XML 54 R41.htm IDEA: XBRL DOCUMENT v3.24.0.1
Loans Held for Investment and Loans Held for Investment at Fair Value (Tables)
12 Months Ended
Dec. 31, 2023
Receivables [Abstract]  
Summary of Loans Held for Investment

The following tables summarize loans held for investment as of December 31, 2023 and 2022 (in thousands):

 

 

December 31, 2023

 

 

 

Loans held for

 

 

Loans held for

 

 

Total loans

 

 

 

investment,

 

 

investment, at

 

 

held for

 

 

 

net

 

 

fair value

 

 

investment

 

Unpaid principal balance

 

$

2,804,541

 

 

$

1,251,395

 

 

$

4,055,936

 

Valuation adjustments on FVO loans

 

 

 

 

 

54,677

 

 

 

54,677

 

Deferred loan origination costs

 

 

28,351

 

 

 

 

 

 

28,351

 

 

 

2,832,892

 

 

 

1,306,072

 

 

 

4,138,964

 

Allowance for loan losses

 

 

(4,769

)

 

 

 

 

 

(4,769

)

Total loans held for investment, net

 

$

2,828,123

 

 

$

1,306,072

 

 

$

4,134,195

 

 

 

 

December 31, 2022

 

 

 

Loans held for

 

 

Loans held for

 

 

Total loans

 

 

 

investment,

 

 

investment, at

 

 

held for

 

 

 

net

 

 

fair value

 

 

investment

 

Unpaid principal balance

 

$

3,243,854

 

 

$

268,632

 

 

$

3,512,486

 

Valuation adjustments on FVO loans

 

 

 

 

 

7,463

 

 

 

7,463

 

Deferred loan origination costs

 

 

33,429

 

 

 

 

 

 

33,429

 

 

 

3,277,283

 

 

 

276,095

 

 

 

3,553,378

 

Allowance for loan losses

 

 

(4,893

)

 

 

 

 

 

(4,893

)

Total loans held for investment, net

 

$

3,272,390

 

 

$

276,095

 

 

$

3,548,485

 

Summary of UPB and Amortized Cost Basis of Loans in COVID-19 Forbearance Program The following tables summarize the activity, the UPB, and amortized cost basis of the loans in the Company's COVID-19 forbearance program for the years ended December 31, 2023 and 2022 ($ in thousands):

 

 

December 31, 2023

 

 

UPB

 

 

%

 

Amortized Cost

 

 

%

Beginning balance

 

$

201,005

 

 

 

 

$

203,346

 

 

 

Foreclosures

 

 

(833

)

 

 

 

 

(830

)

 

 

Repayments

 

 

(25,601

)

 

 

 

 

(26,001

)

 

 

Ending balance

 

$

174,571

 

 

 

 

$

176,515

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing/Accruing

 

$

132,389

 

 

75.8%

 

$

133,771

 

 

75.8%

 

 

 

 

 

 

 

 

 

 

Nonperforming/Nonaccrual

 

$

42,182

 

 

24.2%

 

$

42,744

 

 

24.2%

 

 

 

December 31, 2022

 

 

UPB

 

 

%

 

Amortized Cost

 

 

%

Beginning balance

 

$

292,429

 

 

 

 

$

295,990

 

 

 

Foreclosures

 

 

(3,593

)

 

 

 

 

(3,620

)

 

 

Repayments

 

 

(87,831

)

 

 

 

 

(89,024

)

 

 

Ending balance

 

$

201,005

 

 

 

 

$

203,346

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing/Accruing

 

$

161,455

 

 

80.3%

 

$

163,346

 

 

80.3%

 

 

 

 

 

 

 

 

 

 

Nonperforming/Nonaccrual

 

$

39,550

 

 

19.7%

 

$

40,000

 

 

19.7%

Schedule of Loans Held for Investment Pledged as Collateral for Warehouse Facility Agreements and Securitized Debt Issued

As of December 31, 2023 and 2022, the gross unpaid principal balance of loans held for investment pledged as collateral for the Company’s warehouse facility agreements, and securitized debt issued were as follows (in thousands):

 

 

December 31,

 

 

 

2023

 

 

2022

 

The 2013 repurchase agreement

 

$

132,505

 

 

$

170,185

 

The 2021 repurchase agreement

 

 

103,787

 

 

 

101,024

 

The Bank credit agreement

 

 

39,619

 

 

 

39,087

 

The 2021 term repurchase agreement

 

 

41,628

 

 

 

104,594

 

The July 2021 term repurchase agreement

 

 

30,923

 

 

 

3,859

 

The 2023 repurchase agreement

 

 

29,501

 

 

 

 

Total pledged loans

 

$

377,963

 

 

$

418,749

 

 

 

 

 

 

 

2016-1 Trust

 

$

 

 

$

39,720

 

2017-2 Trust

 

 

50,554

 

 

 

67,048

 

2018-1 Trust

 

 

37,810

 

 

 

48,139

 

2018-2 Trust

 

 

85,122

 

 

 

104,791

 

2019-1 Trust

 

 

87,677

 

 

 

104,249

 

2019-2 Trust

 

 

73,166

 

 

 

91,025

 

2019-3 Trust

 

 

64,403

 

 

 

75,618

 

2020-1 Trust

 

 

116,843

 

 

 

144,913

 

2020-2 Trust

 

 

69,085

 

 

 

81,259

 

2021-1 Trust

 

 

182,184

 

 

 

208,875

 

2021-2 Trust

 

 

148,989

 

 

 

172,144

 

2021-3 Trust

 

 

159,565

 

 

 

178,861

 

2021-4 Trust

 

 

245,945

 

 

 

275,741

 

2022-1 Trust

 

 

245,372

 

 

 

262,526

 

2022-2 Trust

 

 

222,333

 

 

 

245,339

 

2022-MC1 Trust

 

 

73,840

 

 

 

97,246

 

2022-3 Trust

 

 

278,268

 

 

 

299,638

 

2022-4 Trust

 

 

298,758

 

 

 

326,627

 

2022-5 Trust

 

 

223,112

 

 

 

251,288

 

2023-1 Trust

 

 

217,220

 

 

 

 

2023-2 Trust

 

 

214,221

 

 

 

 

2023-3 Trust

 

 

255,699

 

 

 

 

2023-RTL1 Trust

 

 

79,465

 

 

 

 

2023-4 Trust

 

 

227,940

 

 

 

 

Total

 

$

3,657,571

 

 

$

3,075,047

 

Schedule of Nonaccrual With No Allowance for Loan Loss and Total Nonaccrual of Loans Held for Investment

The following tables present the amortized cost basis, or recorded investment, of the Company’s loans held for investment, excluding loans carried at fair value, that were nonperforming and on nonaccrual status as of December 31, 2023 and 2022.

 

 

December 31, 2023

 

 

 

Total
Nonaccrual

 

 

Nonaccrual with No Allowance for Loan Loss

 

 

Nonaccrual with Allowance for Loan Loss

 

 

Allowance for Loans Individually Evaluated

 

Commercial - Purchase

 

$

28,221

 

 

$

27,037

 

 

$

1,184

 

 

$

156

 

Commercial - Refinance

 

 

86,890

 

 

 

84,575

 

 

 

2,315

 

 

 

444

 

Residential 1-4 Unit - Purchase

 

 

36,253

 

 

 

36,253

 

 

 

 

 

 

 

Residential 1-4 Unit - Refinance

 

 

137,925

 

 

 

134,579

 

 

 

3,346

 

 

 

245

 

Short Term 1-4 Unit - Purchase

 

 

6,402

 

 

 

6,403

 

 

 

 

 

 

 

Short Term 1-4 Unit - Refinance

 

 

29,663

 

 

 

27,059

 

 

 

2,604

 

 

 

129

 

Total

 

$

325,354

 

 

$

315,906

 

 

$

9,449

 

 

$

974

 

 

 

 

 

December 31, 2022

 

 

 

Total
Nonaccrual

 

 

Nonaccrual with No Allowance for Loan Loss

 

 

Nonaccrual with Allowance for Loan Loss

 

 

Allowance for Loans Individually Evaluated

 

Commercial - Purchase

 

$

22,571

 

 

$

22,437

 

 

$

134

 

 

$

28

 

Commercial - Refinance

 

 

87,133

 

 

 

82,330

 

 

 

4,803

 

 

 

517

 

Residential 1-4 Unit - Purchase

 

 

27,984

 

 

 

27,516

 

 

 

468

 

 

 

118

 

Residential 1-4 Unit - Refinance

 

 

113,909

 

 

 

111,742

 

 

 

2,167

 

 

 

175

 

Short Term 1-4 Unit - Purchase

 

 

8,140

 

 

 

8,140

 

 

 

 

 

 

 

Short Term 1-4 Unit - Refinance

 

 

35,602

 

 

 

30,612

 

 

 

4,990

 

 

 

258

 

Total

 

$

295,339

 

 

$

282,777

 

 

$

12,562

 

 

$

1,096

 

 

 

 

 

 

 

 

 

 

 

 

 

Troubled debt restructuring included
in nonaccrual loans:

 

$

165

 

 

$

 

 

$

 

 

$

25

 

Schedule Of Accrued Interest Receivable Written Off By Reversing Interest Income Table [Text Block]

The following table presents the amortized cost basis in the loans held for investment as of December 31, 2023 and 2022, and the amount of accrued interest receivable written off by reversing interest income by portfolio segment loans that have been placed on nonaccrual for the years ended December 31, 2023 and 2022 (in thousands):

 

 

December 31,

 

 

 

2023

 

 

2022

 

 

 

Amortized Cost

 

 

Interest Reversal

 

 

Amortized Cost

 

 

Interest Reversal

 

Commercial - Purchase

 

$

631,925

 

 

$

(788

)

 

$

701,408

 

 

$

(640

)

Commercial - Refinance

 

 

799,816

 

 

 

(2,084

)

 

 

907,097

 

 

 

(1,343

)

Residential 1-4 Unit - Purchase

 

 

511,080

 

 

 

(1,239

)

 

 

588,433

 

 

 

(596

)

Residential 1-4 Unit - Refinance

 

 

808,149

 

 

 

(2,918

)

 

 

939,305

 

 

 

(1,602

)

Short Term 1-4 Unit - Purchase

 

 

41,111

 

 

 

(174

)

 

 

69,884

 

 

 

(189

)

Short Term 1-4 Unit - Refinance

 

 

40,811

 

 

 

(459

)

 

 

71,157

 

 

 

(502

)

Total

 

$

2,832,892

 

 

$

(7,662

)

 

$

3,277,284

 

 

$

(4,872

)

Schedule of Activity in Allowance for Loan Losses

The following tables present the activity in the allowance for loan losses for the years ended December 31, 2023 and 2022 (in thousands):

 

 

December 31, 2023

 

 

 

 

 

 

 

 

 

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:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance - January 1, 2023

 

$

639

 

 

$

2,031

 

 

$

542

 

 

$

1,272

 

 

$

21

 

 

$

388

 

 

$

4,893

 

Provision for loan losses

 

 

296

 

 

 

6

 

 

 

180

 

 

 

(5

)

 

 

388

 

 

 

1,050

 

 

 

1,915

 

Charge-offs, net

 

 

 

 

 

(232

)

 

 

(137

)

 

 

(11

)

 

 

(386

)

 

 

(1,273

)

 

 

(2,039

)

Ending balance

 

$

935

 

 

$

1,805

 

 

$

585

 

 

$

1,256

 

 

$

23

 

 

$

165

 

 

$

4,769

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance related to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated

 

$

156

 

 

$

444

 

 

$

 

 

$

245

 

 

$

 

 

$

129

 

 

$

974

 

Loans collectively evaluated

 

$

779

 

 

$

1,361

 

 

$

585

 

 

$

1,011

 

 

$

23

 

 

$

36

 

 

$

3,795

 

Amortized cost related to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated

 

$

28,221

 

 

$

86,890

 

 

$

36,253

 

 

$

137,925

 

 

$

6,402

 

 

$

29,663

 

 

$

325,354

 

Loans collectively evaluated

 

$

603,704

 

 

$

712,926

 

 

$

474,827

 

 

$

670,224

 

 

$

34,709

 

 

$

11,148

 

 

$

2,507,538

 

 

 

 

December 31, 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:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance - January 1, 2022

 

$

385

 

 

$

2,144

 

 

$

400

 

 

$

948

 

 

$

43

 

 

$

342

 

 

$

4,262

 

Provision for loan losses

 

 

401

 

 

 

(88

)

 

 

149

 

 

 

429

 

 

 

(22

)

 

 

283

 

 

 

1,152

 

Charge-offs, net

 

 

(147

)

 

 

(25

)

 

 

(7

)

 

 

(105

)

 

 

 

 

 

(237

)

 

 

(521

)

Ending balance

 

$

639

 

 

$

2,031

 

 

$

542

 

 

$

1,272

 

 

$

21

 

 

$

388

 

 

$

4,893

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance related to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated

 

$

28

 

 

$

517

 

 

$

118

 

 

$

175

 

 

$

 

 

$

258

 

 

$

1,096

 

Loans collectively evaluated

 

$

611

 

 

$

1,514

 

 

$

424

 

 

$

1,097

 

 

$

21

 

 

$

130

 

 

$

3,797

 

Amortized cost related to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated

 

$

22,571

 

 

$

87,133

 

 

$

27,984

 

 

$

113,909

 

 

$

8,140

 

 

$

35,602

 

 

$

295,339

 

Loans collectively evaluated

 

$

678,837

 

 

$

819,964

 

 

$

560,449

 

 

$

825,396

 

 

$

61,744

 

 

$

35,555

 

 

$

2,981,945

 

Schedule of Aging Status of Amortized Cost Basis in Loans Held for Investment Portfolio The following tables present the aging status of the amortized cost basis in the loans held for investment portfolio, which include $176.5 million and $203.3 million loans in the Company’s COVID-19 forbearance program as of December 31, 2023 and 2022, respectively (in thousands):

 

 

30–59 days

 

 

60–89 days

 

 

90+days

 

 

Total

 

 

 

 

 

Total

 

December 31, 2023

 

past due

 

 

past due

 

 

past due(1)

 

 

past due

 

 

Current

 

 

loans

 

Loans individually evaluated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial - Purchase

 

$

2,329

 

 

$

668

 

 

$

25,224

 

 

$

28,221

 

 

$

 

 

$

28,221

 

Commercial - Refinance

 

 

4,716

 

 

 

2,405

 

 

 

79,769

 

 

 

86,890

 

 

 

 

 

 

86,890

 

Residential 1-4 Unit - Purchase

 

 

544

 

 

 

 

 

 

35,709

 

 

 

36,253

 

 

 

 

 

 

36,253

 

Residential 1-4 Unit - Refinance

 

 

2,988

 

 

 

1,923

 

 

 

133,014

 

 

 

137,925

 

 

 

 

 

 

137,925

 

Short Term 1-4 Unit - Purchase

 

 

 

 

 

 

 

 

6,402

 

 

 

6,402

 

 

 

 

 

 

6,402

 

Short Term 1-4 Unit - Refinance

 

 

55

 

 

 

 

 

 

29,608

 

 

 

29,663

 

 

 

 

 

 

29,663

 

Total loans individually evaluated

 

$

10,632

 

 

$

4,996

 

 

$

309,726

 

 

$

325,354

 

 

$

 

 

$

325,354

 

Loans collectively evaluated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial - Purchase

 

$

21,342

 

 

$

8,352

 

 

$

 

 

$

29,694

 

 

$

574,010

 

 

$

603,704

 

Commercial - Refinance

 

 

47,430

 

 

 

14,002

 

 

 

 

 

 

61,432

 

 

 

651,494

 

 

 

712,926

 

Residential 1-4 Unit - Purchase

 

 

29,236

 

 

 

6,850

 

 

 

 

 

 

36,086

 

 

 

438,741

 

 

 

474,827

 

Residential 1-4 Unit - Refinance

 

 

52,510

 

 

 

20,828

 

 

 

 

 

 

73,338

 

 

 

596,886

 

 

 

670,224

 

Short Term 1-4 Unit - Purchase

 

 

1,169

 

 

 

658

 

 

 

 

 

 

1,827

 

 

 

32,882

 

 

 

34,709

 

Short Term 1-4 Unit - Refinance

 

 

2,978

 

 

 

213

 

 

 

 

 

 

3,191

 

 

 

7,957

 

 

 

11,148

 

Total loans collectively evaluated

 

$

154,665

 

 

$

50,903

 

 

$

 

 

$

205,568

 

 

$

2,301,970

 

 

$

2,507,538

 

Ending balance

 

$

165,297

 

 

$

55,899

 

 

$

309,726

 

 

$

530,922

 

 

$

2,301,970

 

 

$

2,832,892

 

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

 

 

30–59 days

 

 

60–89 days

 

 

90+days

 

 

Total

 

 

 

 

 

Total

 

December 31, 2022

 

past due

 

 

past due

 

 

past due(1)

 

 

past due

 

 

Current

 

 

loans

 

Loans individually evaluated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial - Purchase

 

$

865

 

 

$

 

 

$

21,706

 

 

$

22,571

 

 

$

 

 

$

22,571

 

Commercial - Refinance

 

 

4,415

 

 

 

5,943

 

 

 

76,619

 

 

 

86,977

 

 

 

156

 

 

 

87,133

 

Residential 1-4 Unit - Purchase

 

 

590

 

 

 

592

 

 

 

26,802

 

 

 

27,984

 

 

 

 

 

 

27,984

 

Residential 1-4 Unit - Refinance

 

 

1,715

 

 

 

2,728

 

 

 

109,466

 

 

 

113,909

 

 

 

 

 

 

113,909

 

Short Term 1-4 Unit - Purchase

 

 

176

 

 

 

 

 

 

7,964

 

 

 

8,140

 

 

 

 

 

 

8,140

 

Short Term 1-4 Unit - Refinance

 

 

657

 

 

 

 

 

 

34,945

 

 

 

35,602

 

 

 

 

 

 

35,602

 

Total loans individually evaluated

 

$

8,418

 

 

$

9,263

 

 

$

277,502

 

 

$

295,183

 

 

$

156

 

 

$

295,339

 

Loans collectively evaluated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial - Purchase

 

$

24,899

 

 

$

5,096

 

 

$

 

 

$

29,995

 

 

$

648,842

 

 

$

678,837

 

Commercial - Refinance

 

 

41,711

 

 

 

20,561

 

 

 

 

 

 

62,272

 

 

 

757,692

 

 

 

819,964

 

Residential 1-4 Unit - Purchase

 

 

22,840

 

 

 

13,948

 

 

 

 

 

 

36,788

 

 

 

523,661

 

 

 

560,449

 

Residential 1-4 Unit - Refinance

 

 

64,925

 

 

 

23,224

 

 

 

 

 

 

88,149

 

 

 

737,247

 

 

 

825,396

 

Short Term 1-4 Unit - Purchase

 

 

21,273

 

 

 

294

 

 

 

 

 

 

21,567

 

 

 

40,177

 

 

 

61,744

 

Short Term 1-4 Unit - Refinance

 

 

5,550

 

 

 

1,191

 

 

 

 

 

 

6,741

 

 

 

28,814

 

 

 

35,555

 

Total loans collectively evaluated

 

$

181,198

 

 

$

64,314

 

 

$

 

 

$

245,512

 

 

$

2,736,433

 

 

$

2,981,945

 

Ending balance

 

$

189,616

 

 

$

73,577

 

 

$

277,502

 

 

$

540,695

 

 

$

2,736,589

 

 

$

3,277,284

 

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

The following table presents the aging of the amortized cost basis of loans held for investment in the Company's COVID-19 forbearance program as of December 31, 2023 and 2022 (in thousands):

 

 

30–59 days

 

 

60–89 days

 

 

90+days

 

 

Total

 

 

 

 

 

Total

 

December 31, 2023

 

past due

 

 

past due

 

 

past due(1)

 

 

past due

 

 

Current

 

 

loans

 

Loans individually evaluated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial - Purchase

 

$

 

 

$

 

 

$

2,803

 

 

$

2,803

 

 

$

 

 

$

2,803

 

Commercial - Refinance

 

 

349

 

 

 

 

 

 

17,054

 

 

 

17,403

 

 

 

 

 

 

17,403

 

Residential 1-4 Unit - Purchase

 

 

 

 

 

 

 

 

523

 

 

 

523

 

 

 

 

 

 

523

 

Residential 1-4 Unit - Refinance

 

 

467

 

 

 

779

 

 

 

12,910

 

 

 

14,156

 

 

 

 

 

 

14,156

 

Short Term 1-4 Unit - Purchase

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short Term 1-4 Unit - Refinance

 

 

 

 

 

 

 

 

7,860

 

 

 

7,860

 

 

 

 

 

 

7,860

 

Total loans individually evaluated

 

$

816

 

 

$

779

 

 

$

41,150

 

 

$

42,745

 

 

$

 

 

$

42,745

 

Loans collectively evaluated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial - Purchase

 

$

1,016

 

 

$

1,959

 

 

$

 

 

$

2,975

 

 

$

16,608

 

 

$

19,583

 

Commercial - Refinance

 

 

8,102

 

 

 

1,433

 

 

 

 

 

 

9,535

 

 

 

47,257

 

 

 

56,792

 

Residential 1-4 Unit - Purchase

 

 

1,615

 

 

 

227

 

 

 

 

 

 

1,842

 

 

 

8,808

 

 

 

10,650

 

Residential 1-4 Unit - Refinance

 

 

1,423

 

 

 

789

 

 

 

 

 

 

2,212

 

 

 

21,462

 

 

 

23,674

 

Short Term 1-4 Unit - Purchase

 

 

 

 

 

 

 

 

 

 

 

 

 

 

23,071

 

 

 

23,071

 

Short Term 1-4 Unit - Refinance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans collectively evaluated

 

$

12,156

 

 

$

4,408

 

 

$

 

 

$

16,564

 

 

$

117,206

 

 

$

133,770

 

Ending balance

 

$

12,972

 

 

$

5,187

 

 

$

41,150

 

 

$

59,309

 

 

$

117,206

 

 

$

176,515

 

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

 

 

30–59 days

 

 

60–89 days

 

 

90+days

 

 

Total

 

 

 

 

 

Total

 

December 31, 2022

 

past due

 

 

past due

 

 

past due(1)

 

 

past due

 

 

Current

 

 

loans

 

Loans individually evaluated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial - Purchase

 

$

 

 

$

 

 

$

2,880

 

 

$

2,880

 

 

$

 

 

$

2,880

 

Commercial - Refinance

 

 

767

 

 

 

186

 

 

 

16,194

 

 

 

17,147

 

 

 

 

 

 

17,147

 

Residential 1-4 Unit - Purchase

 

 

 

 

 

 

 

 

1,116

 

 

 

1,116

 

 

 

 

 

 

1,116

 

Residential 1-4 Unit - Refinance

 

 

 

 

 

 

 

 

10,039

 

 

 

10,039

 

 

 

 

 

 

10,039

 

Short Term 1-4 Unit - Purchase

 

 

 

 

 

 

 

 

279

 

 

 

279

 

 

 

 

 

 

279

 

Short Term 1-4 Unit - Refinance

 

 

180

 

 

 

 

 

 

8,359

 

 

 

8,539

 

 

 

 

 

 

8,539

 

Total loans individually evaluated

 

$

947

 

 

$

186

 

 

$

38,867

 

 

$

40,000

 

 

$

 

 

$

40,000

 

Loans collectively evaluated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial - Purchase

 

$

1,682

 

 

$

656

 

 

$

 

 

$

2,338

 

 

$

22,323

 

 

$

24,661

 

Commercial - Refinance

 

 

5,874

 

 

 

3,786

 

 

 

 

 

 

9,660

 

 

 

62,699

 

 

 

72,359

 

Residential 1-4 Unit - Purchase

 

 

2,346

 

 

 

1,036

 

 

 

 

 

 

3,382

 

 

 

7,277

 

 

 

10,659

 

Residential 1-4 Unit - Refinance

 

 

4,118

 

 

 

1,539

 

 

 

 

 

 

5,657

 

 

 

30,178

 

 

 

35,835

 

Short Term 1-4 Unit - Purchase

 

 

19,832

 

 

 

 

 

 

 

 

 

19,832

 

 

 

 

 

 

19,832

 

Short Term 1-4 Unit - Refinance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans collectively evaluated

 

$

33,852

 

 

$

7,017

 

 

$

 

 

$

40,869

 

 

$

122,477

 

 

$

163,346

 

Ending balance

 

$

34,799

 

 

$

7,203

 

 

$

38,867

 

 

$

80,869

 

 

$

122,477

 

 

$

203,346

 

(1)
Includes loans in bankruptcy and foreclosure less than 90 days past due.
Schedule of Amortized Cost in Loans Held for Investment based on Accrual Status and by Loan Origination Year 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 December 31, 2023 and 2022 (in thousands).

 

 

Term Loans Amortized Cost Basis by Origination Year

 

December 31, 2023:

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Pre-2019

 

 

Total

 

Commercial - Purchase

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

248,153

 

 

$

226,467

 

 

$

31,692

 

 

$

43,829

 

 

$

53,563

 

 

$

603,704

 

Nonperforming

 

 

9,600

 

 

 

6,104

 

 

 

567

 

 

 

4,773

 

 

 

7,177

 

 

 

28,221

 

Total Commercial - Purchase

 

$

257,753

 

 

$

232,571

 

 

$

32,259

 

 

$

48,602

 

 

$

60,740

 

 

$

631,925

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial - Refinance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

233,052

 

 

$

188,723

 

 

$

47,883

 

 

$

92,819

 

 

$

150,449

 

 

$

712,926

 

Nonperforming

 

 

20,462

 

 

 

14,168

 

 

 

4,207

 

 

 

14,167

 

 

 

33,886

 

 

 

86,890

 

Total Commercial - Refinance

 

$

253,514

 

 

$

202,891

 

 

$

52,090

 

 

$

106,986

 

 

$

184,335

 

 

$

799,816

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 Unit - Purchase

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

208,456

 

 

$

198,110

 

 

$

9,581

 

 

$

24,429

 

 

$

34,251

 

 

$

474,827

 

Nonperforming

 

 

17,287

 

 

 

10,740

 

 

 

701

 

 

 

1,421

 

 

 

6,104

 

 

 

36,253

 

Total Residential 1-4
   Unit - Purchase

 

$

225,743

 

 

$

208,850

 

 

$

10,282

 

 

$

25,850

 

 

$

40,355

 

 

$

511,080

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 Unit - Refinance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

277,980

 

 

$

237,159

 

 

$

19,752

 

 

$

61,136

 

 

$

74,197

 

 

$

670,224

 

Nonperforming

 

 

43,272

 

 

 

36,344

 

 

 

7,835

 

 

 

28,252

 

 

 

22,222

 

 

 

137,925

 

Total Residential 1-4
   Unit - Refinance

 

$

321,252

 

 

$

273,503

 

 

$

27,587

 

 

$

89,388

 

 

$

96,419

 

 

$

808,149

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short Term 1-4 Unit - Purchase

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

11,458

 

 

$

180

 

 

$

18,510

 

 

$

4,561

 

 

$

 

 

$

34,709

 

Nonperforming

 

 

5,533

 

 

 

165

 

 

 

704

 

 

 

 

 

 

 

 

 

6,402

 

Total Short Term 1-4
   Unit - Purchase

 

$

16,991

 

 

$

345

 

 

$

19,214

 

 

$

4,561

 

 

$

 

 

$

41,111

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short Term 1-4 Unit - Refinance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

11,148

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

11,148

 

Nonperforming

 

 

4,313

 

 

 

153

 

 

 

7,435

 

 

 

13,612

 

 

 

4,150

 

 

 

29,663

 

Total Short Term 1-4
   Unit - Refinance

 

$

15,461

 

 

$

153

 

 

$

7,435

 

 

$

13,612

 

 

$

4,150

 

 

$

40,811

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Portfolio

 

$

1,090,714

 

 

$

918,313

 

 

$

148,867

 

 

$

288,999

 

 

$

385,999

 

 

$

2,832,892

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs - quarter-ended December 31, 2023

 

$

744

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

744

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs - year-ended December 31, 2023

 

$

1,120

 

 

$

473

 

 

$

 

 

$

446

 

 

$

 

 

$

2,039

 

 

 

 

Term Loans Amortized Cost Basis by Origination Year

 

December 31, 2022:

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

Pre-2018

 

 

Total

 

Commercial - Purchase

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

273,950

 

 

$

249,100

 

 

$

36,064

 

 

$

56,322

 

 

$

33,193

 

 

$

30,208

 

 

$

678,837

 

Nonperforming

 

 

1,274

 

 

 

6,959

 

 

 

1,579

 

 

 

5,809

 

 

 

3,205

 

 

 

3,745

 

 

 

22,571

 

Total Commercial - Purchase

 

$

275,224

 

 

$

256,059

 

 

$

37,643

 

 

$

62,131

 

 

$

36,398

 

 

$

33,953

 

 

$

701,408

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial - Refinance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

263,754

 

 

$

210,898

 

 

$

55,795

 

 

$

103,633

 

 

$

93,161

 

 

$

92,723

 

 

$

819,964

 

Nonperforming

 

 

9,012

 

 

 

11,801

 

 

 

3,855

 

 

 

23,423

 

 

 

20,408

 

 

 

18,634

 

 

 

87,133

 

Total Commercial - Refinance

 

$

272,766

 

 

$

222,699

 

 

$

59,650

 

 

$

127,056

 

 

$

113,569

 

 

$

111,357

 

 

$

907,097

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 Unit - Purchase

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

249,625

 

 

$

227,235

 

 

$

10,710

 

 

$

31,685

 

 

$

18,891

 

 

$

22,303

 

 

$

560,449

 

Nonperforming

 

 

7,281

 

 

 

10,107

 

 

 

2,165

 

 

 

2,313

 

 

 

1,553

 

 

 

4,565

 

 

 

27,984

 

Total Residential 1-4
   Unit - Purchase

 

$

256,906

 

 

$

237,342

 

 

$

12,875

 

 

$

33,998

 

 

$

20,444

 

 

$

26,868

 

 

$

588,433

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 Unit - Refinance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

338,959

 

 

$

285,195

 

 

$

24,703

 

 

$

84,208

 

 

$

39,870

 

 

$

52,461

 

 

$

825,396

 

Nonperforming

 

 

21,391

 

 

 

25,023

 

 

 

6,907

 

 

 

27,746

 

 

 

15,834

 

 

 

17,008

 

 

 

113,909

 

Total Residential 1-4
   Unit - Refinance

 

$

360,350

 

 

$

310,218

 

 

$

31,610

 

 

$

111,954

 

 

$

55,704

 

 

$

69,469

 

 

$

939,305

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short Term 1-4 Unit - Purchase

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

40,967

 

 

$

944

 

 

$

15,659

 

 

$

4,174

 

 

$

 

 

$

 

 

$

61,744

 

Nonperforming

 

 

1,287

 

 

 

5,212

 

 

 

995

 

 

 

542

 

 

 

104

 

 

 

 

 

 

8,140

 

Total Short Term 1-4
   Unit - Purchase

 

$

42,254

 

 

$

6,156

 

 

$

16,654

 

 

$

4,716

 

 

$

104

 

 

$

 

 

$

69,884

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short Term 1-4 Unit - Refinance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

35,555

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

35,555

 

Nonperforming

 

 

786

 

 

 

1,221

 

 

 

10,545

 

 

 

18,245

 

 

 

4,805

 

 

 

 

 

 

35,602

 

Total Short Term 1-4
   Unit - Refinance

 

$

36,341

 

 

$

1,221

 

 

$

10,545

 

 

$

18,245

 

 

$

4,805

 

 

$

 

 

$

71,157

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Portfolio

 

$

1,243,841

 

 

$

1,033,695

 

 

$

168,977

 

 

$

358,100

 

 

$

231,024

 

 

$

241,647

 

 

$

3,277,284

 

Summary of Difference Between Aggregate Fair Value and Aggregate Unpaid Principal Balance by Loan Segments

The following table presents the aggregate fair value of loans held for investment at fair value that are 90 days or more past due and/or in nonaccrual status, and the difference between the aggregate fair value and the aggregate unpaid principal balance as of December 31, 2023, by loan segments (in thousands):

 

 

Fair Value

 

 

Unpaid Principal Balance

 

 

Difference

 

 

 

Current–89 days

 

 

90+days past due

 

 

 

 

 

Current–89 days

 

 

90+days past due

 

 

 

 

 

90+days past due

 

December 31, 2023

 

past due

 

 

or nonaccrual

 

 

Total

 

 

past due

 

 

or nonaccrual

 

 

Total

 

 

or nonaccrual

 

Commercial - Purchase

 

$

204,282

 

 

$

4,651

 

 

$

208,933

 

 

$

188,924

 

 

$

5,635

 

 

$

194,559

 

 

$

(984

)

Commercial - Refinance

 

 

230,034

 

 

 

7,399

 

 

 

237,433

 

 

 

210,716

 

 

 

8,962

 

 

 

219,678

 

 

 

(1,563

)

Residential 1-4 Unit - Purchase

 

 

238,215

 

 

 

12,886

 

 

 

251,101

 

 

 

231,494

 

 

 

15,428

 

 

 

246,922

 

 

 

(2,542

)

Residential 1-4 Unit - Refinance

 

 

472,615

 

 

 

29,335

 

 

 

501,950

 

 

 

448,780

 

 

 

35,119

 

 

 

483,899

 

 

 

(5,784

)

Short Term 1-4 Unit - Purchase

 

 

46,312

 

 

 

1,769

 

 

 

48,081

 

 

 

45,695

 

 

 

2,143

 

 

 

47,838

 

 

 

(374

)

Short Term 1-4 Unit - Refinance

 

 

54,041

 

 

 

4,533

 

 

 

58,574

 

 

 

53,008

 

 

 

5,491

 

 

 

58,499

 

 

 

(958

)

Ending balance

 

$

1,245,499

 

 

$

60,573

 

 

$

1,306,072

 

 

$

1,178,617

 

 

$

72,778

 

 

$

1,251,395

 

 

$

(12,205

)