XML 43 R32.htm IDEA: XBRL DOCUMENT v3.22.2
Mortgage Notes Receivable - Composition of loan portfolio (Details) - USD ($)
$ in Thousands
Jun. 30, 2022
Mar. 31, 2022
Dec. 31, 2021
Jun. 30, 2021
Mar. 31, 2021
Dec. 31, 2020
Loans and Leases Receivable Disclosure [Line Items]            
Carrying Value $ 966,752   $ 911,744      
CECL Allowance (9,526) [1] $ (8,647) (10,394) [2] $ (10,943) $ (10,663) $ (10,590)
Carrying value, net $ 957,226   $ 901,350      
Percentage of portfolio 100.00%   100.00%      
2022 $ 345,615 [3]   $ 597,269 [4]      
2021 475,017 [3]   239,739 [4]      
2020 104,848 [3]   3,102 [4]      
2019 3,522 [3]   6,099 [4]      
2018 1,296 [3]   65,274 [4]      
Prior $ 36,454 [3]   $ 261 [4]      
LTV general percent indicating default status 65   65      
Allowances on excess amortized cost over fair value     $ 700      
0 - 40%            
Loans and Leases Receivable Disclosure [Line Items]            
Carrying Value $ 34,963 [5]   $ 53,907      
Percentage of portfolio 3.60% [5]   5.90%      
2022 $ 5,077 [5],[6]   $ 32,634 [7]      
2021 [5],[6] 29,886          
2019 [7]     3,608      
2018 0 [5],[6]   17,665 [7]      
Prior 0 [5],[6]   0 [7]      
41 - 45%            
Loans and Leases Receivable Disclosure [Line Items]            
Carrying Value $ 45,971 [5]   $ 48,431 [8]      
Percentage of portfolio 4.80% [5]   5.30% [8]      
2022 $ 14,769 [5],[6]   $ 44,380 [7],[8]      
2021 29,329 [5],[6]   4,051 [7],[8]      
2020 [5],[6] 1,873          
46 - 50%            
Loans and Leases Receivable Disclosure [Line Items]            
Carrying Value $ 47,033 [5]   $ 63,690 [8]      
Percentage of portfolio 4.90% [5]   7.00% [8]      
2022 $ 17,475 [5],[6]   $ 41,356 [7],[8]      
2021 13,424 [5],[6]   21,317 [7],[8]      
2020 [5],[6] 16,134          
2019 [7],[8]     1,017      
Prior [7],[8]     0      
51 - 55%            
Loans and Leases Receivable Disclosure [Line Items]            
Carrying Value $ 130,342 [5]   $ 92,238 [8]      
Percentage of portfolio 13.50% [5]   10.10% [8]      
2022 $ 54,426 [5],[6]   $ 74,978 [7],[8]      
2021 66,778 [5],[6]   17,260 [7],[8]      
2020 [5],[6] 8,776          
Prior [5],[6] 362          
56 - 60%            
Loans and Leases Receivable Disclosure [Line Items]            
Carrying Value $ 99,739 [5]   $ 79,039 [8]      
Percentage of portfolio 10.30% [5]   8.70% [8]      
2022 $ 67,971 [5],[6]   $ 27,115 [7],[8]      
2021 31,319 [5],[6]   40,190 [7],[8]      
2020 [5],[6] 449          
2018 [7],[8]     11,473      
Prior [7],[8]     261      
61 - 65%            
Loans and Leases Receivable Disclosure [Line Items]            
Carrying Value $ 543,820 [5]   $ 559,997 [8]      
Percentage of portfolio 56.30% [5]   61.40% [8]      
2022 $ 142,917 [5],[6]   $ 372,645 [7],[8]      
2021 302,052 [5],[6]   146,640 [7],[8]      
2020 57,941 [5],[6]   3,102 [7],[8]      
2019 3,522 [5],[6]   1,474 [7],[8]      
2018 1,296 [5],[6]   36,136 [7],[8]      
Prior [5],[6] 36,092          
66 - 70%            
Loans and Leases Receivable Disclosure [Line Items]            
Carrying Value $ 41,067 [5]   $ 645 [8]      
Percentage of portfolio 4.20% [5]   0.10% [8]      
2022 $ 39,736 [5],[6]   $ 645 [7],[8]      
2021 [5],[6] $ 1,331          
71-80%            
Loans and Leases Receivable Disclosure [Line Items]            
Percentage of portfolio 0.20%   0.00% [8]      
71 - 75%            
Loans and Leases Receivable Disclosure [Line Items]            
Carrying Value $ 1,092          
Percentage of portfolio 0.10%          
2022 $ 1,092          
76 - 80%            
Loans and Leases Receivable Disclosure [Line Items]            
Carrying Value 2,152          
2022 2,152          
Above 80%            
Loans and Leases Receivable Disclosure [Line Items]            
Carrying Value 20,573 [5]   $ 13,797 [8]      
CECL Allowance $ (9,526) [9]   $ (10,394) [10]      
Percentage of portfolio 2.10% [5]   1.50% [8]      
2022 [7],[8]     $ 3,516      
2021 $ 898 [5],[6]   10,281 [7],[8]      
2020 [5],[6] 19,675          
Apartments            
Loans and Leases Receivable Disclosure [Line Items]            
Carrying Value $ 140,899   $ 107,765      
Percentage of portfolio 14.60%   11.80%      
2022 $ 76,665 [11]   $ 38,232      
2021 37,709 [11]   68,356 [12]      
2020 [11] 24,943          
2019 1,582 [11]   1,177 [12]      
2018 [11] 0          
Prior [3] 0          
Residential Lots            
Loans and Leases Receivable Disclosure [Line Items]            
Carrying Value $ 134,405   $ 111,644      
Percentage of portfolio 13.90%   12.20%      
2022 $ 40,296 [11]   $ 85,219      
2021 75,947 [11]   26,425 [12]      
2020 [11] 18,162          
2019 [11] 0          
2018 [11] 0          
Prior [3] 0          
Single family housing            
Loans and Leases Receivable Disclosure [Line Items]            
Carrying Value $ 116,164   $ 87,902      
Percentage of portfolio 12.10%   9.60%      
2022 $ 72,439 [11]   $ 84,703      
2021 41,382 [11]   3,049 [12]      
2020 [11] 2,343          
2019 [11] 0          
2018 0 [11]   150 [12]      
Prior [3] 0          
Townhomes            
Loans and Leases Receivable Disclosure [Line Items]            
Carrying Value $ 99,851   $ 93,300      
Percentage of portfolio 10.30%   10.20%      
2022 $ 52,180 [11]   $ 51,240      
2021 46,067 [11]   28,979 [12]      
2020 [11] 1,242          
2019 0 [11]   1,017 [12]      
2018 0 [11]   11,803 [12]      
Prior 362 [3]   261 [12]      
Commercial            
Loans and Leases Receivable Disclosure [Line Items]            
Carrying Value $ 71,457   $ 61,592      
Percentage of portfolio 7.40%   6.80%      
2022 $ 7,489 [11]   $ 61,592      
2021 [11] 63,968          
2020 [11] 0          
2019 [11] 0          
2018 [11] 0          
Prior [3] 0          
Mixed Use            
Loans and Leases Receivable Disclosure [Line Items]            
Carrying Value $ 73,109   $ 85,929      
Percentage of portfolio 7.60%   9.50%      
2022 $ 4,434 [11]   $ 53,530      
2021 57,025 [11]   30,474 [12]      
2020 9,710 [11]   1,925 [12]      
2019 [11] 1,940          
2018 [11] 0          
Prior 0 [3]   0 [12]      
Condos            
Loans and Leases Receivable Disclosure [Line Items]            
Carrying Value $ 70,526   $ 64,492      
Percentage of portfolio 7.30%   7.10%      
2022 $ 2,759 [11]   $ 8,805      
2021 7,130 [11]   18,227 [12]      
2020 [11] 23,249          
2019 0 [11]   1,474 [12]      
2018 1,296 [11]   35,986 [12]      
Prior 36,092 [3]   0 [12]      
Senior Housing            
Loans and Leases Receivable Disclosure [Line Items]            
Carrying Value $ 14,306   $ 61,236      
Percentage of portfolio 1.50%   6.70%      
2022 $ 0 [11]   $ 35,899      
2021 14,306 [11]   25,337 [12]      
2020 [11] 0          
2019 [11] 0          
2018 [11] 0          
Prior [3] 0          
Storage            
Loans and Leases Receivable Disclosure [Line Items]            
Carrying Value $ 56,730   $ 56,481      
Percentage of portfolio 5.90%   6.20%      
2022     $ 56,481      
2021 $ 56,730          
2019 [11] 0          
2018 [11] 0          
Prior [3] 0          
Unentitled Land            
Loans and Leases Receivable Disclosure [Line Items]            
Carrying Value $ 43,329   $ 46,019      
Percentage of portfolio 4.50%   5.00%      
2022 $ 32,912 [11]   $ 42,411      
2021 [11] 10,417          
2020 [11] 0          
2019 [11] 0          
2018 0 [11]   3,608 [12]      
Prior [3] 0          
Entitled Land            
Loans and Leases Receivable Disclosure [Line Items]            
Carrying Value $ 46,070   $ 45,098      
Percentage of portfolio 4.80%   4.90%      
2022 $ 18,765 [11]   $ 27,763      
2021 [11] 27,305          
2020 [11] 0          
2019 [11] 0          
2018 0 [11]   17,335 [12]      
Prior [3] 0          
Hotel            
Loans and Leases Receivable Disclosure [Line Items]            
Carrying Value $ 29,839   $ 31,665      
Percentage of portfolio 3.10%   3.50%      
2022 $ 13,926 [11]   $ 4,886      
2021 0 [11]   26,779 [12]      
2020 [11] 15,913          
2019 [11] 0          
2018 [11] 0          
Prior [3] 0          
Offices            
Loans and Leases Receivable Disclosure [Line Items]            
Carrying Value $ 18,581   $ 15,348      
Percentage of portfolio 1.90%   1.70%      
2022 $ 0 [11]   $ 8,280      
2021 10,783 [11]   7,068 [12]      
2020 [11] 7,798          
2019 [11] 0          
2018 [11] 0          
Prior [3] 0          
Quadplex            
Loans and Leases Receivable Disclosure [Line Items]            
Carrying Value $ 12,680   $ 9,769      
Percentage of portfolio 1.30%   1.10%      
2022 $ 6,211 [11]   $ 9,769      
2021 [11] 6,469          
2020 [11] 0          
2019 [11] 0          
2018 [11] 0          
Prior [3] 0          
Commercial Lots            
Loans and Leases Receivable Disclosure [Line Items]            
Carrying Value $ 9,340   $ 10,227      
Percentage of portfolio 1.00%   1.10%      
2022 $ 2,376 [11]   $ 6,670      
2021 [11] 6,964          
2020 0 [11]   3,557 [12]      
2019 [11] 0          
2018 [11] 0          
Prior [3] 0          
Commercial other            
Loans and Leases Receivable Disclosure [Line Items]            
Carrying Value $ 11,092   $ 9,080      
Percentage of portfolio 1.10%   1.00%      
2022 $ 0 [11]   $ 9,080      
2021 11,092 [11]   0 [12]      
2020 [11] 0          
2019 [11] 0          
2018 [11] 0          
Prior [3] 0          
Retail            
Loans and Leases Receivable Disclosure [Line Items]            
Carrying Value $ 8,422   $ 7,873      
Percentage of portfolio 0.90%   0.90%      
2022 $ 5,211   $ 6,385      
2021 [11] 1,723          
2020 1,488 [11]   1,488 [12]      
2019 0 [11]   0 [12]      
2018 [11] 0          
Prior [3] 0          
Duplex            
Loans and Leases Receivable Disclosure [Line Items]            
Carrying Value $ 8,894   $ 6,324      
Percentage of portfolio 0.90%   0.70%      
2022 $ 8,894 [11]   $ 6,324      
2021 [11] 0          
2019 [11] 0          
2018 [11] 0          
Prior [3] 0          
Triplex            
Loans and Leases Receivable Disclosure [Line Items]            
Carrying Value $ 1,058          
Percentage of portfolio 0.10%          
2022 [11] $ 1,058          
2021 [11] 0          
2020 [11] 0          
2019 [11] 0          
2018 [11] 0          
Prior [3] 0          
Vertical Construction            
Loans and Leases Receivable Disclosure [Line Items]            
Carrying Value $ 490,054   $ 478,475      
Percentage of portfolio 50.70%   52.50%      
2022 $ 189,305 [3]   $ 234,861 [4]      
2021 184,441 [3]   191,896 [4]      
2020 76,976 [3]   1,177 [4]      
2019 1,582 [3]   2,491 [4]      
2018 1,296 [3]   47,789 [4]      
Prior 36,454 [3]   261 [4]      
Horizontal Development            
Loans and Leases Receivable Disclosure [Line Items]            
Carrying Value $ 242,332   $ 196,543      
Percentage of portfolio 25.20%   21.50%      
2022 $ 92,490 [3]   $ 169,041 [4]      
2021 131,680 [3]   27,502 [4]      
2020 18,162 [3]   0 [4]      
2019 0 [3]   0 [4]      
2018 0 [3]   0 [4]      
Prior [4]     0      
Acquisition            
Loans and Leases Receivable Disclosure [Line Items]            
Carrying Value $ 108,277   $ 96,937      
Percentage of portfolio 11.20%   10.60%      
2022 $ 12,247 [3]   $ 96,937 [4]      
2021 96,030 [3]   0 [4]      
2020 0 [3]   0 [4]      
2019 0 [3]   0 [4]      
2018 0 [3]   0 [4]      
Prior 0 [3]   0 [4]      
Investment            
Loans and Leases Receivable Disclosure [Line Items]            
Carrying Value $ 51,984   $ 65,703      
Percentage of portfolio 5.40%   7.20%      
2022 $ 37,336 [3]   $ 42,509 [4]      
2021 14,648 [3]   2,101 [4]      
2020 0 [3]   0 [4]      
2019 0 [3]   3,608 [4]      
2018 0 [3]   17,485 [4]      
Prior 0 [3]   0 [4]      
Rehabilitation            
Loans and Leases Receivable Disclosure [Line Items]            
Carrying Value $ 33,036   $ 27,023      
Percentage of portfolio 3.40%   3.00%      
2022 $ 12,480 [3]   $ 11,320 [4]      
2021 10,846 [3]   15,703 [4]      
2020 9,710 [3]   0 [4]      
2019 0 [3]   0 [4]      
2018 0 [3]   0 [4]      
Prior 0 [3]   0 [4]      
Land Entitlement            
Loans and Leases Receivable Disclosure [Line Items]            
Carrying Value $ 25,691   $ 24,529      
Percentage of portfolio 2.70%   2.70%      
2022 $ 1,757 [3]   $ 24,529 [4]      
2021 23,934 [3]   0 [4]      
2020 0 [3]   0 [4]      
2019 0 [3]   0 [4]      
2018 0 [3]   0 [4]      
Prior 0 [3]   0 [4]      
Bridge            
Loans and Leases Receivable Disclosure [Line Items]            
Carrying Value $ 15,378   $ 22,534      
Percentage of portfolio 1.60%   2.50%      
2022 $ 0 [3]   $ 18,072 [4]      
2021 13,438 [3]   2,537 [4]      
2020 0 [3]   1,925 [4]      
2019 1,940 [3]   0 [4]      
2018 0 [3]   0 [4]      
Prior 0 [3]   0 [4]      
Unfunded Loan Commitment [Member]            
Loans and Leases Receivable Disclosure [Line Items]            
CECL Allowance (1,410) $ (1,097) [13] $ (904) [13] $ (725) $ (947) [13] $ 0 [13]
Unfunded Loan Commitment [Member] | Accounts payable and accrued liabilities            
Loans and Leases Receivable Disclosure [Line Items]            
CECL Allowance (1,400)          
Allowances on excess amortized cost over fair value $ 1,000          
[1] Includes $1.0 million in loan specific allowances for loans deemed collateral dependent based on the excess amortized cost over the fair value of the underlying collateral. In addition, $1.4 million of the CECL allowance is excluded from this table because it relates to unfunded commitments and has been recorded as a liability under accounts payable and accrued liabilities in our condensed consolidated balance sheet.
[2] Includes $0.7 million in loan specific allowances for loans deemed collateral dependent based on the excess amortized cost over the fair value of the underlying collateral.
[3] Represents the year of either origination or amendment where the loan incurred a full re-underwriting in connection with the amendment.
[4] Represents the year of either origination or amendment where the loan incurred a full re-underwriting in connection with the amendment.
[5] Represents LTV as of origination or latest amendment. LTVs above 65% generally represent loans in contractual default status where we have agreed to extend funds to the borrower above 65% in order to facilitate successful completion of the construction and return of capital.
[6] Represents the year of either origination or amendment where the loan incurred a full re-underwriting in connection with the amendment.
[7] Represents the year of either origination or amendment where the loan incurred a full re-underwriting in connection with the amendment.
[8] Represents LTV as of origination or latest amendment. LTVs above 65% generally represent loans in contractual default status where we have agreed to extend funds to the borrower above 65% in order to ensure successful completion of the construction and return of capital.
[9] Includes $1.0 million in loan specific allowances for loans deemed collateral dependent based on the excess amortized cost over the fair value of the underlying collateral. In addition, $1.4 million of the CECL allowance is excluded from this table because it relates to unfunded commitments and has been recorded as a liability under accounts payable and accrued liabilities in our condensed consolidated balance sheet.
[10] Includes $0.7 million in loan specific allowances for loans deemed collateral dependent based on the excess amortized cost over the fair value of the underlying collateral.
[11] Represents the year of either origination or amendment where the loan incurred a full re-underwriting in connection with the amendment.
[12] Represents the year of either origination or amendment where the loan incurred a full re-underwriting in connection with the amendment.
[13] CECL allowance related to unfunded commitments is presented as a liability under accounts payable and accrued liabilities in our condensed consolidated balance sheet.