XML 47 R29.htm IDEA: XBRL DOCUMENT v3.25.0.1
LOANS HELD FOR INVESTMENT AT CARRYING VALUE (Tables)
 12 Months Ended
Dec. 31, 2024
LOANS HELD FOR INVESTMENT AT CARRYING VALUE [Abstract]  
Schedule of Loans Held at Carrying Value
The following table summarizes the Company’s loans held at carrying value as of December 31, 2024:
As of December 31, 2024
Outstanding
Principal(1)
Original
Issue
Discount
Carrying
Value(1)
Weighted
Average
Remaining Life
(Years)(2)
Senior mortgage loans(3)
$109,300,553 $(1,495,512)$107,805,041 2.6
Subordinate debt23,255,736 (327,147)22,928,589 2.4
Total loans held at carrying value$132,556,289 $(1,822,659)$130,733,630 2.6
(1)The difference between the Carrying Value and the Outstanding Principal amount of the loans consists of unaccreted OID and loan origination costs.
(2)Weighted average remaining life is calculated based on the carrying value of each respective group of loans as of December 31, 2024.
(3)Senior mortgage loans include senior loans that also have a contiguous subordinate loan because as a whole, the expected credit quality of the subordinate loan is more similar to that of a senior loan.
Schedule of Changes in Loans Held at Carrying Value
The following table presents changes in loans held at carrying value as of and for the year ended December 31, 2024:
Principal Original Issue
Discount 		Carrying Value
Total loans held at carrying value at December 31, 2023$— $— $— 
New fundings160,425,359 (2,085,761)158,339,598 
Interest drawn on loans5,291,615 — 5,291,615 
Accretion of original issue discount— 263,102 263,102 
Loan repayments(33,160,685)— (33,160,685)
Total loans held at carrying value at December 31, 2024$132,556,289 $(1,822,659)$130,733,630 
Schedule of Loans Held at Carrying Value Portfolio
A more detailed listing of the Company’s loans held at carrying value portfolio based on information available as of December 31, 2024 is as follows:
Loan TypeLocation
Outstanding
Principal(1)
Original
Issue
Discount
Carrying
Value(1)
Interest
Rate
Maturity
Date(2)
Payment
Terms(3)
Senior mortgage loans:
Mixed-useHouston, TX$5,120,604 $(46,667)$5,073,937 12.5 %
(4)
2/26/2026I/O
ResidentialAustin, TX13,186,390 (117,394)13,068,996 9.0 %
(5)
7/3/2027I/O
HospitalitySan Antonio, TX26,073,292 (235,083)25,838,209 10.9 %
(6)
8/9/2027I/O
ResidentialPBG, FL18,855,922 (228,733)18,627,189 12.6 %
(7)
9/1/2027I/O
ResidentialPBG, FL12,300,793 (201,823)12,098,970 10.6 %
(8)
9/1/2027I/O
ResidentialFort Lauderdale, FL3,868,815 (276,923)3,591,892 11.4 %
(9)
12/30/2026I/O
HospitalityAustin, TX29,894,737 (388,889)29,505,848 9.8 %
(10)
12/11/2027I/O
Subordinate debt:
ResidentialSarasota, FL23,121,470 (204,369)22,917,101 13.0 %
(11)
5/12/2027I/O
ResidentialMiami, FL134,266 (122,778)11,488 13.3 %
(12)
11/15/2027I/O
Total loans held at carrying value$132,556,289 $(1,822,659)$130,733,630 
(1)The difference between the Carrying Value and the Outstanding Principal amount of the loans consists of unaccreted OID and loan origination costs.
(2)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.
(3)I/O = interest-only, P/I = principal and interest. P/I loans may include interest-only periods for a portion of the loan term.
(4)Base interest rate of 12.50%.
(5)Base interest rate of 4.25% plus SOFR (SOFR floor of 4.75%).
(6)Base interest rate of 6.35% plus SOFR (SOFR floor of 4.50%).
(7)Base interest rate of 8.25% plus SOFR (SOFR floor of 4.00%).
(8)Base interest rate of 6.25% plus SOFR (SOFR floor of 4.00%).
(9)Cash interest rate represents a blended rate of differing cash interest rates applicable to each of the A-Notes and B-Notes to which the Company is a lender under the credit agreements. The A-Notes bear interest at a base interest rate of 4.75% plus SOFR (SOFR floor of 4.75%) and the B-Notes bear interest at a base interest rate of 11.00% plus SOFR (SOFR floor of 4.75%).
(10)Base interest rate of 5.50% plus SOFR (SOFR floor of 4.00%).
(11)Base interest rate of 13.00%.
(12)Base interest rate of 13.25%.