XML 45 R34.htm IDEA: XBRL DOCUMENT v3.23.1
Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2023
Fair Value Disclosures [Abstract]  
Schedule of Information on Assets Measured and Recorded at Fair Value

The following tables present information on assets measured and recorded at fair value as of March 31, 2023 and December 31, 2022, by level, in the fair value hierarchy (in thousands):

 

 

Fair value measurements using

 

 

Total at

 

March 31, 2023

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

fair value

 

Recurring fair value measurements:

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale, at fair value

 

$

 

 

$

18,081

 

 

$

 

 

$

18,081

 

Loans held for investment, at fair value

 

 

 

 

 

 

 

 

450,732

 

 

 

450,732

 

Mortgage servicing rights

 

 

 

 

 

 

 

 

9,143

 

 

 

9,143

 

Total recurring fair value measurements

 

 

 

 

 

18,081

 

 

 

459,875

 

 

 

477,956

 

Nonrecurring fair value measurements:

 

 

 

 

 

 

 

 

 

 

 

 

Real estate owned, net

 

 

 

 

 

 

 

 

21,778

 

 

 

21,778

 

Individually evaluated loans requiring specific allowance, net

 

 

 

 

 

 

 

 

11,532

 

 

 

11,532

 

Total nonrecurring fair value measurements

 

 

 

 

 

 

 

 

33,310

 

 

 

33,310

 

Total assets

 

$

 

 

$

18,081

 

 

$

493,185

 

 

$

511,266

 

 

 

 

 

Fair value measurements using

 

 

Total at

 

December 31, 2022

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

fair value

 

Recurring fair value measurements:

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for investment, at fair value

 

$

 

 

$

 

 

$

276,095

 

 

$

276,095

 

Mortgage servicing rights

 

 

 

 

 

 

 

 

9,238

 

 

 

9,238

 

Total recurring fair value measurements

 

 

 

 

 

 

 

 

285,333

 

 

 

285,333

 

Nonrecurring fair value measurements:

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale, net

 

 

 

 

 

 

 

 

 

 

 

 

Real estate owned, net

 

 

 

 

 

 

 

 

13,325

 

 

 

13,325

 

Individually evaluated loans requiring specific allowance, net

 

 

 

 

 

 

 

 

11,466

 

 

 

11,466

 

Total nonrecurring fair value measurements

 

 

 

 

 

 

 

 

24,791

 

 

 

24,791

 

Total assets

 

$

 

 

$

 

 

$

310,124

 

 

$

310,124

 

Schedule of Gains and Losses Recognized on Assets Measured on Nonrecurring Basis

The following table presents gains and losses recognized on assets measured on a nonrecurring basis for the three months ended March 31, 2023 and 2022 (in thousands):

 

 

Three Months Ended March 31,

 

 

Gain (loss) on assets measured on a nonrecurring basis

 

2023

 

 

2022

 

 

Real estate held for sale, net

 

$

(1,178

)

 

$

235

 

 

Individually evaluated loans requiring specific allowance, net

 

 

101

 

 

 

(192

)

 

Total net gain (loss)

 

$

(1,077

)

 

$

43

 

 

 

Valuation Techniques and Unobservable Inputs Related to Level 3 Assets

The following tables present the primary valuation techniques and unobservable inputs related to Level 3 assets as of March 31, 2023 and December 31, 2022 ($ in thousands):

 

 

March 31, 2023

Asset category

 

Fair value

 

 

Primary
valuation
technique

 

Unobservable
input

 

Range

 

Weighted
average

Individually evaluated
   loans requiring specific
   allowance, net

 

$

11,532

 

 

Market comparables

 

Selling costs

 

8.0%

 

8.0%

Real estate owned, net

 

 

21,778

 

 

Market comparables

 

Selling costs

 

8.0%

 

8.0%

Loans held for investment, net

 

 

3,169,280

 

 

Discounted cash flow

 

Discount rate

 

9.7%

 

9.7%

 

 

 

 

 

 

Prepayment rate

 

1.0% - 50.0%

 

25.3%

 

 

 

 

 

 

Default rate

 

0.1% to 5.5%

 

0.7%

 

 

 

 

 

 

Loss severity rate

 

0.0% to 18.5%

 

3.5%

Loans held for investment,
   at fair value

 

 

450,732

 

 

Discounted cash flow

 

Discount rate

 

9.7%

 

9.7%

 

 

 

 

 

 

Prepayment rate

 

1.0% - 50.0%

 

25.3%

 

 

 

 

 

 

Default rate

 

0.3% to 8.1%

 

2.8%

 

 

 

 

 

 

Loss severity rate

 

0.0% to 18.5%

 

3.1%

Mortgage servicing rights

 

 

9,143

 

 

Discounted cash flow

 

Discount rate

 

8.0% to 12.0%

 

8.1%

 

 

 

 

 

 

Prepayment rate

 

5.6% to 16.8%

 

6.3%

 

 

 

December 31, 2022

Asset category

 

Fair value

 

Primary
valuation
technique

 

Unobservable
input

 

Range

 

Weighted
average

Individually evaluated
   loans requiring specific
   allowance, net

 

$11,466

 

Market comparables

 

Selling costs

 

8.0%

 

8.0%

Real estate owned, net

 

13,325

 

Market comparables

 

Selling costs

 

8.0%

 

8.0%

Loans held for investment,
   at fair value

 

276,095

 

Discounted cash flow

 

Discount rate

 

8.35% to 9.35%

 

8.9%

 

 

 

 

 

 

Prepayment rate

 

1.0% to 30.0%

 

15.1%

 

 

 

 

 

 

Default rate

 

0.12% to 6.99%

 

0.6%

 

 

 

 

 

 

Loss severity rate

 

0.00% to 18.45%

 

3.5%

Mortgage servicing rights

 

9,238

 

Discounted cash flow

 

Discount rate

 

8.0% to 12.0%

 

8.1%

 

 

 

 

 

 

Prepayment rate

 

5.6% to 16.8%

 

6.3%

Rollforward of Loans held for investment and held for sale and Securitizations Measured at Estimated Fair Value on Recurring Basis

The following is a rollforward of loans held for investment that are measured at estimated fair value on a recurring basis for the periods indicated (in thousands):

 

 

Three Months Ended March 31,

 

 

 

2023

 

 

2022

 

Beginning balance

 

$

276,095

 

 

$

1,359

 

Originations

 

 

197,888

 

 

 

 

Loans liquidated

 

 

(8,020

)

 

 

 

Principal paydowns

 

 

(1,032

)

 

 

(17

)

Total unrealized gain included in net income

 

 

6,658

 

 

 

10

 

Loans transferred to held for sale

 

 

(20,857

)

 

 

 

Ending balance

 

$

450,732

 

 

$

1,352

 

 

The following is a rollforward of loans held for sale that are measured at estimated fair value on a recurring basis for the periods indicated (in thousands):

 

 

Three Months Ended March 31,

 

 

 

2023

 

 

2022

 

Beginning balance

 

 

 

 

 

 

Originations

 

$

19,088

 

 

$

 

Loans liquidated

 

 

(22,560

)

 

 

 

Total unrealized gain included in net income

 

 

696

 

 

 

 

Loans transferred from held for investment

 

 

20,857

 

 

 

 

Ending balance

 

$

18,081

 

 

$

 

The following is a rollforward of securitizations that are measured at estimated fair value on a recurring basis for the periods indicated (in thousands):

 

 

Three Months Ended March 31,

 

 

 

2023

 

 

2022

 

Beginning balance

 

$

 

 

$

 

Securitization additions

 

 

(197,487

)

 

 

 

Securitization paydowns

 

 

2,716

 

 

 

 

Total unrealized (loss) gain included in net income

 

 

(170

)

 

 

 

Ending balance

 

$

(194,941

)

 

$

 

Carrying Amounts and Estimated Fair Values of Financial Instruments

The following tables present carrying amounts and estimated fair values of certain financial instruments as of the dates indicated (in thousands):

 

 

March 31, 2023

 

 

 

Carrying

 

 

 

 

 

 

 

 

 

 

 

Estimated

 

Asset category

 

Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Fair Value

 

Assets:

 

 

 

Cash

 

$

39,397

 

 

$

39,397

 

 

$

 

 

$

 

 

$

39,397

 

Restricted cash

 

 

16,636

 

 

 

16,636

 

 

 

 

 

 

 

 

 

16,636

 

Loans held for sale, at fair value

 

 

18,081

 

 

 

 

 

 

18,081

 

 

 

 

 

 

18,081

 

Loans held for investment, net

 

 

3,169,280

 

 

 

 

 

 

 

 

 

3,039,847

 

 

 

3,039,847

 

Loans held for investment, at fair value

 

 

450,732

 

 

 

 

 

 

 

 

 

450,732

 

 

 

450,732

 

Accrued interest receivables

 

 

20,931

 

 

 

20,931

 

 

 

 

 

 

 

 

 

20,931

 

Mortgage servicing rights

 

 

9,143

 

 

 

 

 

 

 

 

 

9,143

 

 

 

9,143

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured financing, net

 

$

210,155

 

 

$

 

 

$

 

 

$

212,475

 

 

$

212,475

 

Warehouse repurchase facilities, net

 

 

298,313

 

 

 

 

 

 

298,313

 

 

 

 

 

 

298,313

 

Securitizations, net

 

 

2,657,469

 

 

 

 

 

 

 

 

 

2,422,432

 

 

 

2,422,432

 

Securitizations, at fair value

 

 

194,941

 

 

 

 

 

 

 

 

 

194,941

 

 

 

194,941

 

Accrued interest payable

 

 

13,078

 

 

 

13,078

 

 

 

 

 

 

 

 

 

13,078

 

 

 

 

 

December 31, 2022

 

 

 

Carrying

 

 

 

 

 

 

 

 

 

 

 

Estimated

 

Asset category

 

Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Fair Value

 

Assets:

 

 

 

Cash

 

$

45,248

 

 

$

45,248

 

 

$

 

 

$

 

 

$

45,248

 

Restricted cash

 

 

16,808

 

 

 

16,808

 

 

 

 

 

 

 

 

 

16,808

 

Loans held for sale, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for investment, net

 

 

3,272,390

 

 

 

 

 

 

 

 

 

3,201,850

 

 

 

3,201,850

 

Loans held for investment, at fair value

 

 

276,095

 

 

 

 

 

 

 

 

 

276,095

 

 

 

276,095

 

Accrued interest receivable

 

 

20,463

 

 

 

20,463

 

 

 

 

 

 

 

 

 

20,463

 

Mortgage servicing rights

 

 

9,238

 

 

 

 

 

 

 

 

 

9,238

 

 

 

9,238

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured financing, net

 

$

209,846

 

 

$

 

 

$

 

 

$

211,854

 

 

$

211,854

 

Warehouse repurchase facilities, net

 

 

330,814

 

 

 

 

 

 

330,814

 

 

 

 

 

 

330,814

 

Securitizations, net

 

 

2,736,290

 

 

 

 

 

 

 

 

 

2,522,010

 

 

 

2,522,010

 

Accrued interest payable

 

 

16,369

 

 

 

16,369

 

 

 

 

 

 

 

 

 

16,369