XML 327 R9.htm IDEA: XBRL DOCUMENT v3.25.1
CONSOLIDATED SCHEDULE OF INVESTMENTS
$ in Thousands
12 Months Ended
Dec. 31, 2024
USD ($)
Schedule of Investments [Line Items]  
Spread Above Reference Rate 5.35% [1],[2],[3]
Amortized Cost $ 834,884 [4],[5],[6],[7]
Fair Value $ 842,856 [4],[5],[6],[7]
% of Net Assets 234.70% [4],[5],[6],[7]
Qualifying Concentration Risk | Assets, Total | Qualifying Investment Assets  
Schedule of Investments [Line Items]  
Concentration risk 100.00%
Senior Mortgage  
Schedule of Investments [Line Items]  
Amortized Cost $ 791,903
Fair Value $ 799,660
% of Net Assets 222.70%
Hospitality, Senior Mortgage  
Schedule of Investments [Line Items]  
Amortized Cost $ 116,070
Fair Value $ 117,235
% of Net Assets 32.70%
Industrial Senior Mortgage  
Schedule of Investments [Line Items]  
Amortized Cost $ 44,912
Fair Value $ 45,436
% of Net Assets 12.60%
Mixed Use Senior Mortgage  
Schedule of Investments [Line Items]  
Amortized Cost $ 42,899
Fair Value $ 43,315
% of Net Assets 12.10%
Multifamily, Senior Mortgage  
Schedule of Investments [Line Items]  
Amortized Cost $ 572,620
Fair Value $ 578,144
% of Net Assets 161.00%
Self Storage, Senior Mortgage  
Schedule of Investments [Line Items]  
Amortized Cost $ 15,402
Fair Value $ 15,530
% of Net Assets 4.30%
Mezzanine  
Schedule of Investments [Line Items]  
Amortized Cost $ 14,067
Fair Value $ 14,204
% of Net Assets 3.90%
Hospitality Mezzanine  
Schedule of Investments [Line Items]  
Amortized Cost $ 1,036
Fair Value $ 1,046
% of Net Assets 0.30%
Mixed Use, Mezzanine  
Schedule of Investments [Line Items]  
Amortized Cost $ 5,501
Fair Value $ 5,556
% of Net Assets 1.50%
Multifamily, Mezzanine  
Schedule of Investments [Line Items]  
Amortized Cost $ 7,530
Fair Value $ 7,602
% of Net Assets 2.10%
Real Estate Securities  
Schedule of Investments [Line Items]  
Amortized Cost $ 28,914
Fair Value $ 28,992
% of Net Assets 8.10%
Hospitality, Real Estate Securities  
Schedule of Investments [Line Items]  
Amortized Cost $ 15,073
Fair Value $ 15,086
% of Net Assets 4.20%
Industrials, Real Estate Securities  
Schedule of Investments [Line Items]  
Amortized Cost $ 4,988
Fair Value $ 5,016
% of Net Assets 1.40%
Multifamily, Real Estate Securities  
Schedule of Investments [Line Items]  
Amortized Cost $ 8,853
Fair Value $ 8,890
% of Net Assets 2.50%
Investment, Identifier [Axis]: 26 W 9th Street LLC, Multifamily  
Schedule of Investments [Line Items]  
Spread Above Reference Rate 5.25% [1],[2],[3],[8]
Interest Rate 9.58% [2],[3],[8],[9]
Par Amount $ 16,613 [2],[3],[8]
Amortized Cost 16,453 [2],[3],[8]
Fair Value $ 16,613 [2],[3],[8]
% of Net Assets 4.60% [2],[3],[8]
Investment, Identifier [Axis]: 26 W 9th Street LLC, Multifamily 1  
Schedule of Investments [Line Items]  
Spread Above Reference Rate 12.75% [1],[2],[3],[8]
Interest Rate 17.08% [2],[3],[8],[9]
Par Amount $ 1,893 [2],[3],[8]
Amortized Cost 1,875 [2],[3],[8]
Fair Value $ 1,893 [2],[3],[8]
% of Net Assets 0.50% [2],[3],[8]
Investment, Identifier [Axis]: 50 West BSP Owner LLC, Multifamily  
Schedule of Investments [Line Items]  
Spread Above Reference Rate 2.95% [1],[2],[3],[8],[10]
Interest Rate 7.28% [2],[3],[8],[9],[10]
Par Amount $ 42,281 [2],[3],[8],[10]
Amortized Cost 41,855 [2],[3],[8],[10]
Fair Value $ 42,281 [2],[3],[8],[10]
% of Net Assets 11.80% [2],[3],[8],[10]
Investment, Identifier [Axis]: 50 West BSP Owner LLC, Multifamily 1  
Schedule of Investments [Line Items]  
Spread Above Reference Rate 8.23% [1],[2],[3],[8],[10]
Interest Rate 12.56% [2],[3],[8],[9],[10]
Par Amount $ 2,546 [2],[3],[8],[10]
Amortized Cost 2,520 [2],[3],[8],[10]
Fair Value $ 2,546 [2],[3],[8],[10]
% of Net Assets 0.70% [2],[3],[8],[10]
Investment, Identifier [Axis]: 68 East Avenue Austin, LLC, Hospitality  
Schedule of Investments [Line Items]  
Spread Above Reference Rate 4.00% [1],[2],[3],[10]
Interest Rate 8.33% [2],[3],[9],[10]
Par Amount $ 22,320 [2],[3],[10]
Amortized Cost 22,129 [2],[3],[10]
Fair Value $ 22,320 [2],[3],[10]
% of Net Assets 6.20% [2],[3],[10]
Investment, Identifier [Axis]: ALP Delaware, LLC, Multifamily  
Schedule of Investments [Line Items]  
Spread Above Reference Rate 3.05% [1],[2],[3],[11]
Interest Rate 7.38% [2],[3],[9],[11]
Par Amount $ 21,219 [2],[3],[11]
Amortized Cost 21,047 [2],[3],[11]
Fair Value $ 21,219 [2],[3],[11]
% of Net Assets 5.90% [2],[3],[11]
Investment, Identifier [Axis]: AVR Eugene Hotel LLC, Hospitality  
Schedule of Investments [Line Items]  
Spread Above Reference Rate 4.50% [1],[2],[3],[8]
Interest Rate 8.83% [2],[3],[8],[9]
Par Amount $ 8,969 [2],[3],[8]
Amortized Cost 8,868 [2],[3],[8]
Fair Value $ 8,969 [2],[3],[8]
% of Net Assets 2.50% [2],[3],[8]
Investment, Identifier [Axis]: AWH Dallas PC Hotel, LP, Hospitality  
Schedule of Investments [Line Items]  
Spread Above Reference Rate 10.51% [1],[2],[3],[8]
Interest Rate 14.84% [2],[3],[8],[9]
Par Amount $ 1,046 [2],[3],[8]
Amortized Cost 1,036 [2],[3],[8]
Fair Value $ 1,046 [2],[3],[8]
% of Net Assets 0.30% [2],[3],[8]
Investment, Identifier [Axis]: AWH Dallas PC Hotel, LP, Hospitality  
Schedule of Investments [Line Items]  
Spread Above Reference Rate 3.25% [1],[2],[3]
Interest Rate 7.58% [2],[3],[9]
Par Amount $ 10,641 [2],[3]
Amortized Cost 10,534 [2],[3]
Fair Value $ 10,641 [2],[3]
% of Net Assets 3.00% [2],[3]
Investment, Identifier [Axis]: Admiral's Cove Holdings LLC, Multifamily  
Schedule of Investments [Line Items]  
Spread Above Reference Rate 2.75% [1],[2],[3],[12]
Interest Rate 7.08% [2],[3],[9],[12]
Par Amount $ 46,837 [2],[3],[12]
Amortized Cost 46,449 [2],[3],[12]
Fair Value $ 46,837 [2],[3],[12]
% of Net Assets 13.10% [2],[3],[12]
Investment, Identifier [Axis]: Admiral's Cove Holdings Mezz LLC, Multifamily  
Schedule of Investments [Line Items]  
Spread Above Reference Rate 6.75% [1],[2],[3],[12]
Interest Rate 11.08% [2],[3],[9],[12]
Par Amount $ 3,163 [2],[3],[12]
Amortized Cost 3,135 [2],[3],[12]
Fair Value $ 3,163 [2],[3],[12]
% of Net Assets 0.90% [2],[3],[12]
Investment, Identifier [Axis]: Augusta Flats 2024 LP, Multifamily  
Schedule of Investments [Line Items]  
Spread Above Reference Rate 2.95% [1],[2],[3],[10]
Interest Rate 7.28% [2],[3],[9],[10]
Par Amount $ 15,077 [2],[3],[10]
Amortized Cost 14,930 [2],[3],[10]
Fair Value $ 15,077 [2],[3],[10]
% of Net Assets 4.20% [2],[3],[10]
Investment, Identifier [Axis]: BX 2024-SLCT D, Hospitality  
Schedule of Investments [Line Items]  
Spread Above Reference Rate 2.94% [1],[2],[13]
Interest Rate 7.27% [2],[9],[13]
Par Amount $ 15,111 [2],[13]
Amortized Cost 15,073 [2],[13]
Fair Value $ 15,086 [2],[13]
% of Net Assets 4.20% [2],[13]
Investment, Identifier [Axis]: Blue Suede Hospitality Group, Hospitality  
Schedule of Investments [Line Items]  
Spread Above Reference Rate 4.40% [1],[2],[3],[8],[10]
Interest Rate 8.73% [2],[3],[8],[9],[10]
Par Amount $ 18,336 [2],[3],[8],[10]
Amortized Cost 18,169 [2],[3],[8],[10]
Fair Value $ 18,336 [2],[3],[8],[10]
% of Net Assets 5.10% [2],[3],[8],[10]
Investment, Identifier [Axis]: CRP/RPM LYV Broadway GP, LLC, Multifamily  
Schedule of Investments [Line Items]  
Spread Above Reference Rate 2.80% [1],[2],[3],[12]
Interest Rate 7.13% [2],[3],[9],[12]
Par Amount $ 44,250 [2],[3],[12]
Amortized Cost 43,950 [2],[3],[12]
Fair Value $ 44,250 [2],[3],[12]
% of Net Assets 12.30% [2],[3],[12]
Investment, Identifier [Axis]: CS Harvey, LTD., Multifamily  
Schedule of Investments [Line Items]  
Spread Above Reference Rate 2.90% [1],[2],[3],[12]
Interest Rate 7.23% [2],[3],[9],[12]
Par Amount $ 35,200 [2],[3],[12]
Amortized Cost 34,881 [2],[3],[12]
Fair Value $ 35,200 [2],[3],[12]
% of Net Assets 9.80% [2],[3],[12]
Investment, Identifier [Axis]: Caledon Owner, LLC, Multifamily  
Schedule of Investments [Line Items]  
Spread Above Reference Rate 3.25% [1],[2],[3]
Interest Rate 7.58% [2],[3],[9]
Par Amount $ 13,641 [2],[3]
Amortized Cost 13,505 [2],[3]
Fair Value $ 13,641 [2],[3]
% of Net Assets 3.80% [2],[3]
Investment, Identifier [Axis]: Canal Properties LLC, Multifamily  
Schedule of Investments [Line Items]  
Spread Above Reference Rate 3.75% [1],[2],[3],[10]
Interest Rate 8.08% [2],[3],[9],[10]
Par Amount $ 12,205 [2],[3],[10]
Amortized Cost 12,088 [2],[3],[10]
Fair Value $ 12,205 [2],[3],[10]
% of Net Assets 3.40% [2],[3],[10]
Investment, Identifier [Axis]: DBGS 2024-SBL D, Industrials  
Schedule of Investments [Line Items]  
Spread Above Reference Rate 3.54% [1],[2],[14]
Interest Rate 7.87% [2],[9],[14]
Par Amount $ 5,000 [2],[14]
Amortized Cost 4,988 [2],[14]
Fair Value $ 5,016 [2],[14]
% of Net Assets 1.40% [2],[14]
Investment, Identifier [Axis]: DK LDOI IV Aggregate Holdco LP, Hospitality  
Schedule of Investments [Line Items]  
Spread Above Reference Rate 4.03% [1],[2],[3],[10]
Interest Rate 8.36% [2],[3],[9],[10]
Par Amount $ 41,900 [2],[3],[10]
Amortized Cost 41,521 [2],[3],[10]
Fair Value $ 41,900 [2],[3],[10]
% of Net Assets 11.70% [2],[3],[10]
Investment, Identifier [Axis]: GDC White Plains Fee LLC, Mixed Use  
Schedule of Investments [Line Items]  
Interest Rate 9.68% [2],[3],[9]
Par Amount $ 43,315 [2],[3]
Amortized Cost 42,899 [2],[3]
Fair Value $ 43,315 [2],[3]
% of Net Assets 12.10% [2],[3]
Investment, Identifier [Axis]: GDC White Plains SPE LLC, Mixed Use  
Schedule of Investments [Line Items]  
Interest Rate 16.00% [2],[3],[9]
Par Amount $ 5,556 [2],[3]
Amortized Cost 5,501 [2],[3]
Fair Value $ 5,556 [2],[3]
% of Net Assets 1.50% [2],[3]
Investment, Identifier [Axis]: GVP TC Wilmer Property Owner, LLC, Industrial  
Schedule of Investments [Line Items]  
Spread Above Reference Rate 3.75% [1],[2],[3],[8],[10]
Interest Rate 8.08% [2],[3],[8],[9],[10]
Par Amount $ 37,077 [2],[3],[8],[10]
Amortized Cost 36,640 [2],[3],[8],[10]
Fair Value $ 37,077 [2],[3],[8],[10]
% of Net Assets 10.30% [2],[3],[8],[10]
Investment, Identifier [Axis]: Gainsville Properties III, LLC, Multifamily  
Schedule of Investments [Line Items]  
Spread Above Reference Rate 3.50% [1],[2],[3]
Interest Rate 7.83% [2],[3],[9]
Par Amount $ 20,192 [2],[3]
Amortized Cost 19,992 [2],[3]
Fair Value $ 20,192 [2],[3]
% of Net Assets 5.60% [2],[3]
Investment, Identifier [Axis]: Grand Cypress Apartments, LLC, Multifamily  
Schedule of Investments [Line Items]  
Spread Above Reference Rate 2.75% [1],[2],[3],[8],[12]
Interest Rate 7.08% [2],[3],[8],[9],[12]
Par Amount $ 48,484 [2],[3],[8],[12]
Amortized Cost 48,139 [2],[3],[8],[12]
Fair Value $ 48,484 [2],[3],[8],[12]
% of Net Assets 13.50% [2],[3],[8],[12]
Investment, Identifier [Axis]: Hallandale Oasis 2019 LLC, Multifamily  
Schedule of Investments [Line Items]  
Spread Above Reference Rate 8.30% [1],[2],[3],[8]
Interest Rate 12.63% [2],[3],[8],[9]
Par Amount $ 6,388 [2],[3],[8]
Amortized Cost 6,200 [2],[3],[8]
Fair Value $ 6,388 [2],[3],[8]
% of Net Assets 1.80% [2],[3],[8]
Investment, Identifier [Axis]: Insite Orlando Two, LLC, Hospitality  
Schedule of Investments [Line Items]  
Spread Above Reference Rate 4.75% [1],[2],[3],[12]
Interest Rate 9.08% [2],[3],[9],[12]
Par Amount $ 15,069 [2],[3],[12]
Amortized Cost 14,849 [2],[3],[12]
Fair Value $ 15,069 [2],[3],[12]
% of Net Assets 4.20% [2],[3],[12]
Investment, Identifier [Axis]: NYC 2024-3ELV C, Multifamily  
Schedule of Investments [Line Items]  
Spread Above Reference Rate 2.84% [1],[2],[14]
Interest Rate 7.17% [2],[9],[14]
Par Amount $ 8,875 [2],[14]
Amortized Cost 8,853 [2],[14]
Fair Value $ 8,890 [2],[14]
% of Net Assets 2.50% [2],[14]
Investment, Identifier [Axis]: Olymbec Viscount LLC, Industrial  
Schedule of Investments [Line Items]  
Spread Above Reference Rate 3.50% [1],[2],[3],[8]
Interest Rate 7.83% [2],[3],[8],[9]
Par Amount $ 8,359 [2],[3],[8]
Amortized Cost 8,272 [2],[3],[8]
Fair Value $ 8,359 [2],[3],[8]
% of Net Assets 2.30% [2],[3],[8]
Investment, Identifier [Axis]: Paraiso 256, LLC, Multifamily  
Schedule of Investments [Line Items]  
Spread Above Reference Rate 2.75% [1],[2],[3],[8],[12]
Interest Rate 7.08% [2],[3],[8],[9],[12]
Par Amount $ 27,011 [2],[3],[8],[12]
Amortized Cost 26,801 [2],[3],[8],[12]
Fair Value $ 27,011 [2],[3],[8],[12]
% of Net Assets 7.50% [2],[3],[8],[12]
Investment, Identifier [Axis]: Racetrack Properties I, LLC, Multifamily  
Schedule of Investments [Line Items]  
Spread Above Reference Rate 2.95% [1],[3],[10]
Interest Rate 7.28% [3],[9],[10]
Par Amount $ 44,300 [3],[10]
Amortized Cost 43,898 [3],[10]
Fair Value $ 44,300 [3],[10]
% of Net Assets 12.30% [3],[10]
Investment, Identifier [Axis]: Rise Bridgeview, LLC, Multifamily  
Schedule of Investments [Line Items]  
Spread Above Reference Rate 3.25% [1],[2],[3],[8]
Interest Rate 7.58% [2],[3],[8],[9]
Par Amount $ 10,737 [2],[3],[8]
Amortized Cost 10,609 [2],[3],[8]
Fair Value $ 10,737 [2],[3],[8]
% of Net Assets 3.00% [2],[3],[8]
Investment, Identifier [Axis]: S2 Pleasantdale LLC, Multifamily  
Schedule of Investments [Line Items]  
Spread Above Reference Rate 2.75% [1],[2],[3],[8],[10]
Interest Rate 7.08% [2],[3],[8],[9],[10]
Par Amount $ 18,078 [2],[3],[8],[10]
Amortized Cost 17,858 [2],[3],[8],[10]
Fair Value $ 18,078 [2],[3],[8],[10]
% of Net Assets 5.00% [2],[3],[8],[10]
Investment, Identifier [Axis]: SL 418, LLC, Multifamily  
Schedule of Investments [Line Items]  
Spread Above Reference Rate 2.75% [1],[2],[3],[8],[12]
Interest Rate 7.08% [2],[3],[8],[9],[12]
Par Amount $ 47,797 [2],[3],[8],[12]
Amortized Cost 47,461 [2],[3],[8],[12]
Fair Value $ 47,797 [2],[3],[8],[12]
% of Net Assets 13.30% [2],[3],[8],[12]
Investment, Identifier [Axis]: Silver Star Delray, LLC, Self Storage  
Schedule of Investments [Line Items]  
Spread Above Reference Rate 3.50% [1],[2],[3],[12]
Interest Rate 7.83% [2],[3],[9],[12]
Par Amount $ 15,530 [2],[3],[12]
Amortized Cost 15,402 [2],[3],[12]
Fair Value $ 15,530 [2],[3],[12]
% of Net Assets 4.30% [2],[3],[12]
Investment, Identifier [Axis]: Smart Living Texas City MM, LLC, Multifamily  
Schedule of Investments [Line Items]  
Spread Above Reference Rate 3.80% [1],[2],[3],[12]
Interest Rate 8.13% [2],[3],[9],[12]
Par Amount $ 14,200 [2],[3],[12]
Amortized Cost 14,120 [2],[3],[12]
Fair Value $ 14,200 [2],[3],[12]
% of Net Assets 4.00% [2],[3],[12]
Investment, Identifier [Axis]: VCP Kennesaw, LLC, Multifamily  
Schedule of Investments [Line Items]  
Spread Above Reference Rate 2.95% [1],[2],[3],[10]
Interest Rate 7.28% [2],[3],[9],[10]
Par Amount $ 47,227 [2],[3],[10]
Amortized Cost 46,784 [2],[3],[10]
Fair Value $ 47,227 [2],[3],[10]
% of Net Assets 13.20% [2],[3],[10]
Investment, Identifier [Axis]: VCP Manager LLC, Multifamily  
Schedule of Investments [Line Items]  
Spread Above Reference Rate 3.10% [1],[2],[3],[10]
Interest Rate 7.43% [2],[3],[9],[10]
Par Amount $ 29,380 [2],[3],[10]
Amortized Cost 29,117 [2],[3],[10]
Fair Value $ 29,380 [2],[3],[10]
% of Net Assets 8.20% [2],[3],[10]
Investment, Identifier [Axis]: WHK Waterfront Urban Renewal LLC, Multifamily  
Schedule of Investments [Line Items]  
Spread Above Reference Rate 5.50% [1],[2],[3],[8]
Interest Rate 9.83% [2],[3],[8],[9]
Par Amount $ 3,347 [2],[3],[8]
Amortized Cost 2,928 [2],[3],[8]
Fair Value $ 3,347 [2],[3],[8]
% of Net Assets 0.90% [2],[3],[8]
Investment, Identifier [Axis]: Woodbine MF TIC 1 LLC, Multifamily  
Schedule of Investments [Line Items]  
Spread Above Reference Rate 2.75% [1],[2],[3],[10]
Interest Rate 7.08% [2],[3],[9],[10]
Par Amount $ 13,680 [2],[3],[10]
Amortized Cost 13,555 [2],[3],[10]
Fair Value $ 13,680 [2],[3],[10]
% of Net Assets 3.80% [2],[3],[10]
[1] The investments herein bear interest at rates that may be determined by reference to Secured Overnight Financing Rate (“SOFR”), which typically resets monthly or quarterly. For each such investment, the Company has provided the spread over SOFR and the current contractual interest rate in effect at December 31, 2024. As of December 31, 2024, rates for 1M SOFR, 3M SOFR, 6M SOFR, 12M SOFR are 4.33%, 4.31%, 4.25%, and 4.18%, respectively. Certain investments are subject to a SOFR floor.
[2] Represents co-investments made with the Company’s affiliates. Refer to Note 3 - Related Party Transactions.
[3] The fair value of investments with respect to securities for which market quotations are not readily available is determined in good faith by the Company's Board (as defined below) as required by the Investment Company Act of 1940, as amended (the “1940 Act”). Such investments are valued using significant unobservable inputs. Refer to Note 5 - Fair Value Measurement.
[4] All of the Company’s investments are Non-Control/Non-Affiliate investments. Non-Control/Non-Affiliate investments as defined by the 1940 Act, are those that are neither Control nor Affiliate investments and in which we own less than 25.0%/5.0% of the issued and outstanding voting securities.
[5] All debt investments are income-producing, unless otherwise noted.
[6] All investments are U.S. domiciled.
[7] All of the Company's investments, except the investments noted by this footnote, are qualifying assets under Section 55(a) of the 1940 Act. Under the 1940 Act, the Company may not acquire any non-qualifying asset unless, at the time the acquisition is made, qualifying assets represent at least 70% of the Company's total assets. As of December 31, 2024, qualifying assets represent 100.0% of the Company's total assets.
[8] The Company’s investment or a portion thereof is an unfunded loan commitment, and no interest is being earned on the unfunded portion. Refer to Note 7 - Commitments and Contingencies.
[9] Interest rates on investments are annualized.
[10] The Company’s investment or a portion thereof is pledged as collateral under the JPM Credit Facility (as defined in Note 6).
[11] The Company’s investment or a portion thereof is pledged as collateral under the Webster Warehouse Facility (as defined in Note 6.)
[12] The Company’s investment or a portion thereof is pledged as collateral under the Barclay’s Warehouse Facility (as defined in Note 6).
[13] The Company’s investment or a portion thereof is pledged as collateral under the Barclay’s Repo Facility (as defined in Note 6)
[14] The Company’s investment or a portion thereof is pledged as collateral under the JPM Repo Facility (as defined in Note 6).