loans and each act in the manner of a revolving credit facility that can be repaid as the Company’s assets are paid off and re-drawn as advances against new assets.

The tables below show the Facilities as of March 31, 2022 and December 31, 2021:

March 31, 2022									Weighted Average
	Committed Financing		Amount Outstanding (1)		Accrued Interest Payable		Collateral Pledged		Interest Rate			Days to Maturity
CF Repo Facility	$	350,000	$	301,787	$	260	$	412,017		2.27	%		224
JPM Repo Facility		150,000		108,551		95		149,110		2.26	%		36
Total Repurchase Facilities - commercial mortgage loans		500,000		410,338		355		561,127		2.27	%		174
WA Credit Facility		75,000		—		16		—		4.00	%		344
	$	575,000	$	410,338	$	371	$	561,127		2.27	%		174

December 31, 2021									Weighted Average
	Committed Financing		Amount Outstanding (1)		Accrued Interest Payable		Collateral Pledged		Interest Rate			Days to Maturity
CF Repo Facility	$	350,000	$	189,654	$	159	$	260,691		2.16	%		314
JPM Repo Facility		150,000		117,470		92		167,704		2.02	%		126
Total Repurchase Facilities - commercial mortgage loans		500,000		307,124		251		428,395		2.11	%		242
WA Credit Facility		75,000		14,350		22		20,500		4.00	%		434
	$	575,000	$	321,474	$	273	$	448,895		2.19	%		251

(1) Excludes $68 and $41 of unamortized debt issuance costs at March 31, 2022 and December 31, 2021, respectively.

XML

Loan Participations Sold, Net

3 Months Ended

Mar. 31, 2022

Mortgage Loans On Real Estate [Abstract]

Loan Participations Sold, Net

Note 5 – Loan Participations Sold, Net

On November 15, 2021, the Company sold a non-recourse senior participation interest in nine first mortgage loans to a third party. Under the loan participation agreement, in the event of default by the underlying mortgagor, any amounts paid are first allocated to the third party before any amounts are allocated to the Company’s subordinate interest. The Company, as the directing participant in the loan participation agreement, is entitled to exercise, without the consent of the third party, each of the consent approval and control rights under the applicable underlying mortgage loan documents with a few exceptions. The Company requires the third party’s approval for any modification or amendment to the loan, a bankruptcy plan for an underlying mortgagor where the third party would incur an out-of-pocket loss, or any transfer of the underlying mortgaged property if the Company’s approval is required by the underlying mortgage documents. The Company remains the directing participant unless certain conditions are met related to losses on the property or if the mortgagor is an affiliate of the Company. In the former case, the Company may post cash or short-term U.S. government securities as collateral to retain the rights of the directing participant.

The third party, as the senior participation interest holder, will receive interest and principal payments from the borrower until they receive the amounts to which they are entitled. All expenses or losses on the underlying mortgages are allocated first to the Company and then to the third party. If the underlying mortgage is in default, the Company will have the option to purchase the third party’s participation interest and remove it from the loan participation agreement.

The financing or transfer of a portion of a loan by the non-recourse sale of a senior interest in the loan through a participation agreement generally does not qualify as a sale under GAAP. Therefore, in this instance, the Company presents the whole loan as an asset and the loan participation sold as a liability on the consolidated balance sheet until the loan is repaid. The obligation to pay principal and interest on these liabilities is generally based on the performance of the related loan obligation. The gross presentation of loan participations sold does not impact stockholders’ equity or net income.

The following table details the Company’s loan participations sold as of March 31, 2022 and December 31, 2021:

	March 31, 2022
Loan Participations Sold	Count		Principal Balance		Book Value		Yield/Cost (1)	Weighted Average Maximum Maturity
Total Loans		9	$	137,520	$	138,276	L+3.6%		1.98
Senior participations (2)(3)		9	$	110,016	$	110,016	L+2.0%		1.98

	December 31, 2021
Loan Participations Sold	Count		Principal Balance		Book Value		Yield/Cost (1)	Weighted Average Maximum Maturity
Total Loans		9	$	137,215	$	137,931	L+3.6%		2.22
Senior participations (2)(3)		9	$	109,772	$	109,772	L+2.0%		2.22
____________

(1) The yield/cost is the present value of all future principal and interest payments on the loan or participation interest and does not include any origination fees or deferred commitment fees.

(2) As of March 31, 2022 and December 31, 2021, the loan participations sold were non-recourse to the Company.

(3) During the three-months ended March 31, 2022, the Company recorded $599 of interest expense related to the loan participations sold.

XML

Stockholders' Equity

3 Months Ended

Mar. 31, 2022

Equity [Abstract]

Stockholders' Equity

Note 6 – Stockholders’ Equity

Preferred Stock Offering

On September 22, 2021, the Company issued and sold 3,500,000 shares of the Series A Preferred Stock at a public offering price of $25.00 per share. In addition, on October 15, 2021, Raymond James & Associates, Inc., as representative of the underwriters, partially exercised their over-allotment option and purchased an additional 100,000 shares of Series A Preferred Stock. The Series A Preferred Stock were issued and sold pursuant to a Registration Statement on Form S-11 (File No. 333-258802) filed with the SEC. The Company received net proceeds of $86,310, after underwriter’s discount and issuance costs, and contributed the net proceeds to the Operating Partnership in exchange for an equivalent number of Series A units in the Operating Partnership.

Dividends on the Series A Preferred Stock are cumulative and payable quarterly in arrears at a rate per annum equal to 6.75% per annum of the $25.00 liquidation preference (the “Initial Rate”). Subject to certain exceptions, upon a Change of Control that occurs on or prior to September 22, 2022 or upon a Downgrade Event (as such terms are defined in the Articles Supplementary designating the Series A Preferred Stock (the “Articles Supplementary”)) or where any shares of the Series A Preferred Stock remain outstanding after September 22, 2026, the Series A Preferred Stock will thereafter accrue cumulative cash dividends at a rate higher than the Initial Rate.

Subject to certain exceptions, beginning on September 22, 2022, upon the occurrence of a Change of Control, each holder of shares of Series A Preferred Stock will have the right to convert some or all of the Series A Preferred Stock held by such holder into a number of the Company’s shares of Class I common stock as provided for in the Articles Supplementary.

The Company may not redeem the Series A Preferred Stock prior to September 22, 2026, except in limited circumstances relating to maintaining the Company’s qualification as a REIT and in connection with a Change of Control. On and after September 22, 2026, the Company may, at its option, redeem the Series A Preferred Stock, in whole or from time-to-time in part, at a price of $25.00 per share of Series A Preferred Stock plus an amount equal to accrued and unpaid dividends (whether or not declared), if any. The Series A Preferred Stock has no maturity date and will remain outstanding indefinitely unless redeemed by the Company or converted by the holder pursuant to its terms (as set forth in the Articles Supplementary).

The Series A Preferred Stock is listed on the New York Stock Exchange under the symbol ICR PR A.

Share Activity for Common Stock and Preferred Stock

The following tables detail the change in the Company’s outstanding shares of all classes of common and preferred stock, including restricted common stock:

	Preferred Stock		Common Stock
Three months ended March 31, 2022	Series A		Class P			Class A			Class T			Class S		Class D			Class I
Beginning balance		3,600,000		9,492,939			659,270			388,099			—		47,298			380,218
Issuance of shares		—		—			13,961			11,290			—		—			2,490
Distribution reinvestment		—		—			2,916			1,551			—		446			3,004
Issuance of restricted shares		—		—			—			—			—		—			—
Redemptions		—		(241,999	)		(7,652	)		(4,198	)		—		(958	)		(7,604	)
Ending balance		3,600,000		9,250,940			668,495			396,742			—		46,786			378,108

	Common Stock
Three months ended March 31, 2021	Class P			Class A		Class T		Class S		Class D		Class I
Beginning balance		10,151,787			655,835		398,233		—		50,393		381,955
Issuance of shares		—			—		—		—		—		64
Distribution reinvestment		—			2,431		1,148		—		358		2,019
Issuance of restricted shares		—			—		—		—		—		—
Redemptions		(6,208	)		—		—		—		—		—
Ending balance		10,145,579			658,266		399,381		—		50,751		384,038

Distributions – Common Stock

The table below presents the aggregate annualized and monthly distributions declared on common stock by record date for all classes of shares.

Record date	Aggregate annualized gross distribution declared per share		Aggregate monthly gross distribution declared per share
January 31, 2021	$	0.9500	$	0.0792
February 28, 2021	$	1.0000	$	0.0833
March 31, 2021	$	1.0500	$	0.0875
April 30, 2021	$	1.1000	$	0.0917
May 31, 2021	$	1.1500	$	0.0958
June 30, 2021	$	1.2500	$	0.1042
July 31, 2021	$	1.2500	$	0.1042
August 31, 2021	$	1.2500	$	0.1042
September 30, 2021	$	1.2500	$	0.1042
October 31, 2021	$	1.2500	$	0.1042
November 30, 2021	$	1.2500	$	0.1042
December 31, 2021	$	1.2500	$	0.1042
January 31, 2022	$	1.2500	$	0.1042
February 28, 2022	$	1.2500	$	0.1042
March 31, 2022	$	1.2500	$	0.1042

The gross distribution was reduced each month for Class D and Class T of the Company’s common stock for applicable class-specific stockholder servicing fees to arrive at a lower net distribution amount paid to those classes. For a description of the stockholder servicing fees applicable to Class D, Class S and Class T shares of the Company’s common stock, please see “Note 10 – Transactions with Related Parties” below. Since the IPO and through March 31, 2022, the Company has not issued any shares of Class S common stock.

The following table shows the monthly net distribution per share for shares of Class D and Class T common stock.

Record date	Monthly net distribution declared per share of Class D common stock		Monthly net distribution declared per share of Class T common stock
January 31, 2021	$	0.0749	$	0.0646
February 28, 2021	$	0.0794	$	0.0701
March 31, 2021	$	0.0832	$	0.0729
April 30, 2021	$	0.0876	$	0.0776
May 31, 2021	$	0.0915	$	0.0813
June 30, 2021	$	0.1000	$	0.0900
July 31, 2021	$	0.0999	$	0.0896
August 31, 2021	$	0.0999	$	0.0895
September 30, 2021	$	0.1000	$	0.0900
October 31, 2021	$	0.0999	$	0.0895
November 30, 2021	$	0.1000	$	0.0901
December 31, 2021	$	0.0999	$	0.0897
January 31, 2022	$	0.0999	$	0.0896
February 28, 2022	$	0.1003	$	0.0910
March 31, 2022	$	0.0999	$	0.0898

The table below presents the aggregate and net distributions declared for each applicable class of common stock during the three months ended March 31, 2022 and 2021. The table excludes distributions declared for any month for a class of shares of stock when there were no shares of that class outstanding on the applicable record date.

	Common Stock
Three months ended March 31, 2022	Class P		Class A		Class T		Class S		Class D		Class I
Aggregate gross distributions declared per share	$	0.3126	$	0.3126	$	0.3126	$	—	$	0.3126	$	0.3126
Stockholder servicing fee per share	N/A		N/A			0.0422		—		0.0125	N/A
Net distributions declared per share	$	0.3126	$	0.3126	$	0.2704	$	—	$	0.3001	$	0.3126
	Common Stock
Three months ended March 31, 2021	Class P		Class A		Class T		Class S		Class D		Class I
Aggregate gross distributions declared per share	$	0.2500	$	0.2500	$	0.2500	$	—	$	0.2500	$	0.2500
Stockholder servicing fee per share	N/A		N/A			0.0424		—		0.0125	N/A
Net distributions declared per share	$	0.2500	$	0.2500	$	0.2076	$	—	$	0.2375	$	0.2500

Dividends - Series A Preferred Stock

Series A Preferred Stock dividends are paid quarterly in arrears based on an annualized distribution rate of 6.75% of the $25.00 per share liquidation preference, or $1.6875 per share per annum. During March 2022, the Board declared a quarterly dividend on the Series A Preferred Stock in the amount of $0.421875 per share which was paid on March 30, 2022 to holders of record on March 15, 2022.

As of March 31, 2022, and December 31, 2021, distributions declared but not yet paid amounted to $1,113 and $1,137, respectively.

XML

Net Income (Loss) Per Share

3 Months Ended

Mar. 31, 2022

Earnings Per Share [Abstract]

Net Income (Loss) Per Share

Note 7 – Net Income (Loss) Per Share

Basic earnings per share (“EPS”) are computed by dividing net income attributable to common stockholders by the weighted average number of common shares outstanding for the period. Diluted EPS is computed by dividing net income attributable to common stockholders by the common shares plus common share equivalents. The Company’s common share equivalents are unvested restricted shares. The Company excludes antidilutive restricted shares from the calculation of weighted-average shares for diluted earnings per share. There were zero and 165 antidilutive restricted shares for the three months ended March 31, 2022 and 2021, respectively. For further information about the Company’s restricted shares, see “Note 11 – Equity-Based Compensation.”

The following table is a summary of the basic and diluted net income (loss) per share computation for the three months ended March 31, 2022 and 2021:

	Three months ended March 31,
	2022		2021
Net income attributable to common stockholders	$	843	$	1,365
Weighted average shares outstanding, basic		10,871,052		11,640,959
Dilutive effect of restricted stock		196		10
Weighted average shares outstanding, diluted		10,871,248		11,640,969
Net income attributable to common stockholders per share, basic and diluted	$	0.08	$	0.12

XML

Commitments and Contingencies

3 Months Ended

Mar. 31, 2022

Commitments And Contingencies Disclosure [Abstract]

Commitments and Contingencies

Note 8 – Commitments and Contingencies

In the ordinary course of business, the Company may become subject to litigation, claims and regulatory matters. The Company has no knowledge of material legal or regulatory proceedings pending or known to be contemplated against the Company at this time.

The Company has made a commitment to advance additional funds under certain of its CRE loans if the borrower meets certain conditions. As of March 31, 2022, the Company had 33 of such loans with a total remaining future funding commitment of $74,918. As of December 31, 2021, the Company had 32 such loans with a total remaining future funding commitment of $74,518. The Company advances future funds if the borrower meets certain requirements as specified in the individual loan agreements.

XML

Segment Reporting

3 Months Ended

Mar. 31, 2022

Segment Reporting [Abstract]

Segment Reporting

Note 9 – Segment Reporting

The Company has one reportable segment as defined by GAAP for the three months ended March 31, 2022 and 2021.

XML

Transactions with Related Parties

3 Months Ended

Mar. 31, 2022

Related Party Transactions [Abstract]

Transactions with Related Parties

Note 10 – Transactions with Related Parties

As of March 31, 2022, the Advisor had invested $1,000 in the Company through the purchase of 40,040 Class P shares. The purchase price per Class P share for the Advisor’s investment was equal to $25.00. The Advisor has agreed that, for so long as it or its affiliate is serving as the Company’s advisor, (i) it will not sell or transfer at least 8,000 of the Class P shares that it has purchased, accounting for $200 of its investment, to an unaffiliated third party and (ii)  repurchase requests made for these Class P shares will only be accepted (a) on the last business day of a calendar quarter, (b) after all repurchase requests from all other stockholders for such quarter have been accepted and (c) to the extent that such repurchases do not cause total repurchases in the quarter in which they are being repurchased to exceed that quarter’s repurchase cap.

As of March 31, 2022, Sound Point Capital Management, LP (“Sound Point”), an affiliate of the Sub-Advisor, had invested $3,000 in the Company through the purchase of 120,000 Class P shares. The purchase price per Class P share for this investment was $25.00. Sound Point has agreed that, for so long as the Sub-Advisor or its affiliate is serving as the Company’s sub-advisor repurchase requests made for these Class P shares will only be accepted (a) on the last business day of a calendar quarter, (b) after all repurchase requests from all other stockholders for such quarter have been accepted and (c) to the extent that such repurchases do not cause total repurchases in the quarter in which they are being repurchased to exceed that quarter’s repurchase cap.

The following table summarizes the Company’s related party transactions for the three months ended March 31, 2022 and 2021 and the amount due to related parties at March 31, 2022 and December 31, 2021:

	Three months ended March 31,				Payable as of March 31,		Payable as of December 31,
	2022		2021		2022		2021
Organization and offering expense reimbursement (1)	$	4	$	—	$	4	$	—
Selling commissions and dealer manager fee (2)		21		—		—		—
Advisory fee (3)		950		737		314		321
Loan fees(4)		1,920		558		1,989		1,983
Accrued stockholder servicing fee (5)		14		—		591		590
Operating expense reimbursement to advisor (6)		—		15		—		—
Total	$	2,909	$	1,310	$	2,898	$	2,894

(1) The Company reimburses the Advisor, the Sub-Advisor and their respective affiliates for costs and other expenses related to the IPO, provided the Advisor has agreed to reimburse the Company to the extent that the organization and offering expenses that the Company incurs exceeds 15% of its gross proceeds from the IPO.

(2) For the IPO, the Dealer Manager is entitled to receive (a) upfront selling commissions of up to 6.0%, and upfront dealer manager fees of up to 1.25%, of the transaction price of each Class A share sold in the primary offering, however such amounts may vary at certain participating broker-dealers provided that the sum will not exceed 7.25% of the transaction price; (b) upfront selling commissions of up to 3.0%, and upfront dealer manager fees of 0.5%, of the transaction price of each Class T share sold in the primary offering, however such amounts may vary at certain participating broker-dealers provided that the sum will not exceed 3.5% of the transaction price; and (c) upfront selling commissions of up to 3.5% of the transaction price of each Class S share sold in the primary offering. No upfront selling commissions or dealer manager fees are paid with respect to purchases of Class D shares, Class I shares or shares of any class sold pursuant to the DRP. All upfront selling commissions and dealer manager fees will be reallowed (paid) by the Dealer Manager to participating broker-dealers.

(3) The Advisor is entitled to receive an advisory fee  comprised of two separate components: (1) a fixed component payable monthly and (2) a performance component payable annually. Prior to July 1, 2021, the fixed component of the advisory fee was paid in an amount equal to 1/12th of 1.25% per annum of the gross value of the Company’s assets, paid monthly in arrears, provided that any such monthly payment could not exceed 1/12th of 2.5% of the Company’s NAV. Effective July 1, 2021, the fixed component of the advisory fee is paid in an amount equal to 1/12^th of 1.25% of the Company’s average NAV for each month, paid monthly in arrears. The performance component of the advisory fee is calculated and paid annually, such that for any year in which the Company’s total return per share exceeds 7% per annum, the Advisor will receive 20% of the excess total return allocable to shares of the Company’s common stock; provided that in no event will the performance fee exceed 15% of the aggregate total return allocable to shares of the Company’s common stock for such year. For the three months ended March 31, 2022, the Advisor did not waive any of the fixed component of the advisory fees. For the three months ended March 31, 2021, the Advisor waived $737 of the fixed component of the advisory fees. The Advisor pays fees to the Sub-Advisor for the services it delegates to the Sub-Advisor or may direct the Company to pay a portion of the fees otherwise payable to the Advisor directly to the Sub-Advisor.

(4) The Company pays the Advisor all new loan origination and administrative fees related to CRE loans held for investment, to the extent that such fees are paid by the borrower. Pursuant to the Sub-Advisory Agreement, the Advisor generally will reallow a portion of loan fees and all administrative fees to the Sub-Advisor.

(5) Subject to the Financial Industry Regulatory Authority, Inc. limitations on underwriting compensation, the Company pays the Dealer Manager selling commissions over time as stockholder servicing fees for ongoing services rendered to stockholders by participating broker-dealers or broker-dealers servicing stockholders’ accounts as follows: (a) for Class T shares only, 0.85% per annum of the NAV of the Class T shares; (b) for Class S shares only, 0.85% per annum of the aggregate NAV for the Class S shares; and (c) for Class D shares only, 0.25% per annum of the aggregate NAV for the Class D shares. The Company will cease paying the stockholder servicing fee with respect to any Class T share, Class S share or Class D share held in a stockholder’s account upon the occurrence of certain events. The Company accrues the full cost of the stockholder servicing fee as an offering cost at the time the Company sells Class T, Class S, and Class D shares. The Dealer Manager does not retain any of these fees, all of which are retained by, or reallowed (paid) to, participating broker-dealers and servicing broker-dealers for ongoing stockholder services performed by such broker-dealers.

(6) Prior to July 1, 2021, the Company reimbursed the Advisor for expenses that it (or the Sub-Advisor acting on the Advisor’s behalf) incurs in connection with providing services to the Company, provided that the Company did not reimburse overhead costs, including rent and utilities or personnel costs (including salaries, bonuses, benefits and severance payments) and the Company only reimbursed the Advisor for fees payable to its affiliates if they are incurred for legal or marketing services rendered on the Company’s behalf. Effective July 1, 2021, the Company is obligated to reimburse for all of the expenses attributable to the Company or its subsidiaries, including the Operating Partnership, and paid or incurred and submitted to the Company for reimbursement by the Advisor, the Sub-Advisor or their respective affiliates in providing services to the Company under the Advisory Agreement, including personnel and related employment costs.

Expense Limitation Agreement

Pursuant to an expense limitation agreement (the “Expense Limitation Agreement”) dated July 1, 2021, the Advisor and Sub-Advisor agree to waive reimbursement of or pay, on a quarterly basis, certain of the Company’s ordinary operating expenses for each class of shares to the extent necessary to ensure that the ordinary operating expenses do not exceed 1.5% of the average monthly net assets on an annualized basis (the “1.5% Expense Limit”). Amounts waived or paid by the Advisor or Sub-Advisor pursuant to the Expense Limitation Agreement are subject to conditional repayment on a quarterly basis by the Company during the three years following the quarter in which the expenses were incurred, but only to the extent such repayment does not cause the Company to exceed its then-current expenses limitation, if any, for such quarter. Any waiver or reimbursement by the Advisor or Sub-Advisor not repaid by the Company within the three-year period will be deemed permanently waived and not subject to repayment under the Expense Limitation Agreement. During the three months ended March 31, 2022, the amounts of ordinary operating expenses either submitted for reimbursement by the Advisor and Sub-Advisor or incurred by the Company directly that were subject to the Expense Limitation Agreement did not exceed the 1.5% Expense Limit.

Separately from the limitation on ordinary operating expenses under the Expense Limitation Agreement, the Advisor and Sub-Advisor voluntarily chose not to seek reimbursement for certain expenses that they incurred or paid on behalf of the Company during the three months ended March 31, 2022, and for which they may have been entitled to be reimbursed. The Advisory Agreement and Sub-Advisory Agreement provide that expenses will be submitted monthly to the Company for reimbursement, and the amount of expenses submitted for reimbursement in any particular month is not necessarily indicative of the total amount of expenses actually incurred by the Advisor and the Sub-Advisor in providing services to the Company and for which reimbursement could have been received by the Advisor or Sub-Advisor.

Revolving Credit Liquidity Letter Agreements

Inland Real Estate Investment Corporation (“IREIC”), the Company’s sponsor, and Sound Point have agreed under separate letter agreements dated July 20, 2021, and July 15, 2021, respectively, to make revolving credit loans to the Company in an aggregate principal amount outstanding at any one time not to exceed $5,000 and $15,000, respectively (the “IREIC-Sound Point Commitments”) from time to time until the Termination Date (defined below) of the letter agreements. These letter agreements are identical to each other in all material respects other than the commitment amounts. Use of the IREIC-Sound Point Commitments is limited to satisfying requirements to maintain cash or cash equivalents under the Company’s repurchase and other borrowing arrangements. The “Termination Date” is the earliest of (i) the Maturity Date (defined below) (ii) the first date on which the Company’s balance sheet equity is equal to or greater than $500,000, (iii) the date IREIC or one of its affiliates is no longer the Company’s Advisor or Sound Point or one of its affiliates is no longer the Company’s Sub-Advisor and (iv) such earlier date on which the commitment will terminate as provided in the letter agreements, for example, because of an event of default. The “Maturity Date” is one year from the date of the agreement, and the Maturity Date will be automatically extended every year for an additional year, unless (a) the lender delivers notice of termination 60 days prior to an anniversary of the letter agreements or (b) an Event of Default (defined below) has occurred and is continuing. Each revolving loan will bear interest at 6.00% per annum. Interest is payable in

arrears when principal is paid or repaid and on the Termination Date. Each of the following constitutes an “Event of Default” under the letter agreements: (y) the Company fails to perform or observe any covenant or condition to be performed or observed under the letter agreement (including the obligation to repay a loan in full on the Termination Date) and such failure is not remedied within three business days of its receipt of notice thereof; or (z) the Company becomes insolvent or the subject of any bankruptcy proceeding.

XML

Equity-Based Compensation

3 Months Ended

Mar. 31, 2022

Disclosure Of Compensation Related Costs Sharebased Payments [Abstract]

Equity-Based Compensation

Note 11 – Equity-Based Compensation

With each stock grant, the Company awards each of its three independent directors an equal number of shares. The table below summarizes total stock grants made at each grant date as of March 31, 2022.

Grant Date	Class of common stock granted	Total number of shares granted		Grant Date Fair Value Per Share		Total Fair Value of Grant		Proportion of total shares that vest annually	Vesting Date Year 1	Vesting Date Year 2	Vesting Date Year 3
March 1, 2018	Class P		1,200	$	25.00	$	30	1/3	3/1/2019	3/1/2020	3/1/2021
January 7, 2019	Class P		1,200	$	25.00	$	30	1/3	1/7/2020	1/7/2021	1/7/2022
December 2, 2019	Class I		1,197	$	25.07	$	30	1/3	12/2/2020	12/2/2021	12/2/2022
December 1, 2020	Class I		1,393	$	21.54	$	30	1/3	12/1/2021	12/1/2022	12/1/2023
October 14, 2021	Class I		1,477	$	20.31	$	30	1/3	10/14/2022	10/14/2023	10/14/2024

Under the Company’s Independent Director Restricted Share Plan, restricted shares generally vest over a three-year vesting period from the date of the grant, subject to the specific terms of the grant. Restricted shares are included in common stock outstanding on the grant date. The grant-date value of the restricted shares is amortized over the vesting period representing the requisite service period. Compensation expense associated with the restricted shares issued to the independent directors was $7 and $10, in the aggregate, for the three months ended March 31, 2022 and 2021, respectively. As of March 31, 2022, the Company had $48 of unrecognized compensation expense related to the unvested restricted shares, in the aggregate. The weighted average remaining period that compensation expense related to unvested restricted shares will be recognized is 1.30 years. The total fair value at the vesting date for restricted shares that vested during the three months ended March 31, 2022 and 2021 was $8 and $16, respectively.

A summary table of the status of the restricted shares is presented below:

	Restricted Shares			Weighted Average Grant Date Fair Value Per Share
Outstanding at December 31, 2021		3,205		$	21.85
Granted		—		-
Vested		(400	)		25.00
Converted		—			—
Forfeited		—			—
Outstanding at March 31, 2022		2,805		$	21.40

XML

Fair Value of Financial Instruments

3 Months Ended

Mar. 31, 2022

Fair Value Disclosures [Abstract]

Fair Value of Financial Instruments

Note 12 – Fair Value of Financial Instruments

GAAP requires the disclosure of fair value information about financial instruments, whether or not they are recognized at fair value in the consolidated balance sheets, for which it is practicable to estimate that value. The following table details the carrying amount and estimated fair value of the Company’s financial instruments at the dates below:

	March 31, 2022				December 31, 2021
	Carrying Amount		Estimated Fair Value		Carrying Amount		Estimated Fair Value
Financial assets
Cash and cash equivalents	$	76,320	$	76,320	$	57,268	$	57,268
Commercial mortgage loans, net		730,098		729,931		665,498		667,405
Total	$	806,418	$	806,251	$	722,766	$	724,673
Financial liabilities
Repurchase agreements - commercial mortgage    loans	$	410,270	$	410,270	$	307,083	$	307,083
Credit facility payable		—		—		14,350		14,350
Loan participations - sold		110,016		110,016		109,772		109,772
Total	$	520,286	$	520,286	$	431,205	$	431,205

The following describes the Company’s methods for estimating the fair value for financial instruments:

• The estimated fair values of restricted cash, cash and cash equivalents were based on the bank balance and was a Level 1 fair value measurement.

• The estimated fair value of commercial mortgage loans, net is a Level 3 fair value measurement. The Sub-Advisor estimates the fair values of commercial loans based on a discounted cash flow methodology that analyzes various factors including capitalization rates, occupancy rates, sponsorship, geographic concentration, collateral type, market conditions and actions of other lenders.

• The estimated fair values of the repurchase agreements – commercial mortgage loans, credit facility payable and loan participations sold are Level 3 fair value measurements based on expected present value techniques. This method discounts future estimated cash flows using rates the Company determined best reflect current market interest rates that would be offered for repurchase agreements, credit facilities and loan participations sold with similar characteristics and credit quality.

XML

Real Estate Owned

3 Months Ended

Mar. 31, 2022

Real Estate [Abstract]

Real Estate Owned

Note 13 – Real Estate Owned

The following table summarizes the Company’s real estate owned assets as of March 31, 2022:

Acquisition Date	Property Type	Primary Location(s)	Building and Improvements		Furniture, Fixtures and Equipment		Accumulated Depreciation			Real Estate Owned, Net
August 2020 (1)(2)	Hotel	Chicago, IL	$	26,683	$	6,412	$	(1,774	)	$	31,321

(1) Refer to “Note 2 – Summary of Significant Accounting Policies” in the Annual Report for useful life of the above assets.

(2) Represents assets acquired by the Company by completing a deed-in-lieu of foreclosure transaction.

During February 2021, the Company received a loan under the Paycheck Protection Program (“PPP”) related to the operations of the Company’s 362-room hotel located in Chicago, Illinois known as the Renaissance Chicago O’Hare Suites Hotel (the “Renaissance O’Hare”). This five-year loan was for $1,093 with a fixed interest rate of 1.00% that does not compound. The PPP was created as part of the Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”). To be eligible to receive a loan, companies must make a number of certifications related to its operations, employees and size of the business on an application. Companies may also

subsequently apply for loan forgiveness under the program provided that it meets requirements limiting any reduction in workforce or in pay.

The Company qualified and applied for loan forgiveness and was granted forgiveness by the U.S. Small Business Administration. The Company accounted for this PPP loan using a government grant accounting approach. The grant proceeds were initially recorded in accrued expenses on the consolidated balance sheet. Each month, those proceeds were applied as a reduction to payroll-related costs within real estate owned operating expenses on the consolidated statement of operations until the proceeds have been fully absorbed by the payroll-related expenses. As of March 31, 2022, no balance remains recorded in accrued expenses for the PPP loan to be absorbed by payroll-related expenses.

XML

Leases

3 Months Ended

Mar. 31, 2022

Leases [Abstract]

Leases

Note 14 – Leases

The Company is the lessee under one ground lease. The ground lease, which commenced on April 1, 1999, was assumed as part of the Renaissance O’Hare acquired through a deed-in-lieu of foreclosure transaction on August 20, 2020 and extends through March 31, 2098. The lease is classified as a finance lease. Under the ground lease, the Company is prohibited from mortgaging the land but is not prohibited from making a leasehold mortgage for property constructed on the land. The Company may terminate the lease as of March 31, 2049, March 31, 2065 and March 31, 2081 provided that twelve months’ notice is provided to the lessor prior to those respective dates.

Upon assumption of the lease, the Company recorded a lease liability of $16,827 and a right-of-use asset of $5,549 on its consolidated balance sheet. The lease liability was based on the present value of the ground lease’s future payments using an interest rate of 11.37%, which the Company considers reasonable and within the range of the Company’s incremental borrowing rate. For the three months ended March 31, 2022 and 2021, total finance lease cost recorded to real estate owned operating expenses on the Company’s consolidated statements of operations was comprised as follows:

	Three months ended March 31,
	2022		2021
Amortization of right-of-use assets	$	18	$	18
Interest on lease liabilities		487		478
Total finance lease cost	$	505	$	496

The table below shows the Company’s finance lease right of use asset, net of amortization as of March 31, 2022 and December 31, 2021:

	March 31,			December 31,
	2022			2021
Finance lease right of use asset, gross	$	5,549		$	5,549
Accumulated amortization		(113	)		(95	)
Finance lease right of use asset, net of amortization	$	5,436		$	5,454

Remaining lease payments for the ground lease as of March 31, 2022 for each of the five succeeding years and thereafter is as follows:

	Lease Payments
2022 (remaining)	$	1,208
2023		1,611
2024		1,745
2025		1,772
2026		1,772
Thereafter		269,686
Total undiscounted lease payments	$	277,794
Less: Amount representing interest		(260,605	)
Present value of lease liability	$	17,189

XML

Subsequent Events

3 Months Ended

Mar. 31, 2022

Subsequent Events [Abstract]

Subsequent Events

Note 15 – Subsequent Events

The Company has evaluated subsequent events through May 10, 2022, the date the financial statements were issued. The following are updates on the Company’s operations since March 31, 2022.

Common Stock Distributions

On April 29, 2022, the Company announced that the Board authorized distributions to stockholders of record as of April 30, 2022, payable on or about May 18, 2022 for each class of its common stock in the amount per share set forth below:

	Common Stock
	Class P		Class A		Class T		Class S		Class D		Class I
Aggregate gross distributions declared per share	$	0.1042	$	0.1042	$	0.1042	$	—	$	0.1042	$	0.1042
Stockholder servicing fee per share	N/A		N/A			0.0139		—		0.0041	N/A
Net distributions declared per share	$	0.1042	$	0.1042	$	0.0903	$	—	$	0.1001	$	0.1042

Loan Originations

The following table presents each of our commercial mortgage loans originated since March 31, 2022 as of May 10, 2022 ($ in thousands):

Origination Date

Loan Type (1)

Principal Balance

Cash Coupon (2)

All-in Yield (2)

Maximum Maturity (3)

State

Property Type

LTV (4)

1

4/7/22

First mortgage

$

12,700

S+3.25%

4.0%

4/9/27

SC

Multifamily

69

%

2

4/19/22

First mortgage

18,230

S+3.40%

4.2%

5/9/26

TX

Multifamily

76

%

(1) First mortgage loans are first position mortgage loans and credit loans are mezzanine and subordinated loans.

(2) Cash coupon is the stated rate on the loan. All-in yield is the present value of all future principal and interest payments on the loan and does not include any origination fees or deferred commitment fees. Our first mortgage loans are all floating rate and each contains a minimum SOFR floor. “SOFR” or “S” means CME Group One-Month Term Secured Overnight Financing Rate. The All-in yield is based on a SOFR rate as of May 5, 2022 of 0.80%

(3) Maximum maturity assumes all extension options are exercised by the borrower, however loans may be repaid prior to such date.

(4) Loan-to-value (“LTV”) was determined at loan origination and is not updated for subsequent property valuations or loan modifications. The total is the weighted average LTV.

Follow-On Registered Public Offering of Common Stock

On April 28, 2022, the Company filed a Registration Statement on Form S-11 (File No. 333-264540) with the SEC to register up to $2,200,000 in shares of common stock. This registration statement has not been declared effective by the SEC.

Extension of JPM Repo Facility

On May 3, 2022, the Company extended the maturity date of the JPM Repo Facility to May 6, 2023 with no other changes to any other loan terms or debt covenants.

XML

Summary of Significant Accounting Policies (Policies)

3 Months Ended

Mar. 31, 2022

Accounting Policies [Abstract]

Basis of Accounting

Basis of Accounting

The accompanying consolidated financial statements and related footnotes have been prepared in conformity with U.S. generally accepted accounting principles (“GAAP”) and require management to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the financial statements and the reported amounts of income and expenses during the reported periods. Actual results could differ from such estimates.

In the opinion of management, the accompanying unaudited consolidated financial statements reflect all adjustments, which are normal and recurring in nature, necessary for fair financial statement presentation.

Credit Facility Payable

Credit Facility Payable

The Company has a credit facility to finance the acquisition or origination of commercial mortgage loans. This credit facility, when drawn upon, is accounted for as debt. The fees paid for this credit facility are recorded in deferred debt finance costs on the consolidated balance sheet and are amortized straight line over the period of the agreement to debt finance costs on the consolidated statement of operations. For further information on the credit facility, see “Note 4 – Repurchase Agreements and Credit Facilities.”

Cash, Cash Equivalents and Restricted Cash

Cash, Cash Equivalents and Restricted Cash

Cash and cash equivalents include funds on deposit with financial institutions, including demand deposits with financial institutions with original maturities of three months or less. The account balance may exceed the Federal Deposit Insurance Corporation (“FDIC”) insurance coverage limits and, as a result, there could be a concentration of credit risk related to amounts on deposit in excess of FDIC insurance coverage limits. The Company believes that the risk will not be significant, as the Company does not anticipate the financial institutions’ non-performance.

Restricted cash represents cash the Company is required to hold in a segregated account as additional collateral on real estate securities repurchase agreements. As of March 31, 2022 and December 31, 2021, the Company had repaid all outstanding repurchase agreements secured by real estate securities and, therefore, no restricted cash was held.

Accounting Pronouncements Recently Issued but Not Yet Effective

Accounting Pronouncements Recently Issued but Not Yet Effective

In June 2016, the Financial Accounting Standards Board (“FASB”) issued ASU 2016-13, “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments” (“ASU 2016-13”), which changed how entities measure credit losses for financial assets carried at amortized cost. ASU 2016-13 eliminated the requirement that a credit loss must be probable before it can be recognized and instead required an entity to recognize the current estimate of all expected credit losses. ASU 2016-13 became effective for SEC filers for reporting periods beginning after December 15, 2019.

In November 2019, the FASB issued ASU 2019-10, “Financial Instruments – Credit Losses (Topic 326), Derivatives and Hedging (Topic 815), and Leases (Topic 842): Effective Dates”, which grants smaller reporting companies (as defined by the SEC) until reporting periods commencing after December 15, 2022 to implement ASU 2016-13. As a smaller reporting company, the Company will continue to evaluate the future impact ASU 2016-13, once implemented, will have on its allowance for loan losses estimate.

XML

Commercial Mortgage Loans Held for Investment (Tables)

3 Months Ended

Mar. 31, 2022

Mortgage Loans On Real Estate [Abstract]

Schedule of Commercial Mortgage Loans Held for Investment

The tables below show the Company’s commercial mortgage loans held for investment as of March 31, 2022 and December 31, 2021:

March 31, 2022

Loan Type (1)	Number of Loans		Principal Balance		Unamortized (fees)/costs, net		Carrying Value		Weighted Average Interest Rate			Weighted Average Years to Maturity
First mortgage loans		39	$	715,314	$	1,284	$	716,598		4.2	%		1.7
Credit loans		2		13,500		—		13,500		9.6	%		4.2
Total and average		41	$	728,814	$	1,284	$	730,098		4.3	%		1.8

December 31, 2021

Loan Type (1)	Number of Loans		Principal Balance		Unamortized (fees)/costs, net		Carrying Value		Weighted Average Interest Rate			Weighted Average Years to Maturity
First mortgage loans		36	$	650,670	$	1,328	$	651,998		4.5	%		1.6
Credit loans		2		13,500		—		13,500		9.6	%		4.4
Total and average		38	$	664,170	$	1,328	$	665,498		4.6	%		1.7

(1) First mortgage loans are first position mortgage loans and credit loans are mezzanine and subordinated loans.

Schedule of Commercial Mortgage Loans held for Investment Portfolio

For the three months ended March 31, 2022 and the year ended December 31, 2021, the activity in the Company’s commercial mortgage loans, held-for-investment portfolio was as follows:

	Three Months Ended March 31, 2022			Year Ended December 31, 2021
Balance at Beginning of Year	$	665,498		$	441,814
Loan originations		155,810			337,033
Principal repayments		(91,166	)		(114,558	)
Amortization of loan origination, loan extension and deferred exit fees		7			1,440
Origination fees and extension fees received on commercial loans		(51	)		(231	)
Balance at End of Period	$	730,098		$	665,498

Summary of Investment Grade of Loans Loss

As part of the Company’s process for monitoring the credit quality of its investments, it performs a quarterly asset review of the investment portfolio and assigns risk ratings to each of its loans and certain securities it may own, such as CMBS. Risk factors include payment status, lien position, borrower financial resources and investment in collateral, collateral type, project economics and geographic location, as well as national and regional economic factors. To determine the likelihood of loss, the loans are rated on a 5-point scale as follows:

Investment Grade	Investment Grade Definition
1	Investment exceeding fundamental performance expectations and/or capital gain expected. Trends and risk factors since time of investment are favorable.
2	Performing consistent with expectations and a full return of principal and interest expected. Trends and risk factors are neutral to favorable.
3	Performing investment requiring closer monitoring. Trends and risk factors show some deterioration. Collection of principal and interest is still expected.
4	Underperforming investment with the potential of some interest loss but still expecting a positive return on investment. Trends and risk factors are negative.
5	Underperforming investment with expected loss of interest and some principal.

XML

Repurchase Agreements and Credit Facilities (Tables)

3 Months Ended

Mar. 31, 2022

Commercial Mortgage Loans

Repurchase Agreement [Line Items]

Schedule of Outstanding Repurchase Agreements

The tables below show the Facilities as of March 31, 2022 and December 31, 2021:

March 31, 2022									Weighted Average
	Committed Financing		Amount Outstanding (1)		Accrued Interest Payable		Collateral Pledged		Interest Rate			Days to Maturity
CF Repo Facility	$	350,000	$	301,787	$	260	$	412,017		2.27	%		224
JPM Repo Facility		150,000		108,551		95		149,110		2.26	%		36
Total Repurchase Facilities - commercial mortgage loans		500,000		410,338		355		561,127		2.27	%		174
WA Credit Facility		75,000		—		16		—		4.00	%		344
	$	575,000	$	410,338	$	371	$	561,127		2.27	%		174

December 31, 2021									Weighted Average
	Committed Financing		Amount Outstanding (1)		Accrued Interest Payable		Collateral Pledged		Interest Rate			Days to Maturity
CF Repo Facility	$	350,000	$	189,654	$	159	$	260,691		2.16	%		314
JPM Repo Facility		150,000		117,470		92		167,704		2.02	%		126
Total Repurchase Facilities - commercial mortgage loans		500,000		307,124		251		428,395		2.11	%		242
WA Credit Facility		75,000		14,350		22		20,500		4.00	%		434
	$	575,000	$	321,474	$	273	$	448,895		2.19	%		251

(1) Excludes $68 and $41 of unamortized debt issuance costs at March 31, 2022 and December 31, 2021, respectively.

XML

Loan Participations Sold, Net (Tables)

3 Months Ended

Mar. 31, 2022

Mortgage Loans On Real Estate [Abstract]

Summary of Loan Participations Sold

The following table details the Company’s loan participations sold as of March 31, 2022 and December 31, 2021:

	March 31, 2022
Loan Participations Sold	Count		Principal Balance		Book Value		Yield/Cost (1)	Weighted Average Maximum Maturity
Total Loans		9	$	137,520	$	138,276	L+3.6%		1.98
Senior participations (2)(3)		9	$	110,016	$	110,016	L+2.0%		1.98

	December 31, 2021
Loan Participations Sold	Count		Principal Balance		Book Value		Yield/Cost (1)	Weighted Average Maximum Maturity
Total Loans		9	$	137,215	$	137,931	L+3.6%		2.22
Senior participations (2)(3)		9	$	109,772	$	109,772	L+2.0%		2.22
____________

(1) The yield/cost is the present value of all future principal and interest payments on the loan or participation interest and does not include any origination fees or deferred commitment fees.

(2) As of March 31, 2022 and December 31, 2021, the loan participations sold were non-recourse to the Company.

(3) During the three-months ended March 31, 2022, the Company recorded $599 of interest expense related to the loan participations sold.

XML

Stockholders' Equity (Tables)

3 Months Ended

Mar. 31, 2022

Equity [Abstract]

Schedule of Change in Outstanding Shares Including Restricted Common Stock

The following tables detail the change in the Company’s outstanding shares of all classes of common and preferred stock, including restricted common stock:

	Preferred Stock		Common Stock
Three months ended March 31, 2022	Series A		Class P			Class A			Class T			Class S		Class D			Class I
Beginning balance		3,600,000		9,492,939			659,270			388,099			—		47,298			380,218
Issuance of shares		—		—			13,961			11,290			—		—			2,490
Distribution reinvestment		—		—			2,916			1,551			—		446			3,004
Issuance of restricted shares		—		—			—			—			—		—			—
Redemptions		—		(241,999	)		(7,652	)		(4,198	)		—		(958	)		(7,604	)
Ending balance		3,600,000		9,250,940			668,495			396,742			—		46,786			378,108

	Common Stock
Three months ended March 31, 2021	Class P			Class A		Class T		Class S		Class D		Class I
Beginning balance		10,151,787			655,835		398,233		—		50,393		381,955
Issuance of shares		—			—		—		—		—		64
Distribution reinvestment		—			2,431		1,148		—		358		2,019
Issuance of restricted shares		—			—		—		—		—		—
Redemptions		(6,208	)		—		—		—		—		—
Ending balance		10,145,579			658,266		399,381		—		50,751		384,038

Schedule of Distributions Declared

The table below presents the aggregate annualized and monthly distributions declared on common stock by record date for all classes of shares.

Record date	Aggregate annualized gross distribution declared per share		Aggregate monthly gross distribution declared per share
January 31, 2021	$	0.9500	$	0.0792
February 28, 2021	$	1.0000	$	0.0833
March 31, 2021	$	1.0500	$	0.0875
April 30, 2021	$	1.1000	$	0.0917
May 31, 2021	$	1.1500	$	0.0958
June 30, 2021	$	1.2500	$	0.1042
July 31, 2021	$	1.2500	$	0.1042
August 31, 2021	$	1.2500	$	0.1042
September 30, 2021	$	1.2500	$	0.1042
October 31, 2021	$	1.2500	$	0.1042
November 30, 2021	$	1.2500	$	0.1042
December 31, 2021	$	1.2500	$	0.1042
January 31, 2022	$	1.2500	$	0.1042
February 28, 2022	$	1.2500	$	0.1042
March 31, 2022	$	1.2500	$	0.1042

The following table shows the monthly net distribution per share for shares of Class D and Class T common stock.

Record date	Monthly net distribution declared per share of Class D common stock		Monthly net distribution declared per share of Class T common stock
January 31, 2021	$	0.0749	$	0.0646
February 28, 2021	$	0.0794	$	0.0701
March 31, 2021	$	0.0832	$	0.0729
April 30, 2021	$	0.0876	$	0.0776
May 31, 2021	$	0.0915	$	0.0813
June 30, 2021	$	0.1000	$	0.0900
July 31, 2021	$	0.0999	$	0.0896
August 31, 2021	$	0.0999	$	0.0895
September 30, 2021	$	0.1000	$	0.0900
October 31, 2021	$	0.0999	$	0.0895
November 30, 2021	$	0.1000	$	0.0901
December 31, 2021	$	0.0999	$	0.0897
January 31, 2022	$	0.0999	$	0.0896
February 28, 2022	$	0.1003	$	0.0910
March 31, 2022	$	0.0999	$	0.0898

The table below presents the aggregate and net distributions declared for each applicable class of common stock during the three months ended March 31, 2022 and 2021. The table excludes distributions declared for any month for a class of shares of stock when there were no shares of that class outstanding on the applicable record date.

	Common Stock
Three months ended March 31, 2022	Class P		Class A		Class T		Class S		Class D		Class I
Aggregate gross distributions declared per share	$	0.3126	$	0.3126	$	0.3126	$	—	$	0.3126	$	0.3126
Stockholder servicing fee per share	N/A		N/A			0.0422		—		0.0125	N/A
Net distributions declared per share	$	0.3126	$	0.3126	$	0.2704	$	—	$	0.3001	$	0.3126
	Common Stock
Three months ended March 31, 2021	Class P		Class A		Class T		Class S		Class D		Class I
Aggregate gross distributions declared per share	$	0.2500	$	0.2500	$	0.2500	$	—	$	0.2500	$	0.2500
Stockholder servicing fee per share	N/A		N/A			0.0424		—		0.0125	N/A
Net distributions declared per share	$	0.2500	$	0.2500	$	0.2076	$	—	$	0.2375	$	0.2500

XML

Net Income (Loss) Per Share (Tables)

3 Months Ended

Mar. 31, 2022

Earnings Per Share [Abstract]

Summary of Basic and Diluted Net Income (Loss) Per Share

The following table is a summary of the basic and diluted net income (loss) per share computation for the three months ended March 31, 2022 and 2021:

	Three months ended March 31,
	2022		2021
Net income attributable to common stockholders	$	843	$	1,365
Weighted average shares outstanding, basic		10,871,052		11,640,959
Dilutive effect of restricted stock		196		10
Weighted average shares outstanding, diluted		10,871,248		11,640,969
Net income attributable to common stockholders per share, basic and diluted	$	0.08	$	0.12

XML

Transactions with Related Parties (Tables)

3 Months Ended

Mar. 31, 2022

Related Party Transactions [Abstract]

Summary of Related Party Transactions

The following table summarizes the Company’s related party transactions for the three months ended March 31, 2022 and 2021 and the amount due to related parties at March 31, 2022 and December 31, 2021:

	Three months ended March 31,				Payable as of March 31,		Payable as of December 31,
	2022		2021		2022		2021
Organization and offering expense reimbursement (1)	$	4	$	—	$	4	$	—
Selling commissions and dealer manager fee (2)		21		—		—		—
Advisory fee (3)		950		737		314		321
Loan fees(4)		1,920		558		1,989		1,983
Accrued stockholder servicing fee (5)		14		—		591		590
Operating expense reimbursement to advisor (6)		—		15		—		—
Total	$	2,909	$	1,310	$	2,898	$	2,894

(1) The Company reimburses the Advisor, the Sub-Advisor and their respective affiliates for costs and other expenses related to the IPO, provided the Advisor has agreed to reimburse the Company to the extent that the organization and offering expenses that the Company incurs exceeds 15% of its gross proceeds from the IPO.

(2) For the IPO, the Dealer Manager is entitled to receive (a) upfront selling commissions of up to 6.0%, and upfront dealer manager fees of up to 1.25%, of the transaction price of each Class A share sold in the primary offering, however such amounts may vary at certain participating broker-dealers provided that the sum will not exceed 7.25% of the transaction price; (b) upfront selling commissions of up to 3.0%, and upfront dealer manager fees of 0.5%, of the transaction price of each Class T share sold in the primary offering, however such amounts may vary at certain participating broker-dealers provided that the sum will not exceed 3.5% of the transaction price; and (c) upfront selling commissions of up to 3.5% of the transaction price of each Class S share sold in the primary offering. No upfront selling commissions or dealer manager fees are paid with respect to purchases of Class D shares, Class I shares or shares of any class sold pursuant to the DRP. All upfront selling commissions and dealer manager fees will be reallowed (paid) by the Dealer Manager to participating broker-dealers.

(3) The Advisor is entitled to receive an advisory fee  comprised of two separate components: (1) a fixed component payable monthly and (2) a performance component payable annually. Prior to July 1, 2021, the fixed component of the advisory fee was paid in an amount equal to 1/12th of 1.25% per annum of the gross value of the Company’s assets, paid monthly in arrears, provided that any such monthly payment could not exceed 1/12th of 2.5% of the Company’s NAV. Effective July 1, 2021, the fixed component of the advisory fee is paid in an amount equal to 1/12^th of 1.25% of the Company’s average NAV for each month, paid monthly in arrears. The performance component of the advisory fee is calculated and paid annually, such that for any year in which the Company’s total return per share exceeds 7% per annum, the Advisor will receive 20% of the excess total return allocable to shares of the Company’s common stock; provided that in no event will the performance fee exceed 15% of the aggregate total return allocable to shares of the Company’s common stock for such year. For the three months ended March 31, 2022, the Advisor did not waive any of the fixed component of the advisory fees. For the three months ended March 31, 2021, the Advisor waived $737 of the fixed component of the advisory fees. The Advisor pays fees to the Sub-Advisor for the services it delegates to the Sub-Advisor or may direct the Company to pay a portion of the fees otherwise payable to the Advisor directly to the Sub-Advisor.

(4) The Company pays the Advisor all new loan origination and administrative fees related to CRE loans held for investment, to the extent that such fees are paid by the borrower. Pursuant to the Sub-Advisory Agreement, the Advisor generally will reallow a portion of loan fees and all administrative fees to the Sub-Advisor.

(5) Subject to the Financial Industry Regulatory Authority, Inc. limitations on underwriting compensation, the Company pays the Dealer Manager selling commissions over time as stockholder servicing fees for ongoing services rendered to stockholders by participating broker-dealers or broker-dealers servicing stockholders’ accounts as follows: (a) for Class T shares only, 0.85% per annum of the NAV of the Class T shares; (b) for Class S shares only, 0.85% per annum of the aggregate NAV for the Class S shares; and (c) for Class D shares only, 0.25% per annum of the aggregate NAV for the Class D shares. The Company will cease paying the stockholder servicing fee with respect to any Class T share, Class S share or Class D share held in a stockholder’s account upon the occurrence of certain events. The Company accrues the full cost of the stockholder servicing fee as an offering cost at the time the Company sells Class T, Class S, and Class D shares. The Dealer Manager does not retain any of these fees, all of which are retained by, or reallowed (paid) to, participating broker-dealers and servicing broker-dealers for ongoing stockholder services performed by such broker-dealers.

(6) Prior to July 1, 2021, the Company reimbursed the Advisor for expenses that it (or the Sub-Advisor acting on the Advisor’s behalf) incurs in connection with providing services to the Company, provided that the Company did not reimburse overhead costs, including rent and utilities or personnel costs (including salaries, bonuses, benefits and severance payments) and the Company only reimbursed the Advisor for fees payable to its affiliates if they are incurred for legal or marketing services rendered on the Company’s behalf. Effective July 1, 2021, the Company is obligated to reimburse for all of the expenses attributable to the Company or its subsidiaries, including the Operating Partnership, and paid or incurred and submitted to the Company for reimbursement by the Advisor, the Sub-Advisor or their respective affiliates in providing services to the Company under the Advisory Agreement, including personnel and related employment costs.

XML

Equity-Based Compensation (Tables)

3 Months Ended

Mar. 31, 2022

Disclosure Of Compensation Related Costs Sharebased Payments [Abstract]

Summary of Total Stock Grants

The table below summarizes total stock grants made at each grant date as of March 31, 2022.

Grant Date	Class of common stock granted	Total number of shares granted		Grant Date Fair Value Per Share		Total Fair Value of Grant		Proportion of total shares that vest annually	Vesting Date Year 1	Vesting Date Year 2	Vesting Date Year 3
March 1, 2018	Class P		1,200	$	25.00	$	30	1/3	3/1/2019	3/1/2020	3/1/2021
January 7, 2019	Class P		1,200	$	25.00	$	30	1/3	1/7/2020	1/7/2021	1/7/2022
December 2, 2019	Class I		1,197	$	25.07	$	30	1/3	12/2/2020	12/2/2021	12/2/2022
December 1, 2020	Class I		1,393	$	21.54	$	30	1/3	12/1/2021	12/1/2022	12/1/2023
October 14, 2021	Class I		1,477	$	20.31	$	30	1/3	10/14/2022	10/14/2023	10/14/2024

Summary of Restricted Shares

A summary table of the status of the restricted shares is presented below:

	Restricted Shares			Weighted Average Grant Date Fair Value Per Share
Outstanding at December 31, 2021		3,205		$	21.85
Granted		—		-
Vested		(400	)		25.00
Converted		—			—
Forfeited		—			—
Outstanding at March 31, 2022		2,805		$	21.40

XML

Fair Value of Financial Instruments (Tables)

3 Months Ended

Mar. 31, 2022

Fair Value Disclosures [Abstract]

Schedule of Carrying Amount and Estimated Fair Value of Company's Financial Instruments

The following table details the carrying amount and estimated fair value of the Company’s financial instruments at the dates below:

	March 31, 2022				December 31, 2021
	Carrying Amount		Estimated Fair Value		Carrying Amount		Estimated Fair Value
Financial assets
Cash and cash equivalents	$	76,320	$	76,320	$	57,268	$	57,268
Commercial mortgage loans, net		730,098		729,931		665,498		667,405
Total	$	806,418	$	806,251	$	722,766	$	724,673
Financial liabilities
Repurchase agreements - commercial mortgage    loans	$	410,270	$	410,270	$	307,083	$	307,083
Credit facility payable		—		—		14,350		14,350
Loan participations - sold		110,016		110,016		109,772		109,772
Total	$	520,286	$	520,286	$	431,205	$	431,205

XML

Real Estate Owned (Tables)

3 Months Ended

Mar. 31, 2022

Real Estate [Abstract]

Schedule of Company's REO Assets

The following table summarizes the Company’s real estate owned assets as of March 31, 2022:

Acquisition Date	Property Type	Primary Location(s)	Building and Improvements		Furniture, Fixtures and Equipment		Accumulated Depreciation			Real Estate Owned, Net
August 2020 (1)(2)	Hotel	Chicago, IL	$	26,683	$	6,412	$	(1,774	)	$	31,321

(1) Refer to “Note 2 – Summary of Significant Accounting Policies” in the Annual Report for useful life of the above assets.

(2) Represents assets acquired by the Company by completing a deed-in-lieu of foreclosure transaction.

XML

Leases (Tables)

3 Months Ended

Mar. 31, 2022

Leases [Abstract]

Summary of Finance Lease Cost

For the three months ended March 31, 2022 and 2021, total finance lease cost recorded to real estate owned operating expenses on the Company’s consolidated statements of operations was comprised as follows:

	Three months ended March 31,
	2022		2021
Amortization of right-of-use assets	$	18	$	18
Interest on lease liabilities		487		478
Total finance lease cost	$	505	$	496

Schedule of Finance Lease Right of Use Asset, Net of Amortization

The table below shows the Company’s finance lease right of use asset, net of amortization as of March 31, 2022 and December 31, 2021:

	March 31,			December 31,
	2022			2021
Finance lease right of use asset, gross	$	5,549		$	5,549
Accumulated amortization		(113	)		(95	)
Finance lease right of use asset, net of amortization	$	5,436		$	5,454

Schedule of Remaining Lease Payments for the Ground Lease

Remaining lease payments for the ground lease as of March 31, 2022 for each of the five succeeding years and thereafter is as follows:

	Lease Payments
2022 (remaining)	$	1,208
2023		1,611
2024		1,745
2025		1,772
2026		1,772
Thereafter		269,686
Total undiscounted lease payments	$	277,794
Less: Amount representing interest		(260,605	)
Present value of lease liability	$	17,189

XML

Subsequent Events (Tables)

3 Months Ended

Mar. 31, 2022

Subsequent Events [Abstract]

Schedule of Authorized Distributions for Class of Common Stock

On April 29, 2022, the Company announced that the Board authorized distributions to stockholders of record as of April 30, 2022, payable on or about May 18, 2022 for each class of its common stock in the amount per share set forth below:

	Common Stock
	Class P		Class A		Class T		Class S		Class D		Class I
Aggregate gross distributions declared per share	$	0.1042	$	0.1042	$	0.1042	$	—	$	0.1042	$	0.1042
Stockholder servicing fee per share	N/A		N/A			0.0139		—		0.0041	N/A
Net distributions declared per share	$	0.1042	$	0.1042	$	0.0903	$	—	$	0.1001	$	0.1042

Schedule of Commercial Mortgage Loans Originated

The following table presents each of our commercial mortgage loans originated since March 31, 2022 as of May 10, 2022 ($ in thousands):

Origination Date

Loan Type (1)

Principal Balance

Cash Coupon (2)

All-in Yield (2)

Maximum Maturity (3)

State

Property Type

LTV (4)

1

4/7/22

First mortgage

$

12,700

S+3.25%

4.0%

4/9/27

SC

Multifamily

69

%

2

4/19/22

First mortgage

18,230

S+3.40%

4.2%

5/9/26

TX

Multifamily

76

%

(1) First mortgage loans are first position mortgage loans and credit loans are mezzanine and subordinated loans.

(2) Cash coupon is the stated rate on the loan. All-in yield is the present value of all future principal and interest payments on the loan and does not include any origination fees or deferred commitment fees. Our first mortgage loans are all floating rate and each contains a minimum SOFR floor. “SOFR” or “S” means CME Group One-Month Term Secured Overnight Financing Rate. The All-in yield is based on a SOFR rate as of May 5, 2022 of 0.80%

(3) Maximum maturity assumes all extension options are exercised by the borrower, however loans may be repaid prior to such date.

(4) Loan-to-value (“LTV”) was determined at loan origination and is not updated for subsequent property valuations or loan modifications. The total is the weighted average LTV.

XML

Organization and Business Operations - Additional Information (Details) - USD ($)							3 Months Ended		32 Months Ended
	Apr. 28, 2022	Oct. 15, 2021	Oct. 01, 2021	Sep. 22, 2021	Mar. 22, 2019	Oct. 25, 2016	Mar. 31, 2022	Mar. 31, 2021	Jun. 28, 2019	Dec. 31, 2021	Jun. 30, 2021
Organization And Business Operations [Line Items]
Issuance of common stock, shares							$ 580,000	$ 1,000
Stock repurchase shares											0
Preferred stock, par value							$ 0.001			$ 0.001
Maximum | Share Repurchase Program
Organization And Business Operations [Line Items]
Percentage of aggregate net asset value per month			2.00%
Percentage of aggregate net asset value per quarter			5.00%
Maximum | Initial Public Offering
Organization And Business Operations [Line Items]
Issuance of common stock, shares					$ 2,350,000,000
Maximum | Initial Public Offering | Subsequent Event
Organization And Business Operations [Line Items]
Issuance of common stock, shares	$ 2,200,000,000
Class P Common Stock
Organization And Business Operations [Line Items]
Shares issued, private offering									10,258,094
Gross proceeds from issuance of private offering									$ 276,681,000
Class P Common Stock | Maximum
Organization And Business Operations [Line Items]
Shares issued value, private offering						$ 500,000,000
Series A Preferred Stock
Organization And Business Operations [Line Items]
Liquidation preference per share							$ 25.00
Series A Preferred Stock | Preferred Stock Offering
Organization And Business Operations [Line Items]
Preferred stock, shares issued				3,500,000
Percentage of cumulative redeemable preferred stock				6.75%
Preferred stock, par value				$ 0.001
Liquidation preference per share				$ 25.00
Net proceeds after underwriter's discount and issuance costs				$ 86,310,000
Series A Preferred Stock | Over-Allotment | Raymond James & Associates, Inc.
Organization And Business Operations [Line Items]
Additional shares issued to cover over-allotments		100,000		100,000

XML

Summary of Significant Accounting Policies - Additional Information (Details) - USD ($)	3 Months Ended
	Mar. 31, 2022	Dec. 31, 2021
Accounting Policies [Abstract]
Cash and cash equivalents, description	Cash and cash equivalents include funds on deposit with financial institutions, including demand deposits with financial institutions with original maturities of three months or less.
Restricted cash current	$ 0	$ 0

XML

Commercial Mortgage Loans Held for Investment - Schedule of Commercial Mortgage Loans held for Investment (Details) $ in Thousands	3 Months Ended	12 Months Ended
	Mar. 31, 2022 USD ($) Loan	Dec. 31, 2021 USD ($) Loan	Dec. 31, 2020 USD ($)
Mortgage Loans On Real Estate [Line Items]
Number of Loans | Loan	41	38
Principal Balance	$ 728,814	$ 664,170
Unamortized (fees)/costs, net	1,284	1,328
Carrying Value	$ 730,098	$ 665,498	$ 441,814
Weighted Average Interest Rate	4.30%	4.60%
Weighted Average Years to Maturity	1 year 9 months 18 days	1 year 8 months 12 days
First Mortgage Loans [Member]
Mortgage Loans On Real Estate [Line Items]
Number of Loans | Loan	39	36
Principal Balance	$ 715,314	$ 650,670
Unamortized (fees)/costs, net	1,284	1,328
Carrying Value	$ 716,598	$ 651,998
Weighted Average Interest Rate	4.20%	4.50%
Weighted Average Years to Maturity	1 year 8 months 12 days	1 year 7 months 6 days
Credit Loans [Member]
Mortgage Loans On Real Estate [Line Items]
Number of Loans | Loan	2	2
Principal Balance	$ 13,500	$ 13,500
Carrying Value	$ 13,500	$ 13,500
Weighted Average Interest Rate	9.60%	9.60%
Weighted Average Years to Maturity	4 years 2 months 12 days	4 years 4 months 24 days

XML

Commercial Mortgage Loans Held for Investment - Schedule of Commercial Mortgage Loans held for Investment Portfolio (Details) - USD ($) $ in Thousands	3 Months Ended	12 Months Ended
	Mar. 31, 2022	Dec. 31, 2021
Mortgage Loans On Real Estate [Abstract]
Balance at Beginning of Year	$ 665,498	$ 441,814
Loan originations	155,810	337,033
Principal repayments	(91,166)	(114,558)
Amortization of loan origination, loan extension and deferred exit fees	7	1,440
Origination fees and extension fees received on commercial loans	(51)	(231)
Balance at End of Period	$ 730,098	$ 665,498

XML

Commercial Mortgage Loans Held for Investment - Additional Information (Details) $ in Thousands	3 Months Ended	12 Months Ended
	Mar. 31, 2022 USD ($) Loan Rating	Dec. 31, 2021 USD ($) Loan Rating	Jun. 30, 2020 USD ($)
Mortgage Loans On Real Estate [Line Items]
Allowance for loan loss | $	$ 0	$ 0
Initial risk rating for commercial mortgage loans held for investment and real estate securities | Rating	2	2
Number of loans risk rated two | Loan	36	33
Number of loans risk rated three | Loan	5	5
Credit Loans [Member]
Mortgage Loans On Real Estate [Line Items]
Allowance for loan loss | $	$ 0		$ 0

XML

Commercial Mortgage Loans Held for Investment - Summary of Investment Grade of Loans Loss (Details) - Commercial Mortgage Loans	3 Months Ended
	Mar. 31, 2022
Investment Grade One
Financing Receivable Recorded Investment [Line Items]
Description of Investment Grade	Investment exceeding fundamental performance expectations and/or capital gain expected. Trends and risk factors since time of investment are favorable.
Investment Grade Two
Financing Receivable Recorded Investment [Line Items]
Description of Investment Grade	Performing consistent with expectations and a full return of principal and interest expected. Trends and risk factors are neutral to favorable.
Investment Grade Three
Financing Receivable Recorded Investment [Line Items]
Description of Investment Grade	Performing investment requiring closer monitoring. Trends and risk factors show some deterioration. Collection of principal and interest is still expected.
Investment Grade Four
Financing Receivable Recorded Investment [Line Items]
Description of Investment Grade	Underperforming investment with the potential of some interest loss but still expecting a positive return on investment. Trends and risk factors are negative.
Investment Grade Five
Financing Receivable Recorded Investment [Line Items]
Description of Investment Grade	Underperforming investment with expected loss of interest and some principal.

XML

Repurchase Agreements and Credit Facilities - Additional Information (Details) - USD ($)			3 Months Ended
	Mar. 10, 2021	May 06, 2019	Mar. 31, 2022	Nov. 30, 2021
CF Repo Facility
Repurchase Agreement [Line Items]
Repurchase agreement, maximum advance amount				$ 350,000,000
CF Repo Facility | Secured Overnight Financing Rate (“SOFR”) | Minimum
Repurchase Agreement [Line Items]
Interest rate spread			1.75%
Floor rate			0.15%
CF Repo Facility | Secured Overnight Financing Rate (“SOFR”) | Maximum
Repurchase Agreement [Line Items]
Interest rate spread			2.50%
Floor rate			0.75%
JP Morgan Repo Facility
Repurchase Agreement [Line Items]
Repurchase agreement, maximum advance amount		$ 150,000,000
Maturity date		May 06, 2022
JP Morgan Repo Facility | London Interbank Offered Rate | Minimum
Repurchase Agreement [Line Items]
Interest rate spread		1.75%
JP Morgan Repo Facility | London Interbank Offered Rate | Maximum
Repurchase Agreement [Line Items]
Interest rate spread		2.50%
Western Alliance Credit Facility
Repurchase Agreement [Line Items]
Repurchase agreement, maximum advance amount	$ 75,000,000
Maturity date	Mar. 10, 2023
Borrowing base period for eligible pledged assets become ineligible	36 months
Convertible by option term loan initial maturity period	2 years
Percentage of conversion fee of convertible by option term loan.	0.25%
Minimum average unrestricted aggregate deposit balance amount to be maintained	$ 3,750,000
Increased interest rate due to failure to meet the minimum deposit balance	0.25%
Western Alliance Credit Facility | Minimum
Repurchase Agreement [Line Items]
Loan-to-unpaid balance percentage	60.00%
Loan-to-appraised value percentage	45.00%
Western Alliance Credit Facility | Maximum
Repurchase Agreement [Line Items]
Loan-to-unpaid balance percentage	70.00%
Loan-to-appraised value percentage	50.00%
Western Alliance Credit Facility | London Interbank Offered Rate
Repurchase Agreement [Line Items]
Interest rate spread	3.25%
Floor rate	4.00%

XML

Repurchase Agreements and Credit Facilities - Schedule of Outstanding Repurchase Agreements (Details) - USD ($) $ in Thousands	3 Months Ended	12 Months Ended
	Mar. 31, 2022	Dec. 31, 2021
Repurchase Agreements and Credit Facility [Line Items]
Accrued Interest Payable	$ 474	$ 364
CF Repo Facility | Commercial Mortgage Loans
Repurchase Agreements and Credit Facility [Line Items]
Committed Financing	350,000	350,000
Amount Outstanding	301,787	189,654
Accrued Interest Payable	260	159
Collateral Pledged	$ 412,017	$ 260,691
Weighted Average Interest Rate	2.27%	2.16%
Weighted Average Days to Maturity	224 days	314 days
JPM Repo Facility | Commercial Mortgage Loans
Repurchase Agreements and Credit Facility [Line Items]
Committed Financing	$ 150,000	$ 150,000
Amount Outstanding	108,551	117,470
Accrued Interest Payable	95	92
Collateral Pledged	$ 149,110	$ 167,704
Weighted Average Interest Rate	2.26%	2.02%
Weighted Average Days to Maturity	36 days	126 days
Repo Facility | Commercial Mortgage Loans
Repurchase Agreements and Credit Facility [Line Items]
Committed Financing	$ 500,000	$ 500,000
Amount Outstanding	410,338	307,124
Accrued Interest Payable	355	251
Collateral Pledged	$ 561,127	$ 428,395
Weighted Average Interest Rate	2.27%	2.11%
Weighted Average Days to Maturity	174 days	242 days
Western Alliance Credit Facility | Commercial Mortgage Loans
Repurchase Agreements and Credit Facility [Line Items]
Committed Financing	$ 75,000	$ 75,000
Amount Outstanding		14,350
Accrued Interest Payable	$ 16	22
Collateral Pledged		$ 20,500
Weighted Average Interest Rate	4.00%	4.00%
Weighted Average Days to Maturity	344 days	434 days
Facilities | Commercial Mortgage Loans
Repurchase Agreements and Credit Facility [Line Items]
Committed Financing	$ 575,000	$ 575,000
Amount Outstanding	410,338	321,474
Accrued Interest Payable	371	273
Collateral Pledged	$ 561,127	$ 448,895
Weighted Average Interest Rate	2.27%	2.19%
Weighted Average Days to Maturity	174 days	251 days

XML

Repurchase Agreements and Credit Facilities - Schedule of Outstanding Repurchase Agreements (Parenthetical) (Details) - USD ($) $ in Thousands	Mar. 31, 2022	Dec. 31, 2021
Repo Facility
Repurchase Agreements and Credit Facility [Line Items]
Unamortized debt issuance costs	$ 68	$ 41

XML

Loan Participations Sold, Net - Additional Information (Details)	Nov. 15, 2021 Loan
First Mortgage Loans [Member]
Mortgage Loans On Real Estate [Line Items]
Number of loans sold to third party	9

XML

Loan Participations Sold, Net - Summary of Loan Participations Sold (Details) $ in Thousands	3 Months Ended	12 Months Ended
	Mar. 31, 2022 USD ($) Loan	Dec. 31, 2021 USD ($) Loan
Mortgage Loans On Real Estate [Line Items]
Weighted Average Interest Rate	4.30%	4.60%
Weighted Average Years to Maturity	1 year 9 months 18 days	1 year 8 months 12 days
Loan Participations
Mortgage Loans On Real Estate [Line Items]
Number of loans sold to third party | Loan	9	9
Principal Balance	$ 137,520	$ 137,215
Book Value	$ 138,276	$ 137,931
Weighted Average Interest Rate	3.60%	3.60%
Weighted Average Years to Maturity	1 year 11 months 23 days	2 years 2 months 19 days
Senior Loan Participations
Mortgage Loans On Real Estate [Line Items]
Number of loans sold to third party | Loan	9	9
Principal Balance	$ 110,016	$ 109,772
Book Value	$ 110,016	$ 109,772
Weighted Average Interest Rate	2.00%	2.00%
Weighted Average Years to Maturity	1 year 11 months 23 days	2 years 2 months 19 days

XML

Loan Participations Sold, Net - Summary of Loan Participations Sold (Parenthetical) (Details) $ in Thousands	3 Months Ended
	Mar. 31, 2022 USD ($)
Loan Participations
Mortgage Loans On Real Estate [Line Items]
Interest expense on loan sold	$ 599

XML

Stockholders' Equity - Additional Information (Details) - USD ($) $ / shares in Units, $ in Thousands			1 Months Ended															3 Months Ended
	Oct. 15, 2021	Sep. 22, 2021	Mar. 31, 2022	Feb. 28, 2022	Jan. 31, 2022	Dec. 31, 2021	Nov. 30, 2021	Oct. 31, 2021	Sep. 30, 2021	Aug. 31, 2021	Jul. 31, 2021	Jun. 30, 2021	May 31, 2021	Apr. 30, 2021	Mar. 31, 2021	Feb. 28, 2021	Jan. 31, 2021	Mar. 31, 2022
Class Of Stock [Line Items]
Preferred stock, change of control, terms of conversion																		Subject to certain exceptions, beginning on September 22, 2022, upon the occurrence of a Change of Control, each holder of shares of Series A Preferred Stock will have the right to convert some or all of the Series A Preferred Stock held by such holder into a number of the Company’s shares of Class I common stock as provided for in the Articles Supplementary.
Record date			Mar. 31, 2022	Feb. 28, 2022	Jan. 31, 2022	Dec. 31, 2021	Nov. 30, 2021	Oct. 31, 2021	Sep. 30, 2021	Aug. 31, 2021	Jul. 31, 2021	Jun. 30, 2021	May 31, 2021	Apr. 30, 2021	Mar. 31, 2021	Feb. 28, 2021	Jan. 31, 2021
Distributions payable			$ 1,113			$ 1,137												$ 1,113
Series A Preferred Stock
Class Of Stock [Line Items]
Liquidation preference per share			$ 25.00															$ 25.00
Preferred stock, redemption date		Sep. 22, 2026
Preferred stock, redemption price per share		$ 25.00
Percentage of dividend rate																		6.75%
Annual dividend per share																		$ 1.6875
Dividend paid pro rate																		$ 0.421875
Record date																		Mar. 15, 2022
Class S Common Stock
Class Of Stock [Line Items]
Common stock, shares, issued			0			0												0
Preferred Stock Offering | Series A Preferred Stock
Class Of Stock [Line Items]
Preferred stock, shares issued		3,500,000
Offered price		$ 25.00
Net proceeds after underwriter's discount and issuance costs		$ 86,310
Percentage of cumulative redeemable preferred stock		6.75%
Liquidation preference per share		$ 25.00
Over-Allotment | Series A Preferred Stock | Raymond James & Associates, Inc.
Class Of Stock [Line Items]
Additional shares issued to cover over-allotments	100,000	100,000

XML

Stockholders' Equity - Schedule of Change in Outstanding Shares Including Restricted Common Stock (Details) - shares	3 Months Ended
	Mar. 31, 2022	Mar. 31, 2021
Series A Preferred Stock
Class Of Stock [Line Items]
Beginning balance	3,600,000
Ending balance	3,600,000
Class P Common Stock
Class Of Stock [Line Items]
Beginning balance	9,492,939	10,151,787
Redemptions	(241,999)	(6,208)
Ending balance	9,250,940	10,145,579
Class A Common Stock
Class Of Stock [Line Items]
Beginning balance	659,270	655,835
Issuance of shares	13,961
Distribution reinvestment	2,916	2,431
Redemptions	(7,652)
Ending balance	668,495	658,266
Class T Common Stock
Class Of Stock [Line Items]
Beginning balance	388,099	398,233
Issuance of shares	11,290
Distribution reinvestment	1,551	1,148
Redemptions	(4,198)
Ending balance	396,742	399,381
Class S Common Stock
Class Of Stock [Line Items]
Beginning balance	0
Ending balance	0
Class D Common Stock
Class Of Stock [Line Items]
Beginning balance	47,298	50,393
Distribution reinvestment	446	358
Redemptions	(958)
Ending balance	46,786	50,751
Class I Common Stock
Class Of Stock [Line Items]
Beginning balance	380,218	381,955
Issuance of shares	2,490	64
Distribution reinvestment	3,004	2,019
Redemptions	(7,604)
Ending balance	378,108	384,038

XML

Stockholders' Equity - Schedule of Aggregate Annualized and Monthly Distributions Declared by Record Date for all Classes of Shares (Details) - $ / shares	1 Months Ended
	Mar. 31, 2022	Feb. 28, 2022	Jan. 31, 2022	Dec. 31, 2021	Nov. 30, 2021	Oct. 31, 2021	Sep. 30, 2021	Aug. 31, 2021	Jul. 31, 2021	Jun. 30, 2021	May 31, 2021	Apr. 30, 2021	Mar. 31, 2021	Feb. 28, 2021	Jan. 31, 2021
Class Of Stock [Line Items]
Record date	Mar. 31, 2022	Feb. 28, 2022	Jan. 31, 2022	Dec. 31, 2021	Nov. 30, 2021	Oct. 31, 2021	Sep. 30, 2021	Aug. 31, 2021	Jul. 31, 2021	Jun. 30, 2021	May 31, 2021	Apr. 30, 2021	Mar. 31, 2021	Feb. 28, 2021	Jan. 31, 2021
Aggregate Annualized Gross Dividend Declared
Class Of Stock [Line Items]
Aggregate annualized gross distribution declared per share	$ 1.2500	$ 1.2500	$ 1.2500	$ 1.2500	$ 1.2500	$ 1.2500	$ 1.2500	$ 1.2500	$ 1.2500	$ 1.2500	$ 1.1500	$ 1.1000	$ 1.0500	$ 1.0000	$ 0.9500
Aggregate Monthly Gross Dividend Declared
Class Of Stock [Line Items]
Aggregate annualized gross distribution declared per share	$ 0.1042	$ 0.1042	$ 0.1042	$ 0.1042	$ 0.1042	$ 0.1042	$ 0.1042	$ 0.1042	$ 0.1042	$ 0.1042	$ 0.0958	$ 0.0917	$ 0.0875	$ 0.0833	$ 0.0792

XML

Stockholders' Equity - Schedule of Monthly Net Distributions Per Share (Details) - $ / shares	1 Months Ended
	Mar. 31, 2022	Feb. 28, 2022	Jan. 31, 2022	Dec. 31, 2021	Nov. 30, 2021	Oct. 31, 2021	Sep. 30, 2021	Aug. 31, 2021	Jul. 31, 2021	Jun. 30, 2021	May 31, 2021	Apr. 30, 2021	Mar. 31, 2021	Feb. 28, 2021	Jan. 31, 2021
Class Of Stock [Line Items]
Record date	Mar. 31, 2022	Feb. 28, 2022	Jan. 31, 2022	Dec. 31, 2021	Nov. 30, 2021	Oct. 31, 2021	Sep. 30, 2021	Aug. 31, 2021	Jul. 31, 2021	Jun. 30, 2021	May 31, 2021	Apr. 30, 2021	Mar. 31, 2021	Feb. 28, 2021	Jan. 31, 2021
Monthly Net Distribution Declared of Class D Common Stock
Class Of Stock [Line Items]
Net distributions declared per share	$ 0.0999	$ 0.1003	$ 0.0999	$ 0.0999	$ 0.1000	$ 0.0999	$ 0.1000	$ 0.0999	$ 0.0999	$ 0.1000	$ 0.0915	$ 0.0876	$ 0.0832	$ 0.0794	$ 0.0749
Monthly Net Distribution Declared of Class T Common Stock
Class Of Stock [Line Items]
Net distributions declared per share	$ 0.0898	$ 0.0910	$ 0.0896	$ 0.0897	$ 0.0901	$ 0.0895	$ 0.0900	$ 0.0895	$ 0.0896	$ 0.0900	$ 0.0813	$ 0.0776	$ 0.0729	$ 0.0701	$ 0.0646

XML

Stockholders' Equity - Schedule of Aggregate and Net Distributions Declared for Applicable Class of Common Stock (Details) - $ / shares	3 Months Ended
	Mar. 31, 2022	Mar. 31, 2021
Class P Common Stock
Distributions Declared [Line Items]
Aggregate gross distributions declared per share	$ 0.3126	$ 0.2500
Net distributions declared per share	0.3126	0.2500
Class A Common Stock
Distributions Declared [Line Items]
Aggregate gross distributions declared per share	0.3126	0.2500
Net distributions declared per share	0.3126	0.2500
Class T Common Stock
Distributions Declared [Line Items]
Aggregate gross distributions declared per share	0.3126	0.2500
Stockholder servicing fee per share	0.0422	0.0424
Net distributions declared per share	0.2704	0.2076
Class D Common Stock
Distributions Declared [Line Items]
Aggregate gross distributions declared per share	0.3126	0.2500
Stockholder servicing fee per share	0.0125	0.0125
Net distributions declared per share	0.3001	0.2375
Class I Common Stock
Distributions Declared [Line Items]
Aggregate gross distributions declared per share	0.3126	0.2500
Net distributions declared per share	$ 0.3126	$ 0.2500

XML

Net Income (Loss) Per Share - Additional information (Details) - shares	3 Months Ended
	Mar. 31, 2022	Mar. 31, 2021
Earnings Per Share [Abstract]
Antidilutive restricted shares	0	165

XML

Net Income (Loss) Per Share - Summary of Basic and Diluted Net Income (Loss) Per Share (Details) - USD ($) $ / shares in Units, $ in Thousands	3 Months Ended
	Mar. 31, 2022	Mar. 31, 2021
Earnings Per Share [Abstract]
Net income attributable to common stockholders	$ 843	$ 1,365
Weighted average shares outstanding, basic	10,871,052	11,640,959
Dilutive effect of restricted stock	196	10
Weighted average shares outstanding, diluted	10,871,248	11,640,969
Net income attributable to common stockholders per share basic and diluted	$ 0.08	$ 0.12

XML

Commitments and Contingencies - Additional Information (Details) $ in Thousands	Mar. 31, 2022 USD ($) Loan	Dec. 31, 2021 USD ($) Loan
Commitments And Contingencies Disclosure [Abstract]
Number of commercial real estate loans | Loan	33	32
Commercial real estate, remaining future funding commitment | $	$ 74,918	$ 74,518

XML

Segment Reporting - Additional Information (Details) - Segment	3 Months Ended
	Mar. 31, 2022	Mar. 31, 2021
Segment Reporting [Abstract]
Number of reportable segment	1	1

XML

Transactions with Related Parties - Additional Information (Details)			1 Months Ended	3 Months Ended
	Jul. 20, 2021 USD ($)	Jul. 15, 2021 USD ($)	Nov. 30, 2016 USD ($) $ / shares shares	Mar. 31, 2022 USD ($) shares	Mar. 31, 2021 USD ($)	Dec. 31, 2021 shares
Related Party Transaction [Line Items]
Proceeds from issuance of common stock				$ 580,000	$ 1,000
Expense Limitation Agreement
Related Party Transaction [Line Items]
Annualized ordinary operating expenses of quarter to extent expenses do not exceed average monthly net assets percentage				1.5
Annualized basis expense limit percentage				1.50%
Reimbursement of expenses payable term				3 years
Waive reimbursement on quarterly basis terms				waive reimbursement of or pay, on a quarterly basis, certain of the Company’s ordinary operating expenses for each class of shares to the extent necessary to ensure that the ordinary operating expenses do not exceed 1.5% of the average monthly net assets on an annualized basis (the “1.5% Expense Limit”). Amounts waived or paid by the Advisor or Sub-Advisor pursuant to the Expense Limitation Agreement are subject to conditional repayment on a quarterly basis by the Company during the three years following the quarter in which the expenses were incurred, but only to the extent such repayment does not cause the Company to exceed its then-current expenses limitation, if any, for such quarter. Any waiver or reimbursement by the Advisor or Sub-Advisor not repaid by the Company within the three-year period will be deemed permanently waived and not subject to repayment under the Expense Limitation Agreement. During the three months ended March 31, 2022, the amounts of ordinary operating expenses either submitted for reimbursement by the Advisor and Sub-Advisor or incurred by the Company directly that were subject to the Expense Limitation Agreement did not exceed the 1.5% Expense Limit.
Expense Limitation Agreement | Maximum
Related Party Transaction [Line Items]
Reimbursement of expenses payable term				3 years
Class P Common Stock
Related Party Transaction [Line Items]
Common stock, shares, issued | shares				9,250,940		9,492,939
Advisor | Class P Common Stock
Related Party Transaction [Line Items]
Proceeds from issuance of common stock			$ 1,000,000
Common stock, shares, issued | shares			40,040
Common stock, purchase price per share | $ / shares			$ 25.00
Subscription agreement, minimum number of shares to be held | shares				8,000
Subscription agreement, value of minimum number of shares to be held				$ 200,000
Description of subscription agreement				The Advisor has agreed that, for so long as it or its affiliate is serving as the Company’s advisor, (i) it will not sell or transfer at least 8,000 of the Class P shares that it has purchased, accounting for $200 of its investment, to an unaffiliated third party and (ii)  repurchase requests made for these Class P shares will only be accepted (a) on the last business day of a calendar quarter, (b) after all repurchase requests from all other stockholders for such quarter have been accepted and (c) to the extent that such repurchases do not cause total repurchases in the quarter in which they are being repurchased to exceed that quarter’s repurchase cap
Sub-Advisor | Class P Common Stock
Related Party Transaction [Line Items]
Proceeds from issuance of common stock			$ 3,000,000
Common stock, shares, issued | shares			120,000
Common stock, purchase price per share | $ / shares			$ 25.00
Description of subscription agreement				Sound Point has agreed that, for so long as the Sub-Advisor or its affiliate is serving as the Company’s sub-advisor repurchase requests made for these Class P shares will only be accepted (a) on the last business day of a calendar quarter, (b) after all repurchase requests from all other stockholders for such quarter have been accepted and (c) to the extent that such repurchases do not cause total repurchases in the quarter in which they are being repurchased to exceed that quarter’s repurchase cap.
Inland Real Estate Investment Corporation | Revolving Credit Liquidity Letter Agreements
Related Party Transaction [Line Items]
Number of days notice of termination prior to maturity date of agreement	60 days	60 days
Fixed interest rate	6.00%	6.00%
Inland Real Estate Investment Corporation | Revolving Credit Liquidity Letter Agreements | Maximum
Related Party Transaction [Line Items]
Aggregate principal amount outstanding	$ 5,000,000	$ 15,000,000
Inland Real Estate Investment Corporation | Revolving Credit Liquidity Letter Agreements | Minimum
Related Party Transaction [Line Items]
Stockholders equity balance to trigger termination of liquidity letter agreements	$ 500,000,000	$ 500,000,000

XML

Transactions with Related Parties - Summary of Related Party Transactions (Details) - USD ($) $ in Thousands	3 Months Ended
	Mar. 31, 2022	Mar. 31, 2021	Dec. 31, 2021
Related Party Transaction [Line Items]
Advisory fee	$ 950	$ 737
Accrued stockholder servicing fee	2	(18)
Total, payable	2,898		$ 2,894
Advisor, Sub-Advisor and Dealer Manager
Related Party Transaction [Line Items]
Organization and offering expense reimbursement	4
Selling commissions and dealer manager fee	21
Advisory fee	950	737
Loan fees	1,920	558
Accrued stockholder servicing fee	14
Operating expense reimbursement to advisor		15
Total	2,909	$ 1,310
Organization and offering expense reimbursement, payable	4
Advisory fee, payable	314		321
Loan fees, payable	1,989		1,983
Accrued stockholder servicing fee, payable	591		590
Total, payable	$ 2,898		$ 2,894

XML

Transactions with Related Parties - Summary of Related Party Transactions (Parenthetical) (Details) - Advisor - USD ($) $ in Thousands		3 Months Ended		6 Months Ended	33 Months Ended
	Jul. 01, 2021	Mar. 31, 2022	Mar. 31, 2021	Jun. 30, 2021	Mar. 31, 2022
Related Party Transaction [Line Items]
Maximum percentage of gross proceeds from issuance of initial public offering					15.00%
Percentage of gross value of assets, paid monthly				0.104%
Percentage of net asset value of assets, paid monthly				0.104%
Percentage of excess total return	20.00%
Fixed component of advisory fees waived		$ 0	$ 737
Class T Common Stock
Related Party Transaction [Line Items]
Percentage of stockholder servicing fees on net asset value		0.85%
Class S Common Stock
Related Party Transaction [Line Items]
Aggregate percentage of stockholder servicing fees on net asset value		0.85%
Class D and Class I Common Stock
Related Party Transaction [Line Items]
Percentage of upfront selling commission		0.00%
Percentage of upfront dealer manager fee		0.00%
Class D Common Stock
Related Party Transaction [Line Items]
Aggregate percentage of stockholder servicing fees on net asset value		0.25%
Initial Public Offering | Class T Common Stock
Related Party Transaction [Line Items]
Percentage of upfront dealer manager fee		0.50%
Minimum
Related Party Transaction [Line Items]
Minimum percentage to earn performance component of advisory fee	7.00%
Maximum
Related Party Transaction [Line Items]
Percentage of net asset value of assets, paid monthly				0.208%
Percentage of aggregate total return	15.00%
Maximum | Initial Public Offering | Class A Common Stock
Related Party Transaction [Line Items]
Percentage of upfront selling commission		6.00%
Percentage of upfront dealer manager fee		1.25%
Percentage of participation dealers fee		7.25%
Maximum | Initial Public Offering | Class T Common Stock
Related Party Transaction [Line Items]
Percentage of upfront selling commission		3.00%
Percentage of participation dealers fee		3.50%
Maximum | Initial Public Offering | Class S Common Stock
Related Party Transaction [Line Items]
Percentage of upfront selling commission		3.50%

XML

Equity-Based Compensation - Additional Information (Details) $ in Thousands	3 Months Ended
	Mar. 31, 2022 USD ($) Director	Mar. 31, 2021 USD ($)
Share Based Compensation Arrangement By Share Based Payment Award [Line Items]
Number of independent directors | Director	3
RSP | Restricted Shares
Share Based Compensation Arrangement By Share Based Payment Award [Line Items]
Fair value of restricted shares at vesting date	$ 8	$ 16
RSP | Restricted Shares | Independent Directors
Share Based Compensation Arrangement By Share Based Payment Award [Line Items]
Vesting period	3 years
Compensation expense	$ 7	$ 10
Unrecognized compensation cost	$ 48
Weighted average remaining period that compensation expense recognizable	1 year 3 months 18 days

XML

Equity-Based Compensation - Summary of Total Stock Grants (Details) - Restricted Shares - RSP - USD ($) $ / shares in Units, $ in Thousands	Oct. 14, 2021	Dec. 01, 2020	Dec. 02, 2019	Jan. 07, 2019	Mar. 01, 2018
Class P Common Stock
Share Based Compensation Arrangement By Share Based Payment Award [Line Items]
Total number of shares granted				1,200	1,200
Grant Date Fair Value Per Share				$ 25.00	$ 25.00
Total Fair Value of Grant				$ 30	$ 30
Proportion of total shares that vest annually				33.33%	33.33%
Class I Common Stock
Share Based Compensation Arrangement By Share Based Payment Award [Line Items]
Total number of shares granted	1,477	1,393	1,197
Grant Date Fair Value Per Share	$ 20.31	$ 21.54	$ 25.07
Total Fair Value of Grant	$ 30	$ 30	$ 30
Proportion of total shares that vest annually	33.33%	33.33%	33.33%
Year 1 | Class P Common Stock
Share Based Compensation Arrangement By Share Based Payment Award [Line Items]
Vesting Date				Jan. 07, 2020	Mar. 01, 2019
Year 1 | Class I Common Stock
Share Based Compensation Arrangement By Share Based Payment Award [Line Items]
Vesting Date	Oct. 14, 2022	Dec. 01, 2021	Dec. 02, 2020
Year 2 | Class P Common Stock
Share Based Compensation Arrangement By Share Based Payment Award [Line Items]
Vesting Date				Jan. 07, 2021	Mar. 01, 2020
Year 2 | Class I Common Stock
Share Based Compensation Arrangement By Share Based Payment Award [Line Items]
Vesting Date	Oct. 14, 2023	Dec. 01, 2022	Dec. 02, 2021
Year 3 | Class P Common Stock
Share Based Compensation Arrangement By Share Based Payment Award [Line Items]
Vesting Date				Jan. 07, 2022	Mar. 01, 2021
Year 3 | Class I Common Stock
Share Based Compensation Arrangement By Share Based Payment Award [Line Items]
Vesting Date	Oct. 14, 2024	Dec. 01, 2023	Dec. 02, 2022

XML

Equity-Based Compensation - Summary of the Restricted Shares (Details) - Restricted Shares	3 Months Ended
	Mar. 31, 2022 $ / shares shares
Share Based Compensation Arrangement By Share Based Payment Award [Line Items]
Outstanding beginning balance, Shares | shares	3,205
Vested, Shares | shares	(400)
Outstanding ending balance, Shares | shares	2,805
Outstanding beginning balance, Weighted average grant date fair value per share | $ / shares	$ 21.85
Vested, Weighted average grant date fair value per share | $ / shares	25.00
Outstanding ending balance, Weighted average grant date fair value per share | $ / shares	$ 21.40

XML

Fair Value of Financial Instruments - Schedule of Carrying Amount and Estimated Fair Value of Company's Financial Instruments (Details) - USD ($) $ in Thousands	Mar. 31, 2022	Dec. 31, 2021
Carrying Amount
Financial assets
Cash and cash equivalents	$ 76,320	$ 57,268
Commercial mortgage loans, net	730,098	665,498
Total	806,418	722,766
Financial liabilities
Credit facility payable		14,350
Loan participations - sold	110,016	109,772
Total	520,286	431,205
Carrying Amount | Commercial Mortgage Loans
Financial liabilities
Repurchase agreements	410,270	307,083
Estimated Fair Value
Financial assets
Cash and cash equivalents	76,320	57,268
Commercial mortgage loans, net	729,931	667,405
Total	806,251	724,673
Financial liabilities
Credit facility payable		14,350
Loan participations - sold	110,016	109,772
Total	520,286	431,205
Estimated Fair Value | Commercial Mortgage Loans
Financial liabilities
Repurchase agreements	$ 410,270	$ 307,083

XML

Real Estate Owned - Schedule of Company's REO Assets (Details) - USD ($) $ in Thousands		3 Months Ended
		Mar. 31, 2022	Dec. 31, 2021
Real Estate [Line Items]
Real Estate Owned, Net		$ 31,321	$ 31,535
Hotel | Chicago, IL
Real Estate [Line Items]
Acquisition Date	[1],[2]	2020-08
Building and Improvements		$ 26,683
Furniture, Fixtures and Equipment		6,412
Accumulated Depreciation		(1,774)
Real Estate Owned, Net		$ 31,321

[1] Refer to “Note 2 – Summary of Significant Accounting Policies” in the Annual Report for useful life of the above assets.

[2] Represents assets acquired by the Company by completing a deed-in-lieu of foreclosure transaction.

XML

Real Estate Owned - Additional Information (Details) - Paycheck Protection Program	1 Months Ended
	Feb. 28, 2021 USD ($) Room	Mar. 31, 2022 USD ($)
Real Estate [Line Items]
Loans amount	$ 1,093,000
Loan term	5 years
Fixed interest rate	1.00%
Accrued expenses		$ 0
Chicago, IL
Real Estate [Line Items]
Number of hotel room | Room	362

XML

Leases - Additional Information (Details) - USD ($) $ in Thousands	3 Months Ended
	Mar. 31, 2022	Dec. 31, 2021	Aug. 20, 2020
Leases [Abstract]
Lessee finance lease description	The Company is the lessee under one ground lease. The ground lease, which commenced on April 1, 1999, was assumed as part of the Renaissance O’Hare acquired through a deed-in-lieu of foreclosure transaction on August 20, 2020 and extends through March 31, 2098. The lease is classified as a finance lease. Under the ground lease, the Company is prohibited from mortgaging the land but is not prohibited from making a leasehold mortgage for property constructed on the land. The Company may terminate the lease as of March 31, 2049, March 31, 2065 and March 31, 2081 provided that twelve months’ notice is provided to the lessor prior to those respective dates.
Finance lease, commencement date	Apr. 01, 1999
Finance lease, expiration date	Mar. 31, 2098
Finance lease liability	$ 17,189	$ 17,105	$ 16,827
Finance lease, right-of-use asset	$ 5,549	$ 5,549	$ 5,549
Finance lease liability, interest rate	11.37%
Lessee finance lease termination description	Company may terminate the lease as of March 31, 2049, March 31, 2065 and March 31, 2081

XML

Leases - Summary of Finance Lease Cost (Details) - USD ($) $ in Thousands	3 Months Ended
	Mar. 31, 2022	Mar. 31, 2021
Leases [Abstract]
Amortization of right-of-use assets	$ 18	$ 18
Interest on lease liabilities	487	478
Total finance lease cost	$ 505	$ 496

XML

Leases - Schedule of Finance Lease Right of Use Asset, Net of Amortization (Details) - USD ($) $ in Thousands	Mar. 31, 2022	Dec. 31, 2021	Aug. 20, 2020
Leases [Abstract]
Finance lease right of use asset, gross	$ 5,549	$ 5,549	$ 5,549
Accumulated amortization	(113)	(95)
Finance lease right of use asset, net of amortization	$ 5,436	$ 5,454

XML

Leases - Schedule of Remaining Lease Payments for the Ground Lease (Details) - USD ($) $ in Thousands	Mar. 31, 2022	Dec. 31, 2021	Aug. 20, 2020
Leases [Abstract]
2022 (remaining)	$ 1,208
2023	1,611
2024	1,745
2025	1,772
2026	1,772
Thereafter	269,686
Total undiscounted lease payments	277,794
Less: Amount representing interest	(260,605)
Present value of lease liability	$ 17,189	$ 17,105	$ 16,827

XML

Subsequent Events - Additional Information (Details) - USD ($)						1 Months Ended															3 Months Ended
	May 03, 2022	Apr. 30, 2022	Apr. 28, 2022	May 06, 2019	Mar. 22, 2019	Mar. 31, 2022	Feb. 28, 2022	Jan. 31, 2022	Dec. 31, 2021	Nov. 30, 2021	Oct. 31, 2021	Sep. 30, 2021	Aug. 31, 2021	Jul. 31, 2021	Jun. 30, 2021	May 31, 2021	Apr. 30, 2021	Mar. 31, 2021	Feb. 28, 2021	Jan. 31, 2021	Mar. 31, 2022	Mar. 31, 2021
Subsequent Event [Line Items]
Record date						Mar. 31, 2022	Feb. 28, 2022	Jan. 31, 2022	Dec. 31, 2021	Nov. 30, 2021	Oct. 31, 2021	Sep. 30, 2021	Aug. 31, 2021	Jul. 31, 2021	Jun. 30, 2021	May 31, 2021	Apr. 30, 2021	Mar. 31, 2021	Feb. 28, 2021	Jan. 31, 2021
Proceeds from issuance of common stock																					$ 580,000	$ 1,000
JP Morgan Repo Facility
Subsequent Event [Line Items]
Maturity date				May 06, 2022
Maximum | Initial Public Offering
Subsequent Event [Line Items]
Proceeds from issuance of common stock					$ 2,350,000,000
Subsequent Event | JP Morgan Repo Facility
Subsequent Event [Line Items]
Maturity date	May 06, 2023
Subsequent Event | Maximum | Initial Public Offering
Subsequent Event [Line Items]
Proceeds from issuance of common stock			$ 2,200,000,000
Subsequent Event | Common Stock
Subsequent Event [Line Items]
Record date		Apr. 30, 2022
Dividends declared date		Apr. 29, 2022
Distributions payable date		May 18, 2022

XML

Subsequent Events - Schedule of Authorized Distributions for Class of Common Stock (Details) - $ / shares		3 Months Ended
	Apr. 30, 2022	Mar. 31, 2022	Mar. 31, 2021
Class P Common Stock
Subsequent Event [Line Items]
Aggregate gross distributions declared per share		$ 0.3126	$ 0.2500
Class A Common Stock
Subsequent Event [Line Items]
Aggregate gross distributions declared per share		0.3126	0.2500
Class T Common Stock
Subsequent Event [Line Items]
Aggregate gross distributions declared per share		0.3126	0.2500
Stockholder servicing fee per share		0.0422	0.0424
Class D Common Stock
Subsequent Event [Line Items]
Aggregate gross distributions declared per share		0.3126	0.2500
Stockholder servicing fee per share		0.0125	0.0125
Class I Common Stock
Subsequent Event [Line Items]
Aggregate gross distributions declared per share		$ 0.3126	$ 0.2500
Subsequent Event | Class P Common Stock
Subsequent Event [Line Items]
Aggregate gross distributions declared per share	$ 0.1042
Net distributions declared per share	0.1042
Subsequent Event | Class A Common Stock
Subsequent Event [Line Items]
Aggregate gross distributions declared per share	0.1042
Net distributions declared per share	0.1042
Subsequent Event | Class T Common Stock
Subsequent Event [Line Items]
Aggregate gross distributions declared per share	0.1042
Stockholder servicing fee per share	0.0139
Net distributions declared per share	0.0903
Subsequent Event | Class D Common Stock
Subsequent Event [Line Items]
Aggregate gross distributions declared per share	0.1042
Stockholder servicing fee per share	0.0041
Net distributions declared per share	0.1001
Subsequent Event | Class I Common Stock
Subsequent Event [Line Items]
Aggregate gross distributions declared per share	0.1042
Net distributions declared per share	$ 0.1042

XML

Subsequent Events - Schedule of Commercial Mortgage Loans Originated (Details) - USD ($) $ in Thousands		May 10, 2022	May 05, 2022	Mar. 31, 2022	Dec. 31, 2021
Subsequent Event [Line Items]
Principal Balance				$ 728,814	$ 664,170
Secured Overnight Financing Rate (“SOFR”) | Subsequent Event
Subsequent Event [Line Items]
All-in Yield			0.80%
First Mortgage Loan | Multifamily | Secured Overnight Financing Rate (“SOFR”) | Subsequent Event | SC
Subsequent Event [Line Items]
Origination Date		Apr. 07, 2022
Principal Balance		$ 12,700
Cash Coupon	[1]	S+3.25%
All-in Yield	[1]	4.00%
Maximum Maturity	[2]	Apr. 09, 2027
LTV	[3]	69.00%
First Mortgage Loan | Multifamily | Secured Overnight Financing Rate (“SOFR”) | Subsequent Event | TX
Subsequent Event [Line Items]
Origination Date		Apr. 19, 2022
Principal Balance		$ 18,230
Cash Coupon	[1]	S+3.40%
All-in Yield	[1]	4.20%
Maximum Maturity	[2]	May 09, 2026
LTV	[3]	76.00%

[1] Cash coupon is the stated rate on the loan. All-in yield is the present value of all future principal and interest payments on the loan and does not include any origination fees or deferred commitment fees. Our first mortgage loans are all floating rate and each contains a minimum SOFR floor. “SOFR” or “S” means CME Group One-Month Term Secured Overnight Financing Rate. The All-in yield is based on a SOFR rate as of May 5, 2022 of 0.80%

[2] Maximum maturity assumes all extension options are exercised by the borrower, however loans may be repaid prior to such date.

[3] Loan-to-value (“LTV”) was determined at loan origination and is not updated for subsequent property valuations or loan modifications. The total is the weighted average LTV.

XML

Subsequent Events - Schedule of Commercial Mortgage Loans Originated (Parenthetical) (Details)	May 05, 2022
Secured Overnight Financing Rate (“SOFR”) | Subsequent Event
Subsequent Event [Line Items]
All-in yield	0.80%