XML 43 R33.htm IDEA: XBRL DOCUMENT v3.22.2.2
Mortgage Notes Receivable - Schedule of carrying value of collateral dependent loans (Details) - USD ($)
$ in Thousands
Sep. 30, 2022
Jun. 30, 2022
Mar. 31, 2022
Dec. 31, 2021
Sep. 30, 2021
Jun. 30, 2021
Mar. 31, 2021
Dec. 31, 2020
Loans and Leases Receivable Disclosure [Line Items]                
Carrying Value $ 931,661 [1]     $ 911,744 [2]        
CECL Allowance (19,997) [3],[4] $ (9,526) $ (8,647) (10,394) [5],[6] $ (12,719) $ (10,943) $ (10,663) $ (10,590)
Financing Receivable, after Allowance for Credit Loss, Total 911,664     901,350        
Allowances on excess amortized cost over fair value       700        
Financing Receivable, Allowance for Credit Loss 19,997 [3],[4] $ 9,526 $ 8,647 10,394 [5],[6] $ 12,719 $ 10,943 $ 10,663 $ 10,590
Loan portfolio [Member]                
Loans and Leases Receivable Disclosure [Line Items]                
Carrying Value 83,782     45,772        
CECL Allowance (12,899) [7]     (1,834) [8]        
Financing Receivable, after Allowance for Credit Loss, Total 70,883     43,938        
Allowances on excess amortized cost over fair value 12,100     700        
Financing Receivable, Allowance for Credit Loss 12,899 [7]     1,834 [8]        
Senior Housing [Member]                
Loans and Leases Receivable Disclosure [Line Items]                
Carrying Value 15,538     61,236        
Senior Housing [Member] | Loan portfolio [Member]                
Loans and Leases Receivable Disclosure [Line Items]                
Carrying Value 34,276     25,337        
CECL Allowance (2,242) [7]     (1,103) [8]        
Financing Receivable, after Allowance for Credit Loss, Total 32,034     24,234        
Financing Receivable, Allowance for Credit Loss 2,242 [7]     1,103 [8]        
Apartments                
Loans and Leases Receivable Disclosure [Line Items]                
Carrying Value 169,067     107,765        
Entitled Land [Member]                
Loans and Leases Receivable Disclosure [Line Items]                
Carrying Value 75,103     45,098        
Entitled Land [Member] | Loan portfolio [Member]                
Loans and Leases Receivable Disclosure [Line Items]                
Carrying Value       17,335        
CECL Allowance [8]       (42)        
Financing Receivable, after Allowance for Credit Loss, Total       17,293        
Financing Receivable, Allowance for Credit Loss [8]       42        
Single Family Housing [Member] | Loan portfolio [Member]                
Loans and Leases Receivable Disclosure [Line Items]                
Carrying Value 3,761     1,730        
CECL Allowance (18) [4]     (15) [8]        
Financing Receivable, after Allowance for Credit Loss, Total 3,743     1,715        
Financing Receivable, Allowance for Credit Loss 18 [4]     15 [8]        
Condos [Member]                
Loans and Leases Receivable Disclosure [Line Items]                
Carrying Value 63,690     64,492        
Condos [Member] | Loan portfolio [Member]                
Loans and Leases Receivable Disclosure [Line Items]                
Carrying Value 10,075     1,109        
CECL Allowance (917) [7]     (673) [8]        
Financing Receivable, after Allowance for Credit Loss, Total 9,158     436        
Financing Receivable, Allowance for Credit Loss 917 [7]     673 [8]        
Townhomes [Member]                
Loans and Leases Receivable Disclosure [Line Items]                
Carrying Value 107,515     93,300        
Townhomes [Member] | Loan portfolio [Member]                
Loans and Leases Receivable Disclosure [Line Items]                
Carrying Value 3,945     261        
CECL Allowance (29) [7]     (1) [8]        
Financing Receivable, after Allowance for Credit Loss, Total 3,916     260        
Financing Receivable, Allowance for Credit Loss 29 [7]     1 [8]        
Hotel [Member] | Loan portfolio [Member]                
Loans and Leases Receivable Disclosure [Line Items]                
Carrying Value 16,029              
CECL Allowance [4] (9,113)              
Financing Receivable, after Allowance for Credit Loss, Total 6,916              
Financing Receivable, Allowance for Credit Loss [4] 9,113              
Commercial Other [Member]                
Loans and Leases Receivable Disclosure [Line Items]                
Carrying Value 12,845     9,080        
Commercial Other [Member] | Loan portfolio [Member]                
Loans and Leases Receivable Disclosure [Line Items]                
Carrying Value 2,997              
CECL Allowance [4] (38)              
Financing Receivable, after Allowance for Credit Loss, Total 2,959              
Financing Receivable, Allowance for Credit Loss [4] 38              
Mixed Use [Member]                
Loans and Leases Receivable Disclosure [Line Items]                
Carrying Value 53,409     85,929        
Mixed Use [Member] | Loan portfolio [Member]                
Loans and Leases Receivable Disclosure [Line Items]                
Carrying Value 2,764              
CECL Allowance [4] (408)              
Financing Receivable, after Allowance for Credit Loss, Total 2,356              
Financing Receivable, Allowance for Credit Loss [4] 408              
Retail [Member]                
Loans and Leases Receivable Disclosure [Line Items]                
Carrying Value 8,818     7,873        
Retail [Member] | Loan portfolio [Member]                
Loans and Leases Receivable Disclosure [Line Items]                
Carrying Value 1,857              
CECL Allowance [4] (58)              
Financing Receivable, after Allowance for Credit Loss, Total 1,799              
Financing Receivable, Allowance for Credit Loss [4] 58              
Offices [Member] | Loan portfolio [Member]                
Loans and Leases Receivable Disclosure [Line Items]                
Carrying Value 8,078              
CECL Allowance [3] (76)              
Financing Receivable, after Allowance for Credit Loss, Total 8,002              
Financing Receivable, Allowance for Credit Loss [3] 76              
Residential Lots [Member]                
Loans and Leases Receivable Disclosure [Line Items]                
Carrying Value $ 123,055     $ 111,644        
[1] 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.
[2] 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.
[3] Includes $12.1 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.
[4] Includes $12.1 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.

 

 

 

September 30, 2022

 

 

Year Originated (1)

 

(dollars in thousands)

 

Carrying Value

 

 

% of Portfolio

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

Prior

 

Collateral Type

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Apartments

 

$

169,067

 

 

 

18.1

%

 

$

111,941

 

 

$

39,609

 

 

$

15,614

 

 

$

1,903

 

 

$

 

 

$

 

Residential lots

 

 

123,055

 

 

 

13.2

%

 

 

49,947

 

 

 

64,317

 

 

 

8,791

 

 

 

 

 

 

 

 

 

 

Single Family Housing

 

 

121,810

 

 

 

13.1

%

 

 

112,919

 

 

 

8,659

 

 

 

232

 

 

 

 

 

 

 

 

 

 

Townhomes

 

 

107,515

 

 

 

11.5

%

 

 

80,277

 

 

 

26,445

 

 

 

793

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

87,779

 

 

 

9.4

%

 

 

12,750

 

 

 

75,029

 

 

 

 

 

 

 

 

 

 

 

 

 

Entitled Land

 

 

75,103

 

 

 

8.1

%

 

 

46,741

 

 

 

28,362

 

 

 

 

 

 

 

 

 

 

 

 

 

Condos

 

 

63,690

 

 

 

6.8

%

 

 

10,900

 

 

 

6,579

 

 

 

10,075

 

 

 

 

 

 

 

 

 

36,136

 

Mixed Use

 

 

53,409

 

 

 

5.7

%

 

 

10,288

 

 

 

29,859

 

 

 

11,133

 

 

 

2,129

 

 

 

 

 

 

 

Hotel

 

 

30,036

 

 

 

3.2

%

 

 

14,007

 

 

 

 

 

 

16,029

 

 

 

 

 

 

 

 

 

 

Unentitled Land

 

 

19,981

 

 

 

2.1

%

 

 

16,621

 

 

 

3,360

 

 

 

 

 

 

 

 

 

 

 

 

 

Offices

 

 

19,372

 

 

 

2.1

%

 

 

11,294

 

 

 

 

 

 

8,078

 

 

 

 

 

 

 

 

 

 

Senior Housing

 

 

15,538

 

 

 

1.7

%

 

 

 

 

 

15,538

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial other

 

 

12,845

 

 

 

1.4

%

 

 

 

 

 

12,845

 

 

 

 

 

 

 

 

 

 

 

 

 

Duplex

 

 

11,089

 

 

 

1.2

%

 

 

11,089

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

 

8,818

 

 

 

0.9

%

 

 

6,961

 

 

 

 

 

 

1,857

 

 

 

 

 

 

 

 

 

 

Quadplex

 

 

7,664

 

 

 

0.8

%

 

 

 

 

 

7,664

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Lots

 

 

3,196

 

 

 

0.3

%

 

 

3,196

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Triplex

 

 

1,694

 

 

 

0.2

%

 

 

1,694

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Storage

 

 

 

 

 

0.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

931,661

 

 

 

100.0

%

 

$

500,625

 

 

$

318,266

 

 

$

72,602

 

 

$

4,032

 

 

$

 

 

$

36,136

 

CECL allowance(2)

 

 

(19,997

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Carrying value, net

 

$

911,664

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

[5] 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. In addition, $0.9 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.
[6] 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. In addition, $0.9 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.
[7] Includes $12.1 million in loan specific allowances for loans deemed collateral dependent based on the excess amortized cost over the fair value of the underlying collateral.
[8] 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.