XML 50 R40.htm IDEA: XBRL DOCUMENT v3.23.3
Loans Held For Investment, Net (Details) - Schedule of Loans Held at Carrying Value Based on Information - USD ($)
9 Months Ended
Sep. 30, 2023
Dec. 31, 2022
Financing Receivable, before Allowance for Credit Loss, Maturity [Line Items]    
Total Commitment [1] $ 355,941,661  
Principal Balance 341,813,501  
Original Issue (Discount) (3,021,012)  
Carrying Value $ 333,680,294  
Percent of Our Loan Portfolio 100.00%  
Future Fundings $ 11,204,000  
Periodic Payment [2] Wtd Average  
Maturity Date  
YTM IRR [3] 19.30%  
Carrying Value $ (5,112,195) $ (3,940,939)
Various [Member]    
Financing Receivable, before Allowance for Credit Loss, Maturity [Line Items]    
Initial Funding Date [4] 10/27/2022  
Total Commitment [1] $ 30,000,000  
Principal Balance 30,000,000  
Original Issue (Discount) (692,213)  
Carrying Value $ 29,307,787  
Percent of Our Loan Portfolio 8.70%  
Interest Rate [5],[6] P+6.5% Cash (10)  
Periodic Payment [2] I/O  
Maturity Date [7] Oct. 30, 2026  
YTM IRR [3] 17.30%  
Michigan [Member]    
Financing Receivable, before Allowance for Credit Loss, Maturity [Line Items]    
Initial Funding Date [4] 1/13/2022  
Total Commitment [1] $ 35,891,668  
Principal Balance 38,400,627  
Original Issue (Discount) (101,451)  
Carrying Value $ 38,299,176  
Percent of Our Loan Portfolio 11.30%  
Interest Rate [6],[8] P+6.65% Cash, 3.25% PIK (16)  
Periodic Payment [2] P&I  
Maturity Date [7] Dec. 31, 2024  
YTM IRR [3] 18.00%  
Various One [Member]    
Financing Receivable, before Allowance for Credit Loss, Maturity [Line Items]    
Initial Funding Date [4] 3/25/2021  
Total Commitment [1] $ 20,105,628  
Principal Balance 20,524,482  
Original Issue (Discount) (307,143)  
Carrying Value $ 20,217,339  
Percent of Our Loan Portfolio 6.00%  
Interest Rate [6],[9] P+10.38% Cash, 2.75% PIK (7)  
Periodic Payment [2] P&I  
Maturity Date [7] Nov. 29, 2024  
YTM IRR [3] 23.20%  
Arizona [Member]    
Financing Receivable, before Allowance for Credit Loss, Maturity [Line Items]    
Initial Funding Date [4] 4/19/2021  
Total Commitment [1] $ 14,120,000  
Principal Balance 14,722,749  
Original Issue (Discount)  
Carrying Value $ 14,722,749  
Percent of Our Loan Portfolio 4.30%  
Interest Rate [6],[10],[11] P+11.75% Cash (14)  
Periodic Payment [2],[3] I/O  
Maturity Date [7] Dec. 31, 2023  
YTM IRR [3] 18.10%  
Massachusetts [Member]    
Financing Receivable, before Allowance for Credit Loss, Maturity [Line Items]    
Initial Funding Date [4] 4/19/2021  
Total Commitment [1] $ 3,500,000  
Principal Balance 3,197,120  
Original Issue (Discount)  
Carrying Value $ 3,197,120  
Percent of Our Loan Portfolio 0.90%  
Future Fundings $ 204,000  
Interest Rate [6],[9] P+12.25% Cash (7)  
Periodic Payment [2] P&I  
Maturity Date [7] Apr. 30, 2025  
YTM IRR [3] 22.40%  
Michigan One [Member]    
Financing Receivable, before Allowance for Credit Loss, Maturity [Line Items]    
Initial Funding Date [4] 8/20/2021  
Total Commitment [1] $ 6,000,000  
Principal Balance 4,264,421  
Original Issue (Discount) (1,499)  
Carrying Value $ 4,262,922  
Percent of Our Loan Portfolio 1.30%  
Future Fundings $ 1,500,000  
Interest Rate [6],[9] P+9% Cash (7)  
Periodic Payment [2] P&I  
Maturity Date [7] Feb. 20, 2024  
YTM IRR [3] 20.80%  
Illinois, Arizona [Member]    
Financing Receivable, before Allowance for Credit Loss, Maturity [Line Items]    
Initial Funding Date [4] 8/24/2021  
Total Commitment [1] $ 25,000,000  
Principal Balance 20,913,172  
Original Issue (Discount) (150,172)  
Carrying Value $ 20,763,000  
Percent of Our Loan Portfolio 6.10%  
Interest Rate [6],[12] P+6% Cash, 2% PIK (11)  
Periodic Payment [2] P&I  
Maturity Date [7] Jun. 30, 2025  
YTM IRR [3] 18.60%  
West Virginia [Member]    
Financing Receivable, before Allowance for Credit Loss, Maturity [Line Items]    
Initial Funding Date [4] 9/1/2021  
Total Commitment [1] $ 9,500,000  
Principal Balance 11,086,045  
Original Issue (Discount) (58,421)  
Carrying Value $ 11,027,624  
Percent of Our Loan Portfolio 3.30%  
Interest Rate [6],[9],[13] P+9.25% Cash, 2% PIK (15)  
Periodic Payment [2] P&I  
Maturity Date [7] Sep. 01, 2024  
YTM IRR [3] 26.10%  
Pennsylvania [Member]    
Financing Receivable, before Allowance for Credit Loss, Maturity [Line Items]    
Initial Funding Date [4],[14],[15] 9/3/2021  
Total Commitment [1],[14],[15] $ 15,000,000  
Principal Balance [14],[15] 16,278,729  
Original Issue (Discount) [14],[15]  
Carrying Value [14],[15] $ 16,278,729  
Percent of Our Loan Portfolio [14],[15] 4.80%  
Future Fundings [14]  
Interest Rate [6],[9],[14] P+10.75% Cash, 3% PIK (7)  
Periodic Payment [2],[14] P&I  
Maturity Date [7],[14],[15] Jun. 30, 2024  
YTM IRR [3],[14] 19.30%  
Michigan Two [Member]    
Financing Receivable, before Allowance for Credit Loss, Maturity [Line Items]    
Initial Funding Date [4] 9/30/2021  
Total Commitment [1] $ 470,411  
Principal Balance 169,871  
Original Issue (Discount)  
Carrying Value $ 169,871  
Percent of Our Loan Portfolio 0.10%  
Interest Rate [6] 11% Cash  
Periodic Payment [2] P&I  
Maturity Date [7] Sep. 30, 2024  
YTM IRR [3] 21.40%  
Maryland [Member]    
Financing Receivable, before Allowance for Credit Loss, Maturity [Line Items]    
Initial Funding Date [4] 9/30/2021  
Total Commitment [1] $ 32,000,000  
Principal Balance 33,142,423  
Original Issue (Discount) (357,973)  
Carrying Value $ 32,784,450  
Percent of Our Loan Portfolio 9.70%  
Interest Rate [6],[9] P+8.75% Cash, 2% PIK (7)  
Periodic Payment [2] I/O  
Maturity Date [7] Sep. 30, 2024  
YTM IRR [3] 22.00%  
Various Two [Member]    
Financing Receivable, before Allowance for Credit Loss, Maturity [Line Items]    
Initial Funding Date [4] 11/8/2021  
Total Commitment [1] $ 13,574,667  
Principal Balance 8,710,222  
Original Issue (Discount) (68,215)  
Carrying Value $ 8,642,007  
Percent of Our Loan Portfolio 2.60%  
Interest Rate [6],[16] P+9% Cash (12)  
Periodic Payment [2] P&I  
Maturity Date [7] Oct. 31, 2024  
YTM IRR [3] 19.80%  
Michigan Three [Member]    
Financing Receivable, before Allowance for Credit Loss, Maturity [Line Items]    
Initial Funding Date [4] 11/22/2021  
Total Commitment [1] $ 13,100,000  
Principal Balance 13,004,225  
Original Issue (Discount) (74,165)  
Carrying Value $ 12,930,060  
Percent of Our Loan Portfolio 3.80%  
Interest Rate [6],[12] P+6% Cash, 1.5% PIK (11)  
Periodic Payment [2] I/O  
Maturity Date [7] Nov. 01, 2024  
YTM IRR [3] 18.90%  
Various Three[Member]    
Financing Receivable, before Allowance for Credit Loss, Maturity [Line Items]    
Initial Funding Date [4] 12/27/2021  
Total Commitment [1] $ 5,000,000  
Principal Balance 5,125,000  
Original Issue (Discount)  
Carrying Value $ 5,125,000  
Percent of Our Loan Portfolio 1.50%  
Interest Rate [6],[17] P+12.25% Cash, 2.5% PIK (8)  
Periodic Payment [2] P&I  
Maturity Date [7] Dec. 27, 2026  
YTM IRR [3] 23.50%  
Florida [Member]    
Financing Receivable, before Allowance for Credit Loss, Maturity [Line Items]    
Initial Funding Date [4] 12/30/2021  
Total Commitment [1] $ 13,000,000  
Principal Balance 4,887,500  
Original Issue (Discount) (23,849)  
Carrying Value $ 4,863,651  
Percent of Our Loan Portfolio 1.40%  
Future Fundings $ 5,500,000  
Interest Rate [6],[9] P+9.25% Cash (7)  
Periodic Payment [2] I/O  
Maturity Date [7] Dec. 31, 2024  
YTM IRR [3] 33.60%  
Florida One [Member]    
Financing Receivable, before Allowance for Credit Loss, Maturity [Line Items]    
Initial Funding Date [4] 1/18/2022  
Total Commitment [1] $ 15,000,000  
Principal Balance 15,000,000  
Original Issue (Discount) (168,338)  
Carrying Value $ 14,831,662  
Percent of Our Loan Portfolio 4.40%  
Interest Rate [5],[6] P+4.75% Cash (10)  
Periodic Payment [2] P&I  
Maturity Date [7] Jan. 31, 2025  
YTM IRR [3] 14.40%  
Ohio [Member]    
Financing Receivable, before Allowance for Credit Loss, Maturity [Line Items]    
Initial Funding Date [4] 2/3/2022  
Total Commitment [1] $ 11,662,050  
Principal Balance 13,000,915  
Original Issue (Discount) (112,166)  
Carrying Value $ 12,888,749  
Percent of Our Loan Portfolio 3.80%  
Interest Rate [6],[12] P+1.75% Cash, 5% PIK(11)  
Periodic Payment [2] P&I  
Maturity Date [7] Feb. 28, 2025  
YTM IRR [3] 22.10%  
Florida Two [Member]    
Financing Receivable, before Allowance for Credit Loss, Maturity [Line Items]    
Initial Funding Date [4] 3/11/2022  
Total Commitment [1] $ 20,000,000  
Principal Balance 20,537,025  
Original Issue (Discount) (55,525)  
Carrying Value $ 20,481,500  
Percent of Our Loan Portfolio 6.00%  
Interest Rate [6] 11% Cash, 3% PIK  
Periodic Payment [2] P&I  
Maturity Date [7] Aug. 29, 2025  
YTM IRR [3] 15.50%  
Missouri [Member]    
Financing Receivable, before Allowance for Credit Loss, Maturity [Line Items]    
Initial Funding Date [4] 5/9/2022  
Total Commitment [1] $ 17,000,000  
Principal Balance 17,602,435  
Original Issue (Discount) (92,534)  
Carrying Value $ 17,509,901  
Percent of Our Loan Portfolio 5.20%  
Interest Rate [6] 11% Cash, 2% PIK  
Periodic Payment [2] P&I  
Maturity Date [7] May 30, 2025  
YTM IRR [3] 14.70%  
Illinois [Member]    
Financing Receivable, before Allowance for Credit Loss, Maturity [Line Items]    
Initial Funding Date [4] 7/1/2022  
Total Commitment [1] $ 9,000,000  
Principal Balance 5,192,975  
Original Issue (Discount) (62,438)  
Carrying Value $ 5,130,537  
Percent of Our Loan Portfolio 1.50%  
Future Fundings $ 4,000,000  
Interest Rate [6] P+8.5% Cash, 3% PIK  
Periodic Payment [2] P&I  
Maturity Date [7] Jul. 29, 2026  
YTM IRR [3] 25.60%  
Maryland One [Member]    
Financing Receivable, before Allowance for Credit Loss, Maturity [Line Items]    
Initial Funding Date [4] 1/24/2023  
Total Commitment [1] $ 11,250,000  
Principal Balance 10,795,144  
Original Issue (Discount) (521,647)  
Carrying Value $ 10,273,497  
Percent of Our Loan Portfolio 3.00%  
Interest Rate [5],[6] P+5.75% Cash, 1.4% PIK (10)  
Periodic Payment [2] P&I  
Maturity Date [7] Jan. 24, 2026  
YTM IRR [3] 20.40%  
Arizona One [Member]    
Financing Receivable, before Allowance for Credit Loss, Maturity [Line Items]    
Initial Funding Date [4] 3/27/2023  
Total Commitment [1] $ 2,000,000  
Principal Balance 1,920,000  
Original Issue (Discount) (41,500)  
Carrying Value $ 1,878,500  
Percent of Our Loan Portfolio 0.60%  
Interest Rate [6],[18] P+7.5% Cash (13)  
Periodic Payment [2] P&I  
Maturity Date [7] Mar. 31, 2026  
YTM IRR [3] 18.90%  
Oregon [Member]    
Financing Receivable, before Allowance for Credit Loss, Maturity [Line Items]    
Initial Funding Date [4] 3/31/2023  
Total Commitment [1] $ 1,000,000  
Principal Balance 900,000  
Original Issue (Discount)  
Carrying Value $ 900,000  
Percent of Our Loan Portfolio 0.30%  
Interest Rate [6],[10] P+10.5% Cash (9)  
Periodic Payment [2] P&I  
Maturity Date [7] Sep. 27, 2026  
YTM IRR [3] 21.70%  
New york [Member]    
Financing Receivable, before Allowance for Credit Loss, Maturity [Line Items]    
Initial Funding Date [4] 8/1/2023  
Total Commitment [1] $ 18,746,662  
Principal Balance 18,417,846  
Original Issue (Discount)  
Carrying Value $ 18,417,846  
Percent of Our Loan Portfolio 5.40%  
Interest Rate [6] 15% Cash  
Periodic Payment [2] P&I  
Maturity Date [7] Jun. 29, 2036  
YTM IRR [3] 16.70%  
Connecticut [Member]    
Financing Receivable, before Allowance for Credit Loss, Maturity [Line Items]    
Initial Funding Date [4] 8/31/2023  
Total Commitment [1] $ 5,450,000  
Principal Balance 5,450,000  
Original Issue (Discount) (131,763)  
Carrying Value $ 5,318,237  
Percent of Our Loan Portfolio 1.60%  
Interest Rate [6] 14% Cash  
Periodic Payment [2] P&I  
Maturity Date [7] Feb. 27, 2026  
YTM IRR [3] 19.10%  
Nebraska [Member]    
Financing Receivable, before Allowance for Credit Loss, Maturity [Line Items]    
Initial Funding Date [4] 8/15/2023  
Total Commitment [1] $ 6,103,870  
Principal Balance 6,103,870  
Original Issue (Discount)  
Carrying Value $ 6,103,870  
Percent of Our Loan Portfolio 1.80%  
Interest Rate [6] P+8.75% Cash  
Periodic Payment [2] P&I  
Maturity Date [7] Jun. 30, 2027  
YTM IRR [3] 19.00%  
Ohio One [Member]    
Financing Receivable, before Allowance for Credit Loss, Maturity [Line Items]    
Initial Funding Date [4] 9/13/2023  
Total Commitment [1] $ 2,466,705  
Principal Balance 2,466,705  
Original Issue (Discount)  
Carrying Value $ 2,466,705  
Percent of Our Loan Portfolio 0.70%  
Interest Rate [6] 15% Cash  
Periodic Payment [2] P&I  
Maturity Date [7] Mar. 13, 2025  
YTM IRR [3] 17.40%  
Subtotal [Member]    
Financing Receivable, before Allowance for Credit Loss, Maturity [Line Items]    
Carrying Value $ (5,112,195)  
[1] Total Commitment excludes future amounts to be advanced at sole discretion of the lender and reflects receipt of scheduled amortization payments as of September 30, 2023.
[2] P&I = principal and interest. I/O = interest only. P&I loans may include interest only periods for a portion of the loan term.
[3] Estimated YTM includes a variety of fees and features that affect the total yield, which may include, but is not limited to, OID, exit fees, prepayment fees, unused fees and contingent features. OID is recognized as a discount to the funded loan principal and is accreted to income over the term of the loan. The estimated YTM calculations require management to make estimates and assumptions, including, but not limited to, the timing and amounts of loan draws on delayed draw loans, the timing and collectability of exit fees, the probability and timing of prepayments and the probability of contingent features occurring. For example, certain credit agreements contain provisions pursuant to which certain PIK interest rates and fees earned by us under such credit agreements will decrease upon the satisfaction of certain specified criteria which we believe may improve the risk profile of the applicable borrower. To be conservative, we have not assumed any prepayment penalties or early payoffs in our estimated YTM calculation. Estimated YTM is based on current management estimates and assumptions, which may change. Actual results could differ from those estimates and assumptions.
[4] All loans originated prior to April 1, 2021 were purchased from affiliated entities at fair value plus accrued interest on or subsequent to April 1, 2021.
[5] This Loan is subject to a prime rate floor of 6.25%
[6] “P” = prime rate and depicts floating rate loans that pay interest at the prime rate plus a specific percentage; “PIK” = paid-in-kind interest; subtotal represents weighted average interest rate.
[7] Certain loans are subject to contractual extension options and may be subject to performance based on 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 a contractual prepayment penalty. The Company may also extend contractual maturities and amend other terms of the loans in connection with loan modifications.
[8] This Loan is subject to a prime rate cap of 5.85%
[9] This Loan is subject to a prime rate floor of 3.25%
[10] This Loan is subject to a prime rate floor of 5.50%
[11] This Loan is subject to a prime rate floor of 8.25%
[12] This Loan is subject to a prime rate floor of 7.00%
[13] This Loan is subject to a prime rate floor of 4.00%
[14] The aggregate loan commitment to Loan #3 includes a $15.9 million initial commitment which has a base interest rate of 13.625%, 2.75% PIK and a second commitment of $4.2 million which has an interest rate of 15.00%, 2.00% PIK. The statistics presented reflect the weighted average of the terms under all advances for the total aggregate loan commitment.
[15] As of May 1, 2023, Loan #9 was placed on non-accrual status and continues to be on non-accrual as of September 30, 2023. Loan #9 is included on the consolidated balance sheet as a loan held for investment – related party (Note 7).
[16] This Loan is subject to a prime rate floor of 7.50%
[17] This Loan is subject to a prime rate floor of 4.75%
[18] This Loan is subject to a prime rate floor of 8.00%