XML 47 R35.htm IDEA: XBRL DOCUMENT v3.26.1
COMMERCIAL LOANS AND INVESTMENTS (Tables)
6 Months Ended
Jun. 30, 2026
Receivables [Abstract]  
Schedule of components of commercial loan investment portfolio

The Company’s commercial loans and investments were comprised of the following at June 30, 2026 (in thousands):

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Description

  ​ ​ ​

Date of Investment

  ​ ​ ​

Maturity Date

  ​ ​ ​

Original Face Amount

  ​ ​ ​

Current Face Amount

  ​ ​ ​

Carrying Value

  ​ ​ ​

Coupon Rate

Mortgage Note – Founders Square – Dallas, TX

​

March 2023

​

March 2027

​

​

15,000

​

​

15,000

​

​

14,957

​

9.50%

Series A Preferred Investment

​

July 2024

​

July 2029

​

​

10,000

​

​

10,000

​

​

9,939

​

14.00%

Construction Loan - Rivana - Herndon, VA (1)

​

September 2024

​

September 2028

​

​

59,450

​

​

44,130

​

​

42,780

​

11.62%

Construction Loan - Whole Foods - Forsyth, GA

​

November 2024

​

May 2027

​

​

40,200

​

​

21,268

​

​

21,132

​

12.15%

Mortgage Note - Mainstreet - Daytona Beach, FL

​

August 2025

​

August 2030

​

​

5,000

​

​

5,000

​

​

4,979

​

6.50%

Class A Premier Retail Preferred Investment – Southwest

​

April 2026

​

April 2028

​

​

75,750

​

​

75,750

​

​

74,235

​

12.00 %

Grocery-Anchored Retail Development Preferred Investment – Northeast (2)

​

May 2026

​

October 2027

​

​

21,363

​

​

21,460

​

​

21,269

​

12.00 %

​

​

​

​

​

​

$

226,763

​

$

192,608

​

$

189,291

​

​

CECL Reserve

​

​

​

​

​

​

​

​

​

​

​

​

(1,903)

​

​

Total Commercial Loans and Investments

​

​

​

​

​

​

​

​

​

​

​

$

187,388

​

​

(1)Amounts funded prior to December 31, 2025 carry a coupon rate of 11.50%, while draws subsequent to that date have a 12.00% coupon rate, including 10.00% cash and 2.00% accrued paid-in-kind interest. The disclosed rate of 11.62% represents the weighted average coupon rate as of June 30, 2026.
(2)The coupon rate is comprised of 9.00% cash interest and 3.00% paid-in-kind.

 

The Company’s commercial loans and investments were comprised of the following at December 31, 2025 (in thousands):

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Description

  ​ ​ ​

Date of Investment

  ​ ​ ​

Maturity Date

  ​ ​ ​

Original Face Amount

  ​ ​ ​

Current Face Amount

  ​ ​ ​

Carrying Value

  ​ ​ ​

Coupon Rate

Preferred Investment – Watters Creek – Allen, TX

​

April 2022

​

April 2026

​

$

30,000

​

$

30,000

​

$

29,980

​

9.50%

Mortgage Note – Founders Square – Dallas, TX (1)

​

March 2023

​

March 2027

​

​

15,000

​

​

15,000

​

​

14,992

​

8.75%

Series A Preferred Investment

​

July 2024

​

July 2029

​

​

10,000

​

​

10,000

​

​

9,929

​

14.00%

Construction Loan - Rivana - Herndon, VA (2)

​

September 2024

​

September 2028

​

​

59,450

​

​

34,246

​

​

32,478

​

11.50%

Construction Loan - Whole Foods - Forsyth, GA

​

November 2024

​

May 2027

​

​

40,200

​

​

13,804

​

​

13,588

​

12.15%

Mortgage Note - Mainstreet - Daytona Beach, FL

​

August 2025

​

August 2030

​

​

5,000

​

​

5,000

​

​

4,977

​

6.50%

​

​

​

​

​

​

$

159,650

​

$

108,050

​

$

105,944

​

​

CECL Reserve

​

​

​

​

​

​

​

​

​

​

​

​

(1,140)

​

​

Total Commercial Loans and Investments

​

​

​

​

​

​

​

​

​

​

​

$

104,804

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

(1)Coupon rate increased to 9.5% effective January 1, 2026.
(2)Future draws funded will have a 12.0% coupon rate including 10% cash and 2.0% accrued paid-in-kind interest.

 

​

The carrying value of the commercial loans and investments portfolio at June 30, 2026 and December 31, 2025 consisted of the following (in thousands):

​

​

​

​

​

​

​

​

​

As of

​

  ​ ​ ​

June 30, 2026

  ​ ​ ​

December 31, 2025

Current Face Amount

​

$

192,608

​

$

108,050

Unaccreted Origination Fees

​

​

(1,760)

​

​

(778)

Unaccreted Exit Fees

​

​

(1,557)

​

​

(1,328)

CECL Reserve

​

​

(1,903)

​

​

(1,140)

Total Commercial Loans and Investments

​

$

187,388

​

$

104,804