XML 72 R59.htm IDEA: XBRL DOCUMENT v3.24.0.1
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2023
Fair Value Disclosures [Abstract]  
Schedule of Information on Assets and Liabilities Measured and Recorded at Fair Value

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

 

 

Fair value measurements using

 

 

Total at

 

December 31, 2023

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

fair value

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Nonrecurring fair value measurements:

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated loans requiring specific allowance, net

 

$

 

 

$

 

 

$

8,475

 

 

$

8,475

 

Real estate owned, net

 

 

 

 

 

 

 

 

44,268

 

 

 

44,268

 

Total nonrecurring fair value measurements

 

 

 

 

 

 

 

 

52,743

 

 

 

44,268

 

Recurring fair value measurements:

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale, at fair value

 

 

 

 

 

17,590

 

 

 

 

 

 

17,590

 

Loans held for investment, at fair value

 

 

 

 

 

 

 

 

1,306,072

 

 

 

1,306,072

 

Mortgage servicing rights

 

 

 

 

 

 

 

 

8,578

 

 

 

8,578

 

Total recurring fair value measurements

 

 

 

 

 

17,590

 

 

 

1,314,650

 

 

 

1,332,240

 

Total assets

 

$

 

 

$

17,590

 

 

$

1,367,393

 

 

$

1,376,508

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Recurring fair value measurements:

 

 

 

 

 

 

 

 

 

 

 

 

Securitized debt, at fair value

 

$

 

 

$

877,417

 

 

$

 

 

$

877,417

 

Derivative liabilities

 

 

 

 

 

3,665

 

 

 

 

 

 

3,665

 

Total recurring fair value measurements

 

 

 

 

 

881,082

 

 

 

 

 

 

881,082

 

Total liabilities

 

$

 

 

$

881,082

 

 

$

 

 

$

881,082

 

 

 

 

Fair value measurements using

 

 

Total at

 

December 31, 2022

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

fair value

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Nonrecurring fair value measurements:

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated loans requiring specific allowance, net

 

$

 

 

$

 

 

$

11,466

 

 

$

11,466

 

Real estate owned, net

 

 

 

 

 

 

 

 

13,325

 

 

 

13,325

 

Total nonrecurring fair value measurements

 

 

 

 

 

 

 

 

24,791

 

 

 

24,791

 

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

 

Total assets

 

$

 

 

$

 

 

$

310,124

 

 

$

310,124

 

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

The following table presents gain (losses) recognized on assets measured on a nonrecurring basis for the years indicated (in thousands):

 

 

December 31,

 

Gain (loss) on assets measured on a nonrecurring basis

 

2023

 

 

2022

 

 

2021

 

Loans held for sale, net

 

$

 

 

$

 

 

$

17

 

Real estate held for sale, net

 

 

(3,903

)

 

 

(363

)

 

 

(1,759

)

Individually evaluated loans requiring specific allowance, net

 

 

122

 

 

 

310

 

 

 

1,262

 

Total net loss

 

$

(3,781

)

 

$

(53

)

 

$

(480

)

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 December 31, 2023 and 2022 ($ in thousands):

 

 

December 31, 2023

Asset category

 

Fair value

 

 

Primary
valuation
technique

 

Unobservable
input

 

Range

 

Weighted
average

Nonrecurring:

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated loans
   requiring allowance, net

 

$

8,475

 

 

Market comparables

 

Selling costs

 

8.0%

 

8.0%

Real estate owned, net

 

 

44,268

 

 

Market comparables

 

Selling costs

 

8.0%

 

8.0%

 

 

 

 

 

 

 

 

 

 

 

 

Recurring:

 

 

 

 

 

 

 

 

 

 

 

Loans held for investment, at fair value

 

$

1,306,072

 

 

Discounted cash flow

 

Discount rate

 

9.3%

 

9.3%

 

 

 

 

 

 

Prepayment rate

 

0.7% to 50.0%

 

5.8%

 

 

 

 

 

 

Default rate

 

0.0% to 1.7%

 

0.7%

 

 

 

 

 

 

Loss severity rate

 

0.0% to 14.8%

 

2.1%

Mortgage servicing rights

 

 

8,578

 

 

Discounted cash flow

 

Discount rate

 

8.0%

 

8.0%

 

 

 

 

 

 

 

Prepayment rate

 

5.3% to 16.0%

 

6.5%

 

 

 

 

December 31, 2022

Asset category

 

Fair value

 

 

Primary
valuation
technique

 

Unobservable
input

 

Range

 

Weighted
average

Nonrecurring:

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated loans
   requiring 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%

 

 

 

 

 

 

 

 

 

 

 

 

Recurring:

 

 

 

 

 

 

 

 

 

 

 

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

 

0.0% 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%

Roll-forward of Loans held for investment and held for sale and Securitized Debt Measured at Estimated Fair Value on Recurring Basis

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

 

 

December 31,

 

 

 

2023

 

 

2022

 

 

2021

 

Beginning balance

 

$

276,095

 

 

$

1,359

 

 

$

1,539

 

Originations

 

 

1,079,811

 

 

 

267,278

 

 

 

 

Loans liquidated

 

 

(73,623

)

 

 

(765

)

 

 

(163

)

Principal paydowns

 

 

(9,940

)

 

 

(261

)

 

 

(46

)

Total unrealized gain included in net income

 

 

47,214

 

 

 

7,436

 

 

 

29

 

Loans transferred to held for sale

 

 

(25,783

)

 

 

 

 

 

 

REO transfer

 

 

(777

)

 

 

 

 

 

 

Loans repurchased

 

 

13,075

 

 

 

1,048

 

 

 

 

Ending balance

 

$

1,306,072

 

 

$

276,095

 

 

$

1,359

 

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

 

 

December 31,

 

 

 

2023

 

 

2022

 

 

2021

 

Beginning balance

 

$

 

 

$

 

 

$

 

Originations

 

 

38,036

 

 

 

31,328

 

 

 

 

Loans liquidated

 

 

(46,843

)

 

 

(31,328

)

 

 

 

Principal paydowns

 

 

(22

)

 

 

 

 

 

 

Total unrealized gain included in net income

 

 

636

 

 

 

 

 

 

 

Loans transferred from held for investment

 

 

25,783

 

 

 

 

 

 

 

Ending balance

 

$

17,590

 

 

$

 

 

$

 

The following is a roll-forward of mortgage servicing rights that are measured at estimated fair value on a recurring basis for the years indicated (in thousands):

 

 

December 31,

 

 

 

2023

 

 

2022

 

 

2021

 

Beginning balance

 

$

9,238

 

 

$

7,152

 

 

$

 

Additions

 

 

 

 

 

 

 

 

7,152

 

Total unrealized (loss) gain included in net income

 

 

(660

)

 

 

2,086

 

 

 

 

Ending balance

 

$

8,578

 

 

$

9,238

 

 

$

7,152

 

 

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. The estimated fair value of loans held for sale, at fair value; loans held for investment, at fair value; mortgage servicing rights; securitized debt, at fair value; are also presented in Notes 5, 6, 11, and 17, respectively.

 

 

December 31, 2023

 

(in thousands)

 

Carrying

 

 

 

 

 

 

 

 

 

 

 

Estimated

 

Asset category

 

Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Fair Value

 

Assets:

 

 

 

Cash

 

$

40,566

 

 

$

40,566

 

 

$

 

 

$

 

 

$

40,566

 

Restricted cash

 

 

21,361

 

 

 

21,361

 

 

 

 

 

 

 

 

 

21,361

 

Loans held for sale, at fair value

 

 

17,590

 

 

 

 

 

 

17,590

 

 

 

 

 

 

17,590

 

Loans held for investment, net

 

 

2,828,123

 

 

 

 

 

 

 

 

 

2,672,705

 

 

 

2,672,705

 

Loans held for investment, at fair value

 

 

1,306,072

 

 

 

 

 

 

 

 

 

1,306,072

 

 

 

1,306,072

 

Accrued interest receivables

 

 

27,028

 

 

 

27,028

 

 

 

 

 

 

 

 

 

27,028

 

Mortgage servicing rights

 

 

8,578

 

 

 

 

 

 

 

 

 

8,578

 

 

 

8,578

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured financing, net

 

$

211,083

 

 

$

 

 

$

 

 

$

212,625

 

 

$

212,625

 

Warehouse and repurchase facilities, net

 

 

334,755

 

 

 

 

 

 

334,755

 

 

 

 

 

 

334,755

 

Securitized debt, net

 

 

2,418,811

 

 

 

 

 

 

2,155,718

 

 

 

 

 

 

2,155,718

 

Securitized debt, at fair value

 

 

877,417

 

 

 

 

 

 

877,417

 

 

 

 

 

 

877,417

 

Accrued interest payable

 

 

20,473

 

 

 

20,473

 

 

 

 

 

 

 

 

 

20,473

 

Derivative liability

 

 

3,665

 

 

 

3,665

 

 

 

 

 

 

 

 

 

3,665

 

 

 

 

 

December 31, 2022

 

(in thousands)

 

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