XML 23 R12.htm IDEA: XBRL DOCUMENT v3.22.2
Loans Held for Investment and Loans Held for Investment at Fair Value
6 Months Ended
Jun. 30, 2022
Receivables [Abstract]  
Loans Held for Investment and Loans Held for Investment at Fair Value

Note 6 — Loans Held for Investment and Loans Held for Investment at Fair Value

The following tables summarize loans held for investment as of June 30, 2022 and December 31, 2021 (in thousands):

 

 

June 30, 2022

 

 

 

Loans held for investment, net

 

 

Loans held for investment, at fair value

 

 

Total loans held for investment

 

Unpaid principal balance

 

$

3,088,950

 

 

$

1,308

 

 

$

3,090,258

 

Valuation adjustments on FVO loans

 

 

 

 

 

43

 

 

 

43

 

Deferred loan origination costs

 

 

34,754

 

 

 

 

 

 

34,754

 

 

 

 

3,123,704

 

 

 

1,351

 

 

 

3,125,055

 

Allowance for loan losses

 

 

(4,905

)

 

 

 

 

 

(4,905

)

Total loans held for investment and loans held for investment at
   fair value, net

 

$

3,118,799

 

 

$

1,351

 

 

$

3,120,150

 

 

 

 

December 31, 2021

 

 

 

Loans held for investment, net

 

 

Loans held for investment, at fair value

 

 

Total loans held for investment

 

Unpaid principal balance

 

$

2,498,466

 

 

$

1,332

 

 

$

2,499,798

 

Valuation adjustments on FVO loans

 

 

 

 

 

27

 

 

 

27

 

Deferred loan origination costs

 

 

33,360

 

 

 

 

 

 

33,360

 

 

 

 

2,531,826

 

 

 

1,359

 

 

 

2,533,185

 

Allowance for loan losses

 

 

(4,262

)

 

 

 

 

 

(4,262

)

Total loans held for investment and loans held for investment at
   fair value, net

 

$

2,527,564

 

 

$

1,359

 

 

$

2,528,923

 

The following tables summarize the Unpaid Principal Balance (“UPB”) and amortized cost basis of loans in the Company's COVID-19 forbearance program for the three and six months ended June 30, 2022 and the year ended December 31, 2021 ($ in thousands):

 

 

Three Months Ended June 30, 2022

 

Six Months Ended June 30, 2022

 

 

UPB

 

 

%

 

Amortized Cost

 

 

%

 

UPB

 

 

%

 

Amortized Cost

 

 

%

Beginning balance

 

$

260,709

 

 

 

 

$

263,860

 

 

 

 

$

292,429

 

 

 

 

$

295,990

 

 

 

Foreclosures

 

 

(1,427

)

 

 

 

 

(1,438

)

 

 

 

 

(1,427

)

 

 

 

 

(1,438

)

 

 

Repayments

 

 

(22,968

)

 

 

 

 

(23,349

)

 

 

 

 

(54,688

)

 

 

 

 

(55,479

)

 

 

Ending balance

 

$

236,314

 

 

 

 

$

239,073

 

 

 

 

$

236,314

 

 

 

 

$

239,073

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing/Accruing

 

$

187,872

 

 

79.5%

 

$

190,101

 

 

79.5%

 

$

187,872

 

 

79.5%

 

$

190,101

 

 

79.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming/Nonaccrual

 

$

48,442

 

 

20.5%

 

$

48,972

 

 

20.5%

 

$

48,442

 

 

20.5%

 

$

48,972

 

 

20.5%

 

 

 

December 31, 2021

 

 

UPB

 

 

%

 

Amortized Cost

 

 

%

Beginning balance

 

$

392,073

 

 

 

 

$

396,918

 

 

 

Additions

 

 

2,616

 

 

 

 

 

2,615

 

 

 

Foreclosures

 

 

(402

)

 

 

 

 

(408

)

 

 

Repayments

 

 

(101,858

)

 

 

 

 

(103,135

)

 

 

Ending balance

 

$

292,429

 

 

 

 

$

295,990

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing/Accruing

 

$

233,307

 

 

79.8%

 

$

236,076

 

 

79.8%

 

 

 

 

 

 

 

 

 

 

 

Nonperforming/Nonaccrual

 

$

59,122

 

 

20.2%

 

$

59,914

 

 

20.2%

 

Since April 1, 2020, the inception of the COVID-19 forbearance program, the Company has modified $409.0 million in UPB of loans, which includes capitalized interest of $10.9 million. As of June 30, 2022, $188.8 million in UPB of modified loans has been paid down, which includes $3.8 million of capitalized interest received and the Company has not forgiven any capitalized interest.

Approximately 79.5% and 79.8% of the COVID forbearance loans in UPB were performing, and 20.5% and 20.2% were on nonaccrual status as of June 30, 2022 and December 31, 2021, respectively.

As of June 30, 2022 and December 31, 2021, the gross unpaid principal balance of loans held for investment pledged as collateral for the Company’s warehouse facilities, and securitizations issued were as follows (in thousands):

 

 

June 30, 2022

 

 

December 31, 2021

 

The 2013 repurchase agreement

 

$

105,783

 

 

$

202,511

 

The 2021 repurchase agreement

 

 

101,570

 

 

 

114,072

 

The Bank credit agreement

 

 

33,962

 

 

 

30,959

 

The 2021 term repurchase agreement

 

 

29,828

 

 

 

53,217

 

The July 2021 term repurchase agreement

 

 

875

 

 

 

 

Total pledged loans

 

$

272,018

 

 

$

400,759

 

 

 

 

 

 

 

 

2015-1 Trust

 

$

 

 

$

31,931

 

2016-1 Trust

 

 

44,917

 

 

 

52,623

 

2017-2 Trust

 

 

75,129

 

 

 

94,809

 

2018-1 Trust

 

 

58,384

 

 

 

71,051

 

2018-2 Trust

 

 

122,113

 

 

 

154,974

 

2019-1 Trust

 

 

116,326

 

 

 

144,727

 

2019-2 Trust

 

 

107,197

 

 

 

132,358

 

2019-3 Trust

 

 

87,283

 

 

 

103,266

 

2020-1 Trust

 

 

162,582

 

 

 

189,547

 

2020-2 Trust

 

 

86,339

 

 

 

98,403

 

2020-MC1 Trust

 

 

 

 

 

134,957

 

2021-1 Trust

 

 

224,063

 

 

 

249,396

 

2021-2 Trust

 

 

186,540

 

 

 

198,039

 

2021-3 Trust

 

 

195,199

 

 

 

202,138

 

2021-4 Trust

 

 

293,146

 

 

 

314,547

 

2022-1 Trust

 

 

269,025

 

 

 

 

2022-2 Trust

 

 

250,812

 

 

 

 

2022-MC1 Trust

 

 

108,055

 

 

 

 

2022-3 Trust

 

 

310,432

 

 

 

 

Total

 

$

2,697,542

 

 

$

2,172,766

 

(a) Nonaccrual Loans

The following tables present the amortized cost basis, or recorded investment, of the Company’s loans held for investment that were nonperforming and on nonaccrual status as of June 30, 2022 and December 31, 2021. There were no loans accruing interest that were greater than 90 days past due as of June 30, 2022 and December 31, 2021.

 

 

June 30, 2022

 

 

Total
Nonaccrual

 

 

Nonaccrual with No Allowance for Loan Loss

 

 

Nonaccrual with Allowance for Loan Loss

 

 

Allowance for Loans Individually Evaluated

 

 

% of Allowance to Total Nonaccrual Loans with Allowance

 

 

 

 

($ in thousands)

Commercial - Purchase

 

$

14,911

 

 

$

14,647

 

 

$

264

 

 

$

6

 

 

 

0.1

 

 %

Commercial - Refinance

 

 

80,442

 

 

 

76,077

 

 

 

4,365

 

 

 

434

 

 

 

3.7

 

 

Residential 1-4 Unit - Purchase

 

 

22,885

 

 

 

22,542

 

 

 

343

 

 

 

52

 

 

 

0.4

 

 

Residential 1-4 Unit - Refinance

 

 

96,649

 

 

 

94,594

 

 

 

2,055

 

 

 

196

 

 

 

1.7

 

 

Short Term 1-4 Unit - Purchase

 

 

2,302

 

 

 

2,302

 

 

 

 

 

 

 

 

 

 

 

Short Term 1-4 Unit - Refinance

 

 

38,013

 

 

 

33,268

 

 

 

4,745

 

 

 

476

 

 

 

4.0

 

 

Total

 

$

255,202

 

 

$

243,430

 

 

$

11,772

 

 

$

1,164

 

 

 

9.9

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Troubled Debt Restructuring included
in nonaccrual loans:

 

$

160

 

 

$

 

 

$

 

 

$

25

 

 

 

 

 

 

 

 

 

December 31, 2021

 

 

Total
Nonaccrual

 

 

Nonaccrual with No Allowance for Loan Loss

 

 

Nonaccrual with Allowance for Loan Loss

 

 

Allowance for Loans Individually Evaluated

 

 

% of Allowance to Total Nonaccrual Loans with Allowance

 

 

 

 

($ in thousands)

Commercial - Purchase

 

$

17,260

 

 

$

16,501

 

 

$

759

 

 

$

9

 

 

 

0.1

 

 %

Commercial - Refinance

 

 

85,935

 

 

 

79,131

 

 

 

6,804

 

 

 

826

 

 

 

6.2

 

 

Residential 1-4 Unit - Purchase

 

 

17,385

 

 

 

17,128

 

 

 

257

 

 

 

96

 

 

 

0.7

 

 

Residential 1-4 Unit - Refinance

 

 

107,552

 

 

 

105,515

 

 

 

2,037

 

 

 

138

 

 

 

1.0

 

 

Short Term 1-4 Unit - Purchase

 

 

2,986

 

 

 

2,881

 

 

 

105

 

 

 

31

 

 

 

0.2

 

 

Short Term 1-4 Unit - Refinance

 

 

45,300

 

 

 

41,870

 

 

 

3,430

 

 

 

306

 

 

 

2.3

 

 

Total

 

$

276,418

 

 

$

263,026

 

 

$

13,392

 

 

$

1,406

 

 

 

10.5

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Troubled Debt Restructuring included
in nonaccrual loans:

 

$

165

 

 

$

 

 

$

 

 

$

25

 

 

 

 

 

The Company has made the accounting policy election not to measure an allowance for credit losses for accrued interest receivables. The Company has also made the accounting policy election to write off accrued interest receivables by reversing interest income when loans are placed on nonaccrual status, or 90 days or more past due.

The Company will continue to evaluate the COVID-19 forbearance-granted loans on an individual basis to determine if a reserve should be established on the collectability of the accrued interest and whether any loans should be placed on nonaccrual status at a future date.

The following tables present the amortized cost basis in the loans held for investment, excluding loans held for investment at fair value, as of June 30, 2022 and 2021, and the amount of accrued interest receivables written off by reversing interest income by portfolio segment for the three and six months ended June 30, 2022 and 2021 (in thousands):

 

 

Three Months Ended June 30,

 

 

 

2022

 

 

2021

 

 

 

Amortized Cost

 

 

Interest Reversal

 

 

Amortized Cost

 

 

Interest Reversal

 

Commercial - Purchase

 

$

677,491

 

 

$

77

 

 

$

366,737

 

 

$

53

 

Commercial - Refinance

 

 

912,774

 

 

 

335

 

 

 

690,964

 

 

 

225

 

Residential 1-4 Unit - Purchase

 

 

529,796

 

 

 

61

 

 

 

276,896

 

 

 

63

 

Residential 1-4 Unit - Refinance

 

 

887,720

 

 

 

269

 

 

 

608,543

 

 

 

281

 

Short Term 1-4 Unit - Purchase

 

 

57,973

 

 

 

4

 

 

 

40,205

 

 

 

639

 

Short Term 1-4 Unit - Refinance

 

 

57,950

 

 

 

132

 

 

 

104,371

 

 

 

117

 

Total

 

$

3,123,704

 

 

$

878

 

 

$

2,087,716

 

 

$

1,378

 

 

 

 

Six Months Ended June 30,

 

 

 

2022

 

 

2021

 

 

 

Amortized Cost

 

 

Interest Reversal

 

 

Amortized Cost

 

 

Interest Reversal

 

Commercial - Purchase

 

$

677,491

 

 

$

192

 

 

$

366,737

 

 

$

192

 

Commercial - Refinance

 

 

912,774

 

 

 

587

 

 

 

690,964

 

 

 

693

 

Residential 1-4 Unit - Purchase

 

 

529,796

 

 

 

281

 

 

 

276,896

 

 

 

121

 

Residential 1-4 Unit - Refinance

 

 

887,720

 

 

 

566

 

 

 

608,543

 

 

 

801

 

Short Term 1-4 Unit - Purchase

 

 

57,973

 

 

 

25

 

 

 

40,205

 

 

 

685

 

Short Term 1-4 Unit - Refinance

 

 

57,950

 

 

 

371

 

 

 

104,371

 

 

 

358

 

Total

 

$

3,123,704

 

 

$

2,022

 

 

$

2,087,716

 

 

$

2,850

 

The cash basis interest income recognized on nonaccrual loans was $8.7 million and $9.9 million for the three months ended June 30, 2022 and 2021, respectively, and $16.0 million and $16.7 million for the six months ended June 30, 2022 and 2021, respectively. No accrued interest income was recognized on nonaccrual loans for the three and six months ended June 30, 2022. The average recorded investment of individually evaluated loans, computed using month-end balances, was $260.8 million and $337.9 million for the three months ended June 30, 2022 and 2021, and $271.3 million and $337.5 million for the six months ended June 30, 2022 and 2021, respectively. There were no commitments to lend additional funds to debtors whose loans have been modified in troubled debt restructuring as of June 30, 2022 and 2021.

(b)
Allowance for Credit Losses

The allowance for credit losses is maintained at a level deemed adequate by management to provide for expected losses in the portfolio at the balance sheet date. The allowance for credit losses is measured using two components. A component that measures expected credit losses on a collective (pool) basis when similar risk characteristics exist and a component that measures expected credit losses on an individual loan basis. To estimate the allowance for credit losses in the loans held for investment portfolio, management follows a detailed internal process, considering a number of different factors including, but not limited to, the ongoing analyses of loans, historical loss rates, relevant environmental factors, relevant market research, trends in delinquencies, effects and changes in credit concentrations, and ongoing evaluation of fair values.

The Company uses an open pool loss rate methodology to model expected credit losses on a collective basis. To determine the loss rates for the open pool method, the Company starts with its historical database of losses, segmenting the loans by loan purpose, product type and repayment period. A third-party model applying the open pool method is used to estimate an annual average loss rates by dividing the respective pool's quarterly historical losses by the pool's respective prior quarter’s ending unamortized loan cost balance and deriving an annual average loss rate from the historical quarterly loss rates. The model then adjusts the annual average loss rates based upon macroeconomic forecasts over a reasonable and supportable period, followed by a straight-line reversion to the historical loss rates. The adjusted annual average loss rates are applied to the forecasted pool balance within each segment. The forecasted balances in the loan pool segments are calculated based on a principal amortization using contractual maturity, factoring in further principal reductions from estimated prepayments. For the June 30, 2022 estimate, the Company considered a severe stress scenario with a six-quarter reasonable and supportable forecast period followed by a four-quarter straight-line reversion period. Management concluded that applying the severe stress scenario was appropriate given the uncertainty around future COVID cases, the war between Russia and Ukraine, spike in inflation, continued disruption in the supply chain, and concerns of a recession.

Once a loan becomes nonperforming (90 or more days past due), it no longer shares the same risk characteristics of the other loans within its segment of homogeneous loans (pool). Nonperforming loans are considered collateral dependent by the Company. These loans are evaluated individually using the practical expedient to determine the credit exposure.

The following tables present the activity in the allowance for credit losses for the three and six months ended June 30, 2022 and 2021 (in thousands):

 

 

Three Months Ended June 30, 2022

 

 

 

 

 

 

 

 

 

Residential

 

 

Residential

 

 

Short Term

 

 

Short Term

 

 

 

 

 

 

Commercial

 

 

Commercial

 

 

1-4 Unit

 

 

1-4 Unit

 

 

1-4 Unit

 

 

1-4 Unit

 

 

 

 

 

 

Purchase

 

 

Refinance

 

 

Purchase

 

 

Refinance

 

 

Purchase

 

 

Refinance

 

 

Total

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Balance - April 1, 2022

 

$

518

 

 

$

2,140

 

 

$

389

 

 

$

1,029

 

 

$

50

 

 

$

537

 

 

$

4,663

 

Provision for loan losses

 

 

94

 

 

 

(125

)

 

 

51

 

 

 

241

 

 

 

(16

)

 

 

34

 

 

 

279

 

Charge-offs

 

 

 

 

 

(19

)

 

 

 

 

 

 

 

 

 

 

 

(18

)

 

 

(37

)

Ending balance

 

$

612

 

 

$

1,996

 

 

$

440

 

 

$

1,270

 

 

$

34

 

 

$

553

 

 

$

4,905

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance related to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated

 

$

6

 

 

$

434

 

 

$

52

 

 

$

196

 

 

$

 

 

$

476

 

 

$

1,164

 

Loans collectively evaluated

 

 

606

 

 

 

1,562

 

 

 

388

 

 

 

1,074

 

 

 

34

 

 

 

77

 

 

 

3,741

 

Amortized cost related to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated

 

$

14,911

 

 

$

80,442

 

 

$

22,885

 

 

$

96,649

 

 

$

2,302

 

 

$

38,013

 

 

$

255,202

 

Loans collectively evaluated

 

 

662,580

 

 

 

832,332

 

 

 

506,911

 

 

 

791,071

 

 

 

55,671

 

 

 

19,937

 

 

 

2,868,502

 

 

 

 

Three Months Ended June 30, 2021

 

 

 

 

 

 

 

 

 

Residential

 

 

Residential

 

 

Short Term

 

 

Short Term

 

 

 

 

 

 

Commercial

 

 

Commercial

 

 

1-4 Unit

 

 

1-4 Unit

 

 

1-4 Unit

 

 

1-4 Unit

 

 

 

 

 

 

Purchase

 

 

Refinance

 

 

Purchase

 

 

Refinance

 

 

Purchase

 

 

Refinance

 

 

Total

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Balance - April 1, 2021

 

$

328

 

 

$

1,990

 

 

$

322

 

 

$

1,227

 

 

$

386

 

 

$

1,628

 

 

$

5,881

 

Provision for loan losses

 

 

48

 

 

 

28

 

 

 

(41

)

 

 

(229

)

 

 

(313

)

 

 

(493

)

 

 

(1,000

)

Charge-offs

 

 

(114

)

 

 

(95

)

 

 

 

 

 

(151

)

 

 

 

 

 

(558

)

 

 

(918

)

Ending balance

 

$

262

 

 

$

1,923

 

 

$

281

 

 

$

847

 

 

$

73

 

 

$

577

 

 

$

3,963

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance related to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated

 

$

57

 

 

$

1,005

 

 

$

120

 

 

$

342

 

 

$

56

 

 

$

369

 

 

$

1,949

 

Loans collectively evaluated

 

 

205

 

 

 

918

 

 

 

161

 

 

 

507

 

 

 

16

 

 

 

207

 

 

 

2,014

 

Amortized cost related to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated

 

$

19,314

 

 

$

92,397

 

 

$

21,084

 

 

$

112,294

 

 

$

23,883

 

 

$

50,002

 

 

$

318,974

 

Loans collectively evaluated

 

 

347,423

 

 

 

598,567

 

 

 

255,812

 

 

 

496,249

 

 

 

16,322

 

 

 

54,369

 

 

 

1,768,742

 

 

 

 

Six Months Ended June 30, 2022

 

 

 

 

 

 

 

 

 

Residential

 

 

Residential

 

 

Short Term

 

 

Short Term

 

 

 

 

 

 

Commercial

 

 

Commercial

 

 

1-4 Unit

 

 

1-4 Unit

 

 

1-4 Unit

 

 

1-4 Unit

 

 

 

 

 

 

Purchase

 

 

Refinance

 

 

Purchase

 

 

Refinance

 

 

Purchase

 

 

Refinance

 

 

Total

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Balance - January 1, 2022

 

$

385

 

 

$

2,144

 

 

$

400

 

 

$

948

 

 

$

43

 

 

$

342

 

 

$

4,262

 

Provision for loan losses

 

 

374

 

 

 

(123

)

 

 

40

 

 

 

427

 

 

 

(9

)

 

 

300

 

 

 

1,009

 

Charge-offs

 

 

(147

)

 

 

(25

)

 

 

 

 

 

(105

)

 

 

 

 

 

(89

)

 

 

(366

)

Ending balance

 

$

612

 

 

$

1,996

 

 

$

440

 

 

$

1,270

 

 

$

34

 

 

$

553

 

 

$

4,905

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance related to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated

 

$

6

 

 

$

434

 

 

$

52

 

 

$

196

 

 

$

 

 

$

476

 

 

$

1,164

 

Loans collectively evaluated

 

 

606

 

 

 

1,562

 

 

 

388

 

 

 

1,074

 

 

 

34

 

 

 

77

 

 

 

3,741

 

Amortized cost related to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated

 

$

14,911

 

 

$

80,442

 

 

$

22,885

 

 

$

96,649

 

 

$

2,302

 

 

$

38,013

 

 

$

255,202

 

Loans collectively evaluated

 

 

662,580

 

 

 

832,332

 

 

 

506,911

 

 

 

791,071

 

 

 

55,671

 

 

 

19,937

 

 

 

2,868,502

 

 

 

 

Six Months Ended June 30, 2021

 

 

 

 

 

 

 

 

 

Residential

 

 

Residential

 

 

Short Term

 

 

Short Term

 

 

 

 

 

 

Commercial

 

 

Commercial

 

 

1-4 Unit

 

 

1-4 Unit

 

 

1-4 Unit

 

 

1-4 Unit

 

 

 

 

 

 

Purchase

 

 

Refinance

 

 

Purchase

 

 

Refinance

 

 

Purchase

 

 

Refinance

 

 

Total

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Balance - January 1, 2021

 

$

373

 

 

$

2,093

 

 

$

333

 

 

$

1,216

 

 

$

595

 

 

$

1,235

 

 

$

5,845

 

Provision for loan losses

 

 

3

 

 

 

(76

)

 

 

(15

)

 

 

(218

)

 

 

(508

)

 

 

(81

)

 

 

(895

)

Charge-offs

 

 

(114

)

 

 

(94

)

 

 

(37

)

 

 

(151

)

 

 

(14

)

 

 

(577

)

 

 

(987

)

Ending balance

 

$

262

 

 

$

1,923

 

 

$

281

 

 

$

847

 

 

$

73

 

 

$

577

 

 

$

3,963

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance related to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated

 

$

57

 

 

$

1,005

 

 

$

120

 

 

$

342

 

 

$

56

 

 

$

369

 

 

$

1,949

 

Loans collectively evaluated

 

 

205

 

 

 

918

 

 

 

161

 

 

 

507

 

 

 

16

 

 

 

207

 

 

 

2,014

 

Amortized cost related to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated

 

$

19,314

 

 

$

92,397

 

 

$

21,084

 

 

$

112,294

 

 

$

23,883

 

 

$

50,002

 

 

$

318,974

 

Loans collectively evaluated

 

 

347,423

 

 

 

598,567

 

 

 

255,812

 

 

 

496,249

 

 

 

16,322

 

 

 

54,369

 

 

 

1,768,742

 

 

(c)
Credit Quality Indicator

A credit quality indicator is a statistic used by the Company to monitor and assess the credit quality of loans held for investment, excluding loans held for investment at fair value. The Company monitors its charge-off rate in relation to its nonperforming loans as a credit quality indicator. Nonperforming loans are loans that are 90 or more days past due, in bankruptcy, in foreclosure, or not accruing interest. As of June 30, 2022, the annualized charge-off rate was 0.27% of average nonperforming loans. The charge-off rate was 0.42% for the year ended December 31, 2021.

Other credit quality indicators include aging status and accrual status. The following table presents the aging status of the amortized cost basis in the loans held for investment portfolio, excluding loans held for investment at fair value, which include $239.1 million and $296.0 million loans in the Company’s COVID-19 forbearance program as of June 30, 2022 and December 31, 2021, respectively (in thousands):

 

 

30–59 days

 

 

60–89 days

 

 

90+days

 

 

Total

 

 

 

 

 

Total

 

June 30, 2022

 

past due

 

 

past due

 

 

past due(1)

 

 

past due

 

 

Current

 

 

loans

 

Loans individually evaluated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial - Purchase

 

$

310

 

 

$

1,875

 

 

$

12,726

 

 

$

14,911

 

 

$

 

 

$

14,911

 

Commercial - Refinance

 

 

3,551

 

 

 

6,314

 

 

 

70,417

 

 

 

80,282

 

 

 

160

 

 

 

80,442

 

Residential 1-4 Unit - Purchase

 

 

325

 

 

 

672

 

 

 

21,888

 

 

 

22,885

 

 

 

 

 

 

22,885

 

Residential 1-4 Unit - Refinance

 

 

1,029

 

 

 

2,701

 

 

 

92,919

 

 

 

96,649

 

 

 

 

 

 

96,649

 

Short Term 1-4 Unit - Purchase

 

 

 

 

 

 

 

 

2,302

 

 

 

2,302

 

 

 

 

 

 

2,302

 

Short Term 1-4 Unit - Refinance

 

 

 

 

 

247

 

 

 

37,766

 

 

 

38,013

 

 

 

 

 

 

38,013

 

Total loans individually evaluated

 

$

5,215

 

 

$

11,809

 

 

$

238,018

 

 

$

255,042

 

 

$

160

 

 

$

255,202

 

Loans collectively evaluated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial - Purchase

 

$

13,431

 

 

$

9,952

 

 

$

 

 

$

23,383

 

 

$

639,197

 

 

$

662,580

 

Commercial - Refinance

 

 

30,249

 

 

 

14,483

 

 

 

 

 

 

44,732

 

 

 

787,600

 

 

 

832,332

 

Residential 1-4 Unit - Purchase

 

 

14,855

 

 

 

3,805

 

 

 

 

 

 

18,660

 

 

 

488,251

 

 

 

506,911

 

Residential 1-4 Unit - Refinance

 

 

42,227

 

 

 

10,519

 

 

 

 

 

 

52,746

 

 

 

738,325

 

 

 

791,071

 

Short Term 1-4 Unit - Purchase

 

 

3,052

 

 

 

677

 

 

 

 

 

 

3,729

 

 

 

51,942

 

 

 

55,671

 

Short Term 1-4 Unit - Refinance

 

 

3,476

 

 

 

570

 

 

 

 

 

 

4,046

 

 

 

15,891

 

 

 

19,937

 

Total loans collectively evaluated

 

$

107,290

 

 

$

40,006

 

 

$

 

 

$

147,296

 

 

$

2,721,206

 

 

$

2,868,502

 

Ending balance

 

$

112,505

 

 

$

51,815

 

 

$

238,018

 

 

$

402,338

 

 

$

2,721,366

 

 

$

3,123,704

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30–59 days

 

 

60–89 days

 

 

90+days

 

 

Total

 

 

 

 

 

Total

 

December 31, 2021

 

past due

 

 

past due

 

 

past due(1)

 

 

past due

 

 

Current

 

 

loans

 

Loans individually evaluated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial - Purchase

 

$

700

 

 

$

2,314

 

 

$

14,246

 

 

$

17,260

 

 

$

 

 

$

17,260

 

Commercial - Refinance

 

 

4,464

 

 

 

6,818

 

 

 

74,488

 

 

 

85,770

 

 

 

165

 

 

 

85,935

 

Residential 1-4 Unit - Purchase

 

 

 

 

 

682

 

 

 

16,703

 

 

 

17,385

 

 

 

 

 

 

17,385

 

Residential 1-4 Unit - Refinance

 

 

807

 

 

 

1,088

 

 

 

105,657

 

 

 

107,552

 

 

 

 

 

 

107,552

 

Short Term 1-4 Unit - Purchase

 

 

1,224

 

 

 

 

 

 

1,762

 

 

 

2,986

 

 

 

 

 

 

2,986

 

Short Term 1-4 Unit - Refinance

 

 

615

 

 

 

1,010

 

 

 

43,675

 

 

 

45,300

 

 

 

 

 

 

45,300

 

Total loans individually evaluated

 

$

7,810

 

 

$

11,912

 

 

$

256,531

 

 

$

276,253

 

 

$

165

 

 

$

276,418

 

Loans collectively evaluated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial - Purchase

 

$

17,319

 

 

$

4,034

 

 

$

 

 

$

21,353

 

 

$

470,808

 

 

$

492,161

 

Commercial - Refinance

 

 

31,769

 

 

 

7,025

 

 

 

 

 

 

38,794

 

 

 

658,532

 

 

 

697,326

 

Residential 1-4 Unit - Purchase

 

 

14,905

 

 

 

5,580

 

 

 

 

 

 

20,485

 

 

 

370,900

 

 

 

391,385

 

Residential 1-4 Unit - Refinance

 

 

39,045

 

 

 

9,548

 

 

 

 

 

 

48,593

 

 

 

574,175

 

 

 

622,768

 

Short Term 1-4 Unit - Purchase

 

 

21,412

 

 

 

217

 

 

 

 

 

 

21,629

 

 

 

4,374

 

 

 

26,003

 

Short Term 1-4 Unit - Refinance

 

 

4,060

 

 

 

5,561

 

 

 

 

 

 

9,621

 

 

 

16,144

 

 

 

25,765

 

Total loans collectively evaluated

 

$

128,510

 

 

$

31,965

 

 

$

 

 

$

160,475

 

 

$

2,094,933

 

 

$

2,255,408

 

Ending balance

 

$

136,320

 

 

$

43,877

 

 

$

256,531

 

 

$

436,728

 

 

$

2,095,098

 

 

$

2,531,826

 

(1)
Includes loans in bankruptcy and foreclosure less than 90 days past due.

In addition to the aging status, the Company also evaluates credit quality by accrual status. The following tables present the amortized cost in loans held for investment, excluding loans held for investment at fair value, based on accrual status and by loan origination year as of June 30, 2022 and December 31, 2021 (in thousands).

 

 

Term Loans Amortized Cost Basis by Origination Year

 

June 30, 2022:

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

Pre-2018

 

 

Total

 

Commercial - Purchase

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

215,509

 

 

$

268,001

 

 

$

41,591

 

 

$

64,227

 

 

$

39,948

 

 

$

33,304

 

 

$

662,580

 

Nonperforming

 

 

 

 

 

1,212

 

 

 

186

 

 

 

6,540

 

 

 

1,535

 

 

 

5,438

 

 

 

14,911

 

Total Commercial - Purchase

 

$

215,509

 

 

$

269,213

 

 

$

41,777

 

 

$

70,767

 

 

$

41,483

 

 

$

38,742

 

 

$

677,491

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial - Refinance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

224,064

 

 

$

225,103

 

 

$

58,086

 

 

$

124,285

 

 

$

100,753

 

 

$

100,041

 

 

$

832,332

 

Nonperforming

 

 

540

 

 

 

8,266

 

 

 

3,857

 

 

 

21,462

 

 

 

20,646

 

 

 

25,671

 

 

 

80,442

 

Total Commercial - Refinance

 

$

224,604

 

 

$

233,369

 

 

$

61,943

 

 

$

145,747

 

 

$

121,399

 

 

$

125,712

 

 

$

912,774

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 Unit - Purchase

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

162,492

 

 

$

242,544

 

 

$

11,541

 

 

$

39,733

 

 

$

22,505

 

 

$

28,096

 

 

$

506,911

 

Nonperforming

 

 

985

 

 

 

8,063

 

 

 

2,169

 

 

 

3,042

 

 

 

3,474

 

 

 

5,152

 

 

 

22,885

 

Total Residential 1-4
   Unit - Purchase

 

$

163,477

 

 

$

250,607

 

 

$

13,710

 

 

$

42,775

 

 

$

25,979

 

 

$

33,248

 

 

$

529,796

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 Unit - Refinance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

247,970

 

 

$

314,865

 

 

$

26,150

 

 

$

95,470

 

 

$

44,360

 

 

$

62,256

 

 

$

791,071

 

Nonperforming

 

 

509

 

 

 

14,566

 

 

 

7,111

 

 

 

28,920

 

 

 

24,066

 

 

 

21,477

 

 

 

96,649

 

Total Residential 1-4
   Unit - Purchase

 

$

248,479

 

 

$

329,431

 

 

$

33,261

 

 

$

124,390

 

 

$

68,426

 

 

$

83,733

 

 

$

887,720

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short Term 1-4 Unit - Purchase

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

29,097

 

 

$

7,493

 

 

$

15,037

 

 

$

4,044

 

 

$

 

 

$

 

 

$

55,671

 

Nonperforming

 

 

 

 

 

 

 

 

995

 

 

 

1,202

 

 

 

105

 

 

 

 

 

 

2,302

 

Total Short Term 1-4
   Unit - Purchase

 

$

29,097

 

 

$

7,493

 

 

$

16,032

 

 

$

5,246

 

 

$

105

 

 

$

 

 

$

57,973

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short Term 1-4 Unit - Refinance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

13,024

 

 

$

1,582

 

 

$

2,543

 

 

$

2,788

 

 

$

 

 

$

 

 

$

19,937

 

Nonperforming

 

 

 

 

 

244

 

 

 

12,464

 

 

 

20,264

 

 

 

5,041

 

 

 

 

 

 

38,013

 

Total Short Term 1-4
   Unit - Refinance

 

$

13,024

 

 

$

1,826

 

 

$

15,007

 

 

$

23,052

 

 

$

5,041

 

 

$

 

 

$

57,950

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Portfolio

 

$

894,190

 

 

$

1,091,939

 

 

$

181,730

 

 

$

411,977

 

 

$

262,433

 

 

$

281,435

 

 

$

3,123,704

 

 

 

 

 

Term Loans Amortized Cost Basis by Origination Year

 

December 31, 2021

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

Pre-2017

 

 

Total

 

Commercial - Purchase

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

277,618

 

 

$

45,836

 

 

$

81,541

 

 

$

46,637

 

 

$

24,164

 

 

$

16,365

 

 

$

492,161

 

Nonperforming

 

 

288

 

 

 

1,781

 

 

 

5,541

 

 

 

4,180

 

 

 

3,539

 

 

 

1,931

 

 

 

17,260

 

Total Commercial - Purchase

 

$

277,906

 

 

$

47,617

 

 

$

87,082

 

 

$

50,817

 

 

$

27,703

 

 

$

18,296

 

 

$

509,421

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial - Refinance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

239,688

 

 

$

64,966

 

 

$

144,017

 

 

$

118,735

 

 

$

62,374

 

 

$

67,545

 

 

$

697,325

 

Nonperforming

 

 

2,482

 

 

 

3,949

 

 

 

26,012

 

 

 

26,869

 

 

 

16,492

 

 

 

10,131

 

 

 

85,935

 

Total Commercial - Refinance

 

$

242,170

 

 

$

68,915

 

 

$

170,029

 

 

$

145,604

 

 

$

78,866

 

 

$

77,676

 

 

$

783,260

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 Unit - Purchase

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

263,180

 

 

$

12,878

 

 

$

48,930

 

 

$

29,544

 

 

$

12,863

 

 

$

23,990

 

 

$

391,385

 

Nonperforming

 

 

1,372

 

 

 

2,749

 

 

 

3,896

 

 

 

3,736

 

 

 

3,487

 

 

 

2,145

 

 

 

17,385

 

Total Residential 1-4
   Unit - Purchase

 

$

264,552

 

 

$

15,627

 

 

$

52,826

 

 

$

33,280

 

 

$

16,350

 

 

$

26,135

 

 

$

408,770

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 Unit - Refinance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

343,199

 

 

$

31,334

 

 

$

114,145

 

 

$

59,825

 

 

$

31,774

 

 

$

42,491

 

 

$

622,768

 

Nonperforming

 

 

11,646

 

 

 

6,040

 

 

 

31,816

 

 

 

30,626

 

 

 

16,677

 

 

 

10,747

 

 

 

107,552

 

Total Residential 1-4
   Unit - Purchase

 

$

354,845

 

 

$

37,374

 

 

$

145,961

 

 

$

90,451

 

 

$

48,451

 

 

$

53,238

 

 

$

730,320

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short Term 1-4 Unit - Purchase

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

1,890

 

 

$

15,582

 

 

$

8,531

 

 

$

 

 

$

 

 

$

 

 

$

26,003

 

Nonperforming

 

 

 

 

 

1,565

 

 

 

1,316

 

 

 

105

 

 

 

 

 

 

 

 

 

2,986

 

Total Short Term 1-4
   Unit - Purchase

 

$

1,890

 

 

$

17,147

 

 

$

9,847

 

 

$

105

 

 

$

 

 

$

 

 

$

28,989

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short Term 1-4 Unit - Refinance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

1,448

 

 

$

11,991

 

 

$

12,326

 

 

$

 

 

$

 

 

$

 

 

$

25,765

 

Nonperforming

 

 

1,038

 

 

 

15,819

 

 

 

22,618

 

 

 

5,825

 

 

 

 

 

 

 

 

 

45,300

 

Total Short Term 1-4
   Unit - Refinance

 

$

2,486

 

 

$

27,810

 

 

$

34,944

 

 

$

5,825

 

 

$

 

 

$

 

 

$

71,065

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Portfolio

 

$

1,143,849

 

 

$

214,490

 

 

$

500,689

 

 

$

326,082

 

 

$

171,370

 

 

$

175,345

 

 

$

2,531,825