XML 43 R33.htm IDEA: XBRL DOCUMENT v3.22.2
Loans Held For Investment, Net (Details) - Schedule of loans held at carrying value portfolio based on information
6 Months Ended
Jun. 30, 2022
USD ($)
Loans Held For Investment, Net (Details) - Schedule of loans held at carrying value portfolio based on information [Line Items]  
Outstanding Principal $ 334,322,292 [1]
Original Issue Premium/(Discount) (4,120,306)
Carrying Value $ 328,998,562 [1]
Various Five [Member]  
Loans Held For Investment, Net (Details) - Schedule of loans held at carrying value portfolio based on information [Line Items]  
Location Various
Outstanding Principal $ 30,000,000 [1]
Original Issue Premium/(Discount) (403,455)
Carrying Value $ 29,596,545 [1]
Contractual Interest Rate 10.07%(6) [2],[3]
Maturity Date 05/30/2023 [4]
Payment Terms I/O [5]
Initial Funding Date 07/02/2020 [1]
Pennsylvania [Member]  
Loans Held For Investment, Net (Details) - Schedule of loans held at carrying value portfolio based on information [Line Items]  
Location Pennsylvania
Outstanding Principal $ 6,957,500 [1]
Original Issue Premium/(Discount) (262,946)
Carrying Value $ 6,694,554 [1]
Contractual Interest Rate P + 11.00%(5) [2],[6]
Maturity Date 01/31/2025 [4]
Payment Terms P&I [5]
Initial Funding Date 11/19/2020 [1]
Michigan One [Member]  
Loans Held For Investment, Net (Details) - Schedule of loans held at carrying value portfolio based on information [Line Items]  
Location Michigan
Outstanding Principal $ 36,343,859 [1]
Original Issue Premium/(Discount) (202,484)
Carrying Value $ 36,141,375 [1]
Contractual Interest Rate P + 6.65%(5) Cash, 3.25% PIK [2],[6]
Maturity Date 12/31/2024 [4]
Payment Terms P&I [5]
Initial Funding Date 03/05/2021 [1]
Various [Member]  
Loans Held For Investment, Net (Details) - Schedule of loans held at carrying value portfolio based on information [Line Items]  
Location Various
Outstanding Principal $ 20,539,287 [1]
Original Issue Premium/(Discount) (514,431)
Carrying Value $ 20,024,856 [1]
Contractual Interest Rate P + 10.375%(5) Cash, 2.75% PIK [2],[6]
Maturity Date 03/31/2024 [4]
Payment Terms P&I [5]
Initial Funding Date 03/25/2021 [1]
Arizona [Member]  
Loans Held For Investment, Net (Details) - Schedule of loans held at carrying value portfolio based on information [Line Items]  
Location Arizona
Outstanding Principal $ 11,229,539 [1]
Original Issue Premium/(Discount)
Carrying Value $ 11,229,539 [1]
Contractual Interest Rate 19.85%(7) [2],[7]
Maturity Date 04/28/2023 [4]
Payment Terms P&I [5]
Initial Funding Date 04/19/2021 [1]
Massachusetts [Member]  
Loans Held For Investment, Net (Details) - Schedule of loans held at carrying value portfolio based on information [Line Items]  
Location Massachusetts
Outstanding Principal $ 1,500,000 [1]
Original Issue Premium/(Discount)
Carrying Value $ 1,500,000 [1]
Contractual Interest Rate P + 12.25%(5) [2],[6]
Maturity Date 04/28/2023 [4]
Payment Terms P&I [5]
Initial Funding Date 04/19/2021 [1]
Pennsylvania One [Member]  
Loans Held For Investment, Net (Details) - Schedule of loans held at carrying value portfolio based on information [Line Items]  
Location Pennsylvania
Outstanding Principal $ 13,129,000 [1]
Original Issue Premium/(Discount)
Carrying Value $ 13,129,000 [1]
Contractual Interest Rate P + 10.75%(5) Cash, 4% PIK(8) [2],[6],[8]
Maturity Date 05/31/2025 [4]
Payment Terms P&I [5]
Initial Funding Date 05/28/2021 [1]
Michigan Two [Member]  
Loans Held For Investment, Net (Details) - Schedule of loans held at carrying value portfolio based on information [Line Items]  
Location Michigan
Outstanding Principal $ 4,500,000 [1]
Original Issue Premium/(Discount) (6,565)
Carrying Value $ 4,493,435 [1]
Contractual Interest Rate P + 9.00%(5) [2],[6]
Maturity Date 02/20/2024 [4]
Payment Terms P&I [5]
Initial Funding Date 08/20/2021 [1]
Various One [Member]  
Loans Held For Investment, Net (Details) - Schedule of loans held at carrying value portfolio based on information [Line Items]  
Location Various
Outstanding Principal $ 23,020,760 [1]
Original Issue Premium/(Discount) (265,189)
Carrying Value $ 22,755,571 [1]
Contractual Interest Rate 13% Cash, 2.5% PIK [2]
Maturity Date 08/30/2024 [4]
Payment Terms P&I [5]
Initial Funding Date 08/24/2021 [1]
West Virginia [Member]  
Loans Held For Investment, Net (Details) - Schedule of loans held at carrying value portfolio based on information [Line Items]  
Location West Virginia
Outstanding Principal $ 9,648,063 [1]
Original Issue Premium/(Discount) (137,521)
Carrying Value $ 9,510,542 [1]
Contractual Interest Rate P + 9.25%(5) Cash, 2% PIK [2],[6]
Maturity Date 09/01/2024 [4]
Payment Terms P&I [5]
Initial Funding Date 09/01/2021 [1]
Pennsylvania Two [Member]  
Loans Held For Investment, Net (Details) - Schedule of loans held at carrying value portfolio based on information [Line Items]  
Location Pennsylvania
Outstanding Principal $ 15,379,246 [1]
Original Issue Premium/(Discount)
Carrying Value $ 15,379,246 [1]
Contractual Interest Rate P + 10.75%(5) Cash, 3% PIK [2],[6]
Maturity Date 06/30/2024 [4]
Payment Terms P&I [5]
Initial Funding Date 09/03/2021 [1]
Michigan [Member]  
Loans Held For Investment, Net (Details) - Schedule of loans held at carrying value portfolio based on information [Line Items]  
Location Michigan
Outstanding Principal $ 352,808 [1]
Carrying Value $ 352,808 [1]
Contractual Interest Rate 11.00% [2]
Maturity Date 09/30/2024 [4]
Payment Terms P&I [5]
Initial Funding Date 09/20/2021 [1]
Maryland [Member]  
Loans Held For Investment, Net (Details) - Schedule of loans held at carrying value portfolio based on information [Line Items]  
Location Maryland
Outstanding Principal $ 32,314,053 [1]
Original Issue Premium/(Discount) (804,949)
Carrying Value $ 31,509,104 [1]
Contractual Interest Rate P + 8.75%(5) Cash, 2% PIK [2],[6]
Maturity Date 09/30/2024 [4]
Payment Terms I/O [5]
Initial Funding Date 09/30/2021 [1]
Various Two [Member]  
Loans Held For Investment, Net (Details) - Schedule of loans held at carrying value portfolio based on information [Line Items]  
Location Various
Outstanding Principal $ 20,000,000 [1]
Original Issue Premium/(Discount) (235,478)
Carrying Value $ 19,764,522 [1]
Contractual Interest Rate 13.00% [2]
Maturity Date 10/31/2024 [4]
Payment Terms P&I [5]
Initial Funding Date 11/08/2021 [1]
Michigan Four [Member]  
Loans Held For Investment, Net (Details) - Schedule of loans held at carrying value portfolio based on information [Line Items]  
Location Michigan
Outstanding Principal $ 10,600,000 [1]
Original Issue Premium/(Discount) (56,401)
Carrying Value $ 10,543,599 [1]
Contractual Interest Rate P + 7.00%(5) [2],[6]
Maturity Date 11/22/2022 [4]
Payment Terms I/O [5]
Initial Funding Date 11/22/2021 [1]
Various Four [Member]  
Loans Held For Investment, Net (Details) - Schedule of loans held at carrying value portfolio based on information [Line Items]  
Location Various
Outstanding Principal $ 5,000,000 [1]
Original Issue Premium/(Discount)
Carrying Value $ 5,000,000 [1]
Contractual Interest Rate 15% Cash, 2.5% PIK [2]
Maturity Date 12/27/2026 [4]
Payment Terms P&I [5]
Initial Funding Date 12/27/2021 [1]
Michigan Five [Member]  
Loans Held For Investment, Net (Details) - Schedule of loans held at carrying value portfolio based on information [Line Items]  
Location Michigan
Outstanding Principal $ 3,692,478 [1]
Original Issue Premium/(Discount) (67,438)
Carrying Value $ 3,625,040 [1]
Contractual Interest Rate 10.50% Cash, 1% to 5% PIK(9) [2],[9]
Maturity Date 12/29/2023 [4]
Payment Terms I/O [5]
Initial Funding Date 12/29/2021 [1]
Various Three [Member]  
Loans Held For Investment, Net (Details) - Schedule of loans held at carrying value portfolio based on information [Line Items]  
Location Various
Outstanding Principal $ 7,500,000 [1]
Original Issue Premium/(Discount) (62,557)
Carrying Value $ 7,437,443 [1]
Contractual Interest Rate P + 9.25%(5) [2],[6]
Maturity Date 12/31/2024 [4]
Payment Terms I/O [5]
Initial Funding Date 12/30/2021 [1]
Florida One [Member]  
Loans Held For Investment, Net (Details) - Schedule of loans held at carrying value portfolio based on information [Line Items]  
Location Florida
Outstanding Principal $ 15,000,000 [1]
Original Issue Premium/(Discount) (325,660)
Carrying Value $ 14,674,340 [1]
Contractual Interest Rate 11.00% [2]
Maturity Date 01/31/2025 [4]
Payment Terms P&I [5]
Initial Funding Date 01/18/2022 [1]
Ohio [Member]  
Loans Held For Investment, Net (Details) - Schedule of loans held at carrying value portfolio based on information [Line Items]  
Location Ohio
Outstanding Principal $ 30,369,303 [1]
Original Issue Premium/(Discount) (521,320)
Carrying Value $ 29,847,983 [1]
Contractual Interest Rate P + 8.25%(5) Cash, 3% PIK [2],[6]
Maturity Date 02/28/2025 [4]
Payment Terms P&I [5]
Initial Funding Date 02/03/2022 [1]
Florida [Member]  
Loans Held For Investment, Net (Details) - Schedule of loans held at carrying value portfolio based on information [Line Items]  
Location Florida
Outstanding Principal $ 20,172,651 [1]
Original Issue Premium/(Discount) (91,826)
Carrying Value $ 20,080,825 [1]
Contractual Interest Rate 11.00% Cash, 3% PIK [2]
Maturity Date 08/29/2025 [4]
Payment Terms P&I [5]
Initial Funding Date 03/11/2022 [1]
Missouri [Member]  
Loans Held For Investment, Net (Details) - Schedule of loans held at carrying value portfolio based on information [Line Items]  
Location Missouri
Outstanding Principal $ 17,073,745 [1]
Original Issue Premium/(Discount) (162,086)
Carrying Value $ 16,911,659 [1]
Contractual Interest Rate 11.00% Cash, 3% PIK [2]
Maturity Date 05/30/2025 [4]
Payment Terms P&I [5]
Initial Funding Date 05/09/2022 [1]
Current expected credit loss reserve [Member]  
Loans Held For Investment, Net (Details) - Schedule of loans held at carrying value portfolio based on information [Line Items]  
Outstanding Principal [1]
Original Issue Premium/(Discount)
Carrying Value $ (1,203,424) [1]
[1] The difference between the Carrying Value and the Outstanding Principal amount of the loans consists of unaccreted purchase discount, deferred loan fees and loan origination costs
[2] P = prime rate and depicts floating rate loans that pay interest at the prime rate plus a specific percentage; "PIK" = paid in kind interest.
[3] The aggregate loan commitment to Loan #1 includes a $4.005 million initial advance which has an interest rate of 15.25%, a second advance of $15.995 million which has an interest rate of 9.75%, and a third advance of $10.0 million which has an interest rate of 8.5%. The statistics presented reflect the weighted average of the terms under all three advances for the total aggregate loan commitment.
[4] Certain loans are subject to contractual extension options and may be subject to performance based or other conditions as stipulated in the loan agreement. Actual maturities may differ from contractual maturities stated herein as certain borrowers may have the right to prepay with or without paying a prepayment penalty. The Company may also extend contractual maturities and amend other terms of the loans in connection with loan modifications.
[5] P/I = principal and interest. I/O = interest only. P/I loans may include interest only periods for a portion of the loan term.
[6] This Loan is subject to prime rate floor.
[7] The aggregate loan commitment to Loan #5 includes a $9.3 million initial advance which has a base interest rate of 15.25% and PIK interest rate of 2%, and a second advance of $2.0 million which has an interest rate of 39%. The statistics presented reflect the weighted average of the terms under both advances for the total aggregate loan commitment.
[8] Subject to adjustment not below 2% if borrower receives at least two consecutive quarters of positive cash flow after the closing date.
[9] PIK is variable with an initial rate of five percent (5.00%) per annum, until borrower’s delivery of audited financial statements for the fiscal year ended December 31, 2021, at which time the PIK interest rate shall be adjusted to a rate of 1% to 5% contingent on the financial results of the borrower.