10-Q

Large accelerated filer

Accelerated filer

Non-accelerated filer

Smaller reporting company

Emerging growth company

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM

10-Q

☒	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2022

☐	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

FOR THE TRANSITION PERIOD FROM

COMMISSION FILE NUMBER:

000-56163

FS Credit Real Estate Income Trust, Inc.

(Exact name of registrant as specified in its charter)


Maryland		81-4446064
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

201 Rouse Boulevard Philadelphia, Pennsylvania		19112
(Address of principal executive offices)		(Zip Code)

(215) 495-1150

(Registrant’s telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Exchange Act: None.


Title of each class	Trading Symbol(s)	Name of each exchange on which registered
N/A	N/A	N/A

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of

Regulation S-T

(§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a

non-accelerated

filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in

Rule 12b-2

of the Exchange Act.

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act ☒

Indicate by check mark whether the registrant is a shell company (as defined in

Rule 12b-2

of the Exchange Act). Yes ☐ No ☒

Indicate the number of shares outstanding of each of the issuer’s classes of common stock as of the latest practicable date.

As of August 5, 2022 there were

903,286

outstanding shares of Class F common stock,

906,648 outstanding shares of Class Y common stock, 1,569,512 outstanding shares of Class T common stock, 49,187,066 outstanding shares of Class S common stock, 729,640 outstanding shares of Class D common stock, 4,027,392 outstanding shares of Class M common stock and 28,555,816 outstanding shares of Class I common stock.

Table of Contents

TABLE OF CONTENTS


		Page
PART I—FINANCIAL INFORMATION
ITEM 1.	FINANCIAL STATEMENTS		1
	Consolidated Balance Sheets as of June 30, 2022 (Unaudited) and December 31, 2021		1
	Unaudited Consolidated Statements of Operations for the three and six months ended June 30, 2022 and 2021		2
	Unaudited Consolidated Statements of Comprehensive Income for the three and six months ended June 30, 2022 and 2021		3
	Unaudited Consolidated Statements of Changes in Equity for the three and six months ended June 30, 2022 and 2021		4
	Unaudited Consolidated Statements of Cash Flows for the six months ended June 30, 2022 and 2021		6
	Notes to Unaudited Consolidated Financial Statements		7
ITEM 2.	MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS		41
ITEM 3.	QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK		56
ITEM 4.	CONTROLS AND PROCEDURES		58

PART II—OTHER INFORMATION
ITEM 1.	LEGAL PROCEEDINGS		58
ITEM 1A.	RISK FACTORS		58
ITEM 2.	UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS		59
ITEM 3.	DEFAULTS UPON SENIOR SECURITIES		59
ITEM 4.	MINE SAFETY DISCLOSURES		59
ITEM 5.	OTHER INFORMATION		59
ITEM 6.	EXHIBITS		60
	SIGNATURES		62

Table of Contents

PART I—FINANCIAL INFORMATION

Item 1. Financial Statements.

FS Credit Real Estate Income Trust, Inc.

Consolidated Balance Sheets

(in thousands, except share amounts)


	June 30, 2022 (Unaudited)			December 31, 2021
Assets
Cash and cash equivalents	$	75,659		$	46,798
Restricted cash		19,111			39,010
Loans receivable, held-for-investment		6,538,370			3,841,868
Mortgage-backed securities held-to-maturity		78,942			37,862
Mortgage-backed securities available-for-sale, at fair value		153,274			44,518
Investment in real estate, net		160,711			—
Receivable for investments sold and repaid		52,959			6,625
Interest receivable		14,904			6,861
Deferred financing costs		647			658
Other assets		40,835			194

Total assets (1)	$	7,135,412		$	4,024,394

Liabilities
Collateralized loan obligations (net of deferred financing costs of $27,057 and $16,701, respectively)	$	3,193,515		$	1,886,382
Repurchase agreements payable (net of deferred financing costs of $3,278 and $1,958, respectively)		1,175,651			903,010
Credit facilities payable (net of deferred financing costs of $8,666 and $2,230, respectively)		692,472			196,960
Mortgage note payable (net of deferred financing costs of $2,132 and $0, respectively)		122,568			—
Due to related party		92,665			48,514
Interest payable		7,922			2,591
Payable for shares repurchased		19,250			4,227
Other liabilities		10,139			9,370

Total liabilities (1)		5,314,182			3,051,054

Commitments and contingencies (See Note 11)
Stockholders’ equity
Preferred stock, $0.01 par value, 50,000,000 shares authorized, 125 and 125 issued and outstanding, respectively		—			—
Class F common stock, $0.01 par value, 125,000,000 shares authorized, 904,792 and 902,878 issued and outstanding, respectively		9			9
Class Y common stock, $0.01 par value, 125,000,000 shares authorized, 906,648 and 906,648 issued and outstanding, respectively		9			9
Class T common stock, $0.01 par value, 125,000,000 shares authorized, 1,508,682 and 1,407,377 issued and outstanding, respectively		15			14
Class S common stock, $0.01 par value, 125,000,000 shares authorized, 44,602,788 and 22,823,721 issued and outstanding, respectively		446			228
Class D common stock, $0.01 par value, 125,000,000 shares authorized, 680,347 and 642,162 issued and outstanding, respectively		7			6
Class M common stock, $0.01 par value, 125,000,000 shares authorized, 3,701,528 and 2,876,736 issued and outstanding, respectively		37			29
Class I common stock, $0.01 par value, 300,000,000 shares authorized, 24,516,086 and 11,366,687 issued and outstanding, respectively		245			114
Additional paid-in capital		1,820,033			969,558
Accumulated other comprehensive income (loss)		(3,192	)		86
Retained earnings		3,621			3,287

Total stockholders’ equity		1,821,230			973,340

Total liabilities and stockholders’ equity	$	7,135,412		$	4,024,394

(1)

The June 30, 2022 and December 31, 2021 consolidated balance sheets include assets of consolidated variable interest entities, or VIEs, that can only be used to settle obligations of the VIEs, and liabilities of consolidated VIEs for which creditors do not have recourse to the Company. As of June 30, 2022 and December 31, 2021, assets of the VIEs totaled $4,033,871 and $2,347,510, respectively, and liabilities of the VIEs totaled $3,197,715 and $1,887,944, respectively. See Note 10 for further details.

See notes to unaudited consolidated financial statements.

Table of Contents

FS Credit Real Estate Income Trust, Inc.

Unaudited Consolidated Statements of Changes in Equity

(in thousands)


	Par Value
	Common Stock Class F		Common Stock Class Y			Common Stock Class T		Common Stock Class S			Common Stock Class D		Common Stock Class M			Common Stock Class I			Additional Paid-In Capital			Accumulated Other Comprehensive Income (Loss) (1)			Retained Earnings (Accumulated Deficit)			Total Stockholders’ Equity
Three Months Ended June 30, 2022
Balance as of March 31, 2022	$	9	$	9		$	14	$	331		$	7	$	32		$	182		$	1,383,218		$	(325	)	$	4,665		$	1,388,142
Common stock issued		—		—			1		121			—		6			64			479,929			—			—			480,121
Distributions declared		—		—			—		—			—		—			—			—			—			(26,690	)		(26,690	)
Proceeds from distribution reinvestment plan		—		—			—		3			—		—			2			12,516			—			—			12,521
Redemptions of common stock		—		—			—		(9	)		—		(1	)		(3	)		(32,584	)		—			—			(32,597	)
Stockholder servicing fees		—		—			—		—			—		—			—			(24,799	)		—			—			(24,799	)
Offering costs		—		—			—		—			—		—			—			(3,598	)		—			—			(3,598	)
Performance contingent rights issued		—		—			—		—			—		—			—			5,351			—			—			5,351
Net income		—		—			—		—			—		—			—			—			—			25,650			25,650
Dividends on preferred stock		—		—			—		—			—		—			—			—			—			(4	)		(4	)
Other comprehensive loss		—		—			—		—			—		—			—			—			(2,867	)		—			(2,867	)

Balance as of June 30, 2022	$	9	$	9		$	15	$	446		$	7	$	37		$	245		$	1,820,033		$	(3,192	)	$	3,621		$	1,821,230

Three Months Ended June 30, 2021
Balance as of March 31, 2021	$	9	$	1		$	13	$	72		$	5	$	22		$	30		$	361,358		$	—		$	1,825		$	363,335
Common stock issued		—		9			—		28			1		3			10			125,421			—			—			125,472
Distributions declared		—		—			—		—			—		—			—			—			—			(7,573	)		(7,573	)
Proceeds from distribution reinvestment plan		—		—			—		1			—		—			1			2,910			—			—			2,912
Redemptions of common stock		—		(1	)		—		—			—		(1	)		—			(1,790	)		—			—			(1,792	)
Stockholder servicing fees		—		—			—		—			—		—			—			(6,146	)		—			—			(6,146	)
Offering costs		—		—			—		—			—		—			—			(363	)		—			—			(363	)
Net income		—		—			—		—			—		—			—			—			—			7,566			7,566
Dividends on preferred stock		—		—			—		—			—		—			—			—			—			(4	)		(4	)
Other comprehensive income		—		—			—		—			—		—			—			—			80			—			80

Balance as of June 30, 2021	$	9	$	9		$	13	$	101		$	6	$	24		$	41		$	481,390		$	80		$	1,814		$	483,487

(1)	Comprised solely of unrealized gain (loss) on mortgage-backed securities, available for sale.

See notes to unaudited consolidated financial statements.

Table of Contents


	Par Value
	Common Stock Class F		Common Stock Class Y			Common Stock Class T		Common Stock Class S			Common Stock Class D		Common Stock Class M			Common Stock Class I			Additional Paid-In Capital			Accumulated Other Comprehensive Income (Loss) (1)			Retained Earnings (Accumulated Deficit)			Total Stockholders’ Equity
Six Months Ended June 30, 2022
Balance as of December 31, 2021	$	9	$	9		$	14	$	228		$	6	$	29		$	114		$	969,558		$	86		$	3,287		$	973,340
Common stock issued		—		—			1		226			1		9			136			929,771			—			—			930,144
Distributions declared		—		—			—		—			—		—			—			—			—			(46,227	)		(46,227	)
Proceeds from distribution reinvestment plan		—		—			—		5			—		—			3			21,887			—			—			21,895
Redemptions of common stock		—		—			—		(13	)		—		(1	)		(8	)		(56,749	)		—			—			(56,771	)
Stockholder servicing fees		—		—			—		—			—		—			—			(46,428	)		—			—			(46,428	)
Offering costs		—		—			—		—			—		—			—			(6,999	)		—			—			(6,999	)
Performance contingent rights issued		—		—			—		—			—		—			—			8,993			—			—			8,993
Net income		—		—			—		—			—		—			—			—			—			46,569			46,569
Dividends on preferred stock		—		—			—		—			—		—			—			—			—			(8	)		(8	)
Other comprehensive loss		—		—			—		—			—		—			—			—			(3,278	)		—			(3,278	)

Balance as of June 30, 2022	$	9	$	9		$	15	$	446		$	7	$	37		$	245		$	1,820,033		$	(3,192	)	$	3,621		$	1,821,230

Six Months Ended June 30, 2021
Balance as of December 31, 2020	$	9	$	1		$	12	$	58		$	5	$	20		$	22		$	303,783		$	—		$	1,802		$	305,712
Common stock issued		—		9			1		42			1		5			18			187,841			—			—			187,917
Distributions declared		—		—			—		—			—		—			—			—			—			(13,511	)		(13,511	)
Proceeds from distribution reinvestment plan		—		—			—		1			—		—			1			5,152			—			—			5,154
Redemptions of common stock		—		(1	)		—		—			—		(1	)		—			(5,231	)		—			—			(5,233	)
Stockholder servicing fees		—		—			—		—			—		—			—			(9,476	)		—			—			(9,476	)
Offering costs		—		—			—		—			—		—			—			(679	)		—			—			(679	)
Net income		—		—			—		—			—		—			—			—			—			13,531			13,531
Dividends on preferred stock		—		—			—		—			—		—			—			—			—			(8	)		(8	)
Other comprehensive income		—		—			—		—			—		—			—			—			80			—			80

Balance as of June 30, 2021	$	9	$	9		$	13	$	101		$	6	$	24		$	41		$	481,390		$	80		$	1,814		$	483,487

(1)	Comprised solely of unrealized gain (loss) on mortgage-backed securities, available for sale.

See notes to unaudited consolidated financial statements.

Table of Contents

FS Credit Real Estate Income Trust, Inc.

Unaudited Consolidated Statements of Cash Flows

(in thousands)


	Six Months Ended June 30,
	2022			2021
Cash flows from operating activities
Net income	$	46,569		$	13,531
Adjustments to reconcile net income to net cash provided by (used in) operating activities
Performance contingent rights issued		8,993			—
Amortization of deferred fees on loans and debt securities		(2,020	)		(731	)
Amortization of deferred financing costs and discount		4,268			1,503
Net change in unrealized loss on interest rate cap		1,449			—
Changes in assets and liabilities
Reimbursement due from sponsor		—			444
Interest receivable		(8,043	)		(873	)
Other assets		(8,999	)		15,876
Due to related party		1,397			8,866
Interest payable		5,331			463
Other liabilities		(20	)		(6,041	)

Net cash provided by (used in) operating activities		48,925			33,038

Cash flows used in investing activities
Origination and fundings of loans receivable, held-for-investment		(3,084,586	)		(1,018,208	)
Principal collections from loans receivable, held-for-investment		342,702			96,067
Exit and extension fees received on loans receivable, held-for-investment		769			335
Purchases of mortgage-backed securities available-for-sale		(112,073	)		(19,575	)
Principal repayments of mortgage-backed securities available-for-sale		62			—
Purchases of mortgage-backed securities held-to-maturity		(40,804	)		—
Acquisition of real estate		(193,802	)		—

Net cash provided by (used in) investing activities		(3,087,732	)		(941,381	)

Cash flows from financing activities
Issuance of common stock		930,144			187,917
Redemptions of common stock		(41,748	)		(6,210	)
Stockholder distributions paid		(22,216	)		(7,816	)
Stockholder servicing fees		(3,674	)		(994	)
Offering costs paid		(8,334	)		(679	)
Borrowing under mortgage note payable		124,700			—
Borrowings under repurchase agreements		1,586,790			690,482
Repayments under repurchase agreements		(1,312,829	)		(612,790	)
Borrowings under credit facilities		879,823			156,000
Repayments under credit facilities		(377,875	)		(121,000	)
Proceeds from issuance of collateralized loan obligations		1,407,120			646,935
Repayment of collateralized loan obligations		(89,631	)		—
Payment of deferred financing costs		(24,501	)		(9,374	)

Net cash provided by (used in) financing activities		3,047,769			922,471

Total increase (decrease) in cash, cash equivalents and restricted cash		8,962			14,128
Cash, cash equivalents and restricted cash at beginning of period		85,808			17,874

Cash, cash equivalents and restricted cash at end of period	$	94,770		$	32,002

Supplemental disclosure of cash flow information and non-cash financial activities
Payments of interest	$	35,800		$	5,844

Accrued stockholder servicing fee	$	42,754		$	8,482

Distributions payable	$	5,059		$	1,663

Reinvestment of stockholder distributions	$	21,895		$	5,154

Payable for shares repurchased	$	19,250		$	553

Loan principal payments held by servicer	$	52,959		$	—

Loan transferred from loans receivable, held-for-investment to loans receivable, held-for-sale	$	—		$	24,397

See notes to unaudited consolidated financial statements.

Table of Contents

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements

(in thousands, except share and per share amounts)

Note 1. Principal Business and Organization

FS Credit Real Estate Income Trust, Inc., or the Company, was incorporated under the general corporation laws of the State of Maryland on November 7, 2016 and formally commenced investment operations on September 13, 2017. The Company is currently conducting a public offering of up to $2,750,000 of its Class T, Class S, Class D, Class M and Class I shares of common stock pursuant to a registration statement on Form

S-11

filed with the Securities and Exchange Commission, or SEC, consisting of up to $2,500,000 in shares in its primary offering and up to $250,000 in shares pursuant to its distribution reinvestment plan. The Company also previously conducted private offerings of its Class F common stock and Class Y common stock. The Company is managed by FS Real Estate Advisor, LLC, or FS Real Estate Advisor, a subsidiary of the Company’s sponsor, Franklin Square Holdings, L.P., which does business as FS Investments, or FS Investments, a national sponsor of alternative investment funds designed for the individual investor. FS Real Estate Advisor has engaged Rialto Capital Management, LLC, or Rialto, to act as its

sub-adviser.

The Company has elected to be taxed as a real estate investment trust, or REIT, for U.S. federal income tax purposes commencing with its taxable year ended December 31, 2017. The Company intends to be an investment vehicle of indefinite duration focused on real estate debt investments and other real estate-related assets. The shares of common stock are generally intended to be sold and repurchased by the Company on a continuous basis. The Company intends to conduct its operations so that it is not required to register under the Investment Company Act of 1940, as amended, or the 1940 Act.

The Company’s primary investment objectives are to: provide current income in the form of regular, stable cash distributions to achieve an attractive dividend yield; preserve and protect invested capital; realize appreciation in net asset value, or NAV, from proactive investment management and asset management; and provide an investment alternative for stockholders seeking to allocate a portion of their long-term investment portfolios to commercial real estate debt with lower volatility than public real estate companies.

Note 2. Summary of Significant Accounting Policies

Basis of Presentation:

The accompanying unaudited consolidated financial statements of the Company have been prepared in accordance with U.S. generally accepted accounting principles, or GAAP. The unaudited consolidated financial statements include both the Company’s accounts and the accounts of its wholly owned subsidiaries and variable interest entities, or VIEs, of which the Company is the primary beneficiary, as of June 30, 2022. All significant intercompany transactions have been eliminated in consolidation. In the opinion of management, the accompanying unaudited consolidated financial statements reflect all adjustments, which are normal and recurring in nature, necessary for fair financial statement presentation. The operating results presented for interim periods are not necessarily indicative of the results that may be expected for any other interim period or for the entire year. The Company has evaluated the impact of subsequent events through the date the unaudited consolidated financial statements were issued.

Reclassifications:

Certain amounts in the unaudited consolidated financial statements as of and for the three and six months ended June 30, 2021 and the audited consolidated financial statements as of and for the year ended December 31, 2021 have been reclassified to conform to the classifications used to prepare the unaudited consolidated financial statements as of and for the three and six months ended June 30, 2022. The reclassifications did not affect the Company’s financial position, results of operations, or cash flows.

Use of Estimates:

The preparation of the unaudited consolidated financial statements in accordance with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, and disclosure of contingent assets and liabilities, as of the date of the financial statements and the

Table of Contents

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 2. Summary of Significant Accounting Policies (continued)

reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

Principles of Consolidation:

Financial Accounting Standards Board, or FASB, Accounting Standards Codification Topic 810—Consolidation, or ASC Topic 810, provides guidance on the identification of a VIE (an entity for which control is achieved through means other than voting rights) and the determination of which business enterprise, if any, should consolidate the VIE. An entity is considered a VIE if any of the following applies: (1) the equity investors (if any) lack one or more of the essential characteristics of a controlling financial interest; (2) the equity investment at risk is insufficient to finance that entity’s activities without additional subordinated financial support; or (3) the equity investors have voting rights that are not proportionate to their economic interests and the activities of the entity involve or are conducted on behalf of an investor with a disproportionately small voting interest.

The Company consolidates VIEs in which it is considered to be the primary beneficiary. The primary beneficiary is defined as the entity having both of the following characteristics: (1) the power to direct the activities that, when taken together, most significantly impact the VIE’s performance; and (2) the obligation to absorb losses and right to receive the returns from the VIE that would be significant to the VIE. The Company determines whether it is the primary beneficiary of an entity subject to consolidation based on a qualitative assessment of the VIE’s capital structure, contractual terms, nature of the VIE’s operations and purpose and the Company’s relative exposure to the related risks of the VIE on the date it becomes initially involved in the VIE. The Company reassesses its VIE determination with respect to an entity on an ongoing basis. Refer to Note 10 for additional discussion of the Company’s VIEs.

Cash, Cash Equivalents and Restricted Cash:

The Company considers all highly liquid investments with original maturities of three months or less to be cash equivalents. The Company invests its cash in overnight institutional money market funds. The Company’s uninvested cash is maintained with high credit quality financial institutions, which are members of the Federal Deposit Insurance Corporation. Restricted cash primarily represents cash held in an account to fund additional collateral interests within the Company’s collateralized loan obligations.

The following table provides a reconciliation of cash, cash equivalents and restricted cash in the Company’s consolidated balance sheets to the total amount shown in the Company’s unaudited consolidated statements of cash flows:


	June 30,
	2022		2021
Cash and cash equivalents	$	75,659	$	13,318
Restricted cash		19,111		18,684

Total cash, cash equivalents and restricted cash	$	94,770	$	32,002

Loans Receivable and Provision for Loan Losses:

The Company originates and purchases commercial real estate debt and related instruments generally to be held as long-term investments at amortized cost. The Company is required to periodically evaluate each of these loans for possible impairment. Impairment is indicated when it is deemed probable that the Company will not be able to collect all amounts due to it pursuant to the contractual terms of the loan. If a loan is determined to be impaired, the Company writes down the loan

Table of Contents

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 2. Summary of Significant Accounting Policies (continued)

through a charge to the provision for loan losses. Impairment of these loans, which are collateral dependent, is measured by comparing the estimated fair value of the underlying collateral, less costs to sell, to the book value of the respective loan. These valuations require significant judgments, which include assumptions regarding capitalization rates, leasing, creditworthiness of major tenants, occupancy rates, availability of financing, exit plan, loan sponsorship, actions of other lenders, and other factors deemed necessary by FS Real Estate Advisor and Rialto. Actual losses, if any, could ultimately differ from these estimates.

Loans that the Company originates or purchases that the Company is unable to hold, or intends to sell or otherwise dispose of, in the foreseeable future are classified as

held-for-sale

and are carried at the lower of amortized cost or fair value.

FS Real Estate Advisor and Rialto perform a quarterly review of the Company’s portfolio of loans. In connection with this review, FS Real Estate Advisor and Rialto assess the risk factors of each loan and assign a risk rating based on a variety of factors, including, without limitation,

loan-to-value

ratio, or LTV, debt yield, property type, geographic and local market dynamics, physical condition, cash flow volatility, leasing and tenant profile, loan structure and exit plan, and project sponsorship. Based on a

5-point

scale, the Company’s loans are rated “1” through “5,” from less risk to greater risk, which ratings are defined as follows:


Loan Risk Rating		Summary Description
1		Very Low Risk
2		Low Risk
3		Medium Risk
4		High Risk/Potential for Loss: A loan that has a risk of realizing a principal loss
5		Impaired/Loss Likely: A loan that has a very high risk of realizing a principal loss or has otherwise incurred a principal loss

Mortgage-backed Securities:

The Company designates its mortgage-backed securities as

held-to-maturity

available-for-sale

depending on the investment strategy and ability to hold such securities to maturity. Mortgage-backed securities are classified as

held-to-maturity

when the Company intends to, and has the ability to hold until maturity.

Held-to-maturity

securities are stated at amortized cost on the consolidated balance sheets. Mortgage-backed securities the Company does not hold for the purpose of selling in the near-term or may dispose of prior to maturity, are classified as

available-for

sale and are reported at fair value on the consolidated balance sheets with changes in fair value recorded in other comprehensive income.

The Company regularly monitors its mortgage-backed securities to ensure investments that may be other-than-temporarily impaired are timely identified, properly valued and charged against earnings in the proper period. The determination that a security has incurred an other-than-temporary decline in value requires the judgment of management. Assessment factors include, but are not limited to, the length of time and the extent to which the market value has been less than amortized cost, the financial condition and rating of the issuer, and the intent to sell or whether it is more likely than not that the Company will be required to sell.

Real Estate:

In accordance with the guidance for business combinations, the Company determines whether the acquisition of a property qualifies as a business combination, which requires that the assets acquired and liabilities assumed constitute a business. If the property acquired is not a business, the Company accounts for the transaction as an asset acquisition. The guidance for business combinations states that when substantially all the fair value of the gross assets to be acquired is concentrated in a single identifiable asset or group of similar

Table of Contents

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 2. Summary of Significant Accounting Policies (continued)

identifiable assets, the asset or set of assets is not a business. The one property acquisition to date has been accounted for as an asset acquisition.

Upon the acquisition of a property, the Company assesses the fair value of acquired tangible and intangible assets (including land, buildings, tenant improvements, “above-market” and “below-market” leases, acquired

in-place

leases, other identified intangible assets and assumed liabilities) and allocates the purchase price to the acquired assets and assumed liabilities. The Company assesses and considers fair value based on estimated cash flow projections that utilize discount and/or capitalization rates that it deems appropriate, as well as other available market information. Estimates of future cash flows are based on several factors including the historical operating results, known and anticipated trends and market and economic conditions. The Company capitalizes acquisition-related costs associated with asset acquisitions.

The fair value of the tangible assets of an acquired property considers the value of the property as if it were vacant. The Company records acquired

in-place

lease values based on the Company’s evaluation of the specific characteristics of each tenant’s lease. The Company will record acquired above-market and below-market leases at their fair values which represents the present value of the difference between contractual rents of acquired leases and market rents at the time of the acquisition for the remaining lease term, discounted for tenant credit risks. The Company also considers an allocation of purchase price of other acquired intangibles, including acquired

in-place

leases that may have a customer relationship intangible value, including (but not limited to) the nature and extent of the existing relationship with the tenants, the tenants’ credit quality and expectations of lease renewals. Based on its acquisition to date, the Company’s allocation to customer relationship intangible assets has not been material.

Intangible assets and intangible liabilities are recorded as a component of other assets and other liabilities, respectively, on the Company’s consolidated balance sheets. The amortization of acquired above-market and below-market leases is recorded as an adjustment to rental revenue on the Company’s Consolidated statements of operations. The amortization of

in-place

leases is recorded as an adjustment to depreciation and amortization expense on the Company’s consolidated statements of operations.

The cost of buildings and improvements includes the purchase price of the Company’s properties and any acquisition-related costs, along with any subsequent improvements to such properties. The Company’s investments in real estate are stated at cost and are generally depreciated on a straight-line basis over the estimated useful lives of the assets as follows:


Description		Depreciable Life
Building		30 to 42 years
Building and land improvements		2 to 20 years
Furniture, fixtures and equipment		1 to 10 years
Tenant improvements		Shorter of estimated useful life or lease term
Lease intangibles		Over lease term

The Company’s management reviews its real estate properties for impairment each quarter or when there is an event or change in circumstances that indicates an impaired value. Since cash flows on real estate properties are considered to be “long-lived assets to be held and used” on an undiscounted basis to determine whether an asset has been impaired, the Company’s strategy of holding properties over the long term directly decreases the likelihood of recording an impairment loss. If the Company’s strategy changes or market conditions otherwise

Table of Contents

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 2. Summary of Significant Accounting Policies (continued)

dictate an earlier sale date, an impairment loss may be recognized and such loss could be material to the Company’s results. If the Company determines that an impairment has occurred, the affected assets must be reduced to their fair value. During the periods presented, no such impairment occurred.

Fair Value of Financial Instruments:

Accounting Standards Codification Topic 820,

Fair Value Measurements and Disclosures

, or ASC Topic 820, defines fair value, establishes a framework for measuring fair value, and requires certain disclosures about fair value measurements under GAAP. Specifically, this guidance defines fair value based on exit price, or the price that would be received upon the sale of an asset or the transfer of a liability in an orderly transaction between market participants at the measurement date.

ASC Topic 820 also establishes a fair value hierarchy that prioritizes and ranks the level of market price observability used in measuring financial instruments. Market price observability is affected by a number of factors, including the type of financial instrument, the characteristics specific to the financial instrument, and the state of the marketplace, including the existence and transparency of transactions between market participants. Financial instruments with readily available quoted prices in active markets generally will have a higher degree of market price observability and a lesser degree of judgment used in measuring fair value.

Financial instruments measured and reported at fair value are classified and disclosed based on the observability of inputs used in the determination, as follows:

Level 1:

Generally includes only unadjusted quoted prices that are available in active markets for identical financial instruments as of the reporting date.

Level 2:

Pricing inputs include quoted prices in active markets for similar instruments, quoted prices in less active or inactive markets for identical or similar instruments where multiple price quotes can be obtained, and other observable inputs, such as interest rates, yield curves, credit risks, and default rates.

Level 3:

Pricing inputs are unobservable for the financial instruments and include situations where there is little, if any, market activity for the financial instrument. These inputs require significant judgment or estimation by management or third parties when determining fair value and generally represent anything that does not meet the criteria of Levels 1 and 2.

The estimated value of each asset reported at fair value using Level 3 inputs is determined by an internal committee composed of members of senior management of FS Real Estate Advisor.

Certain of the Company’s assets are reported at fair value either (i) on a recurring basis, as of each

quarter-end,

or (ii) on a nonrecurring basis, as a result of impairment or other events. The Company generally values its assets recorded at fair value by either (i) discounting expected cash flows based on assumptions regarding the collection of principal and interest and estimated market rates, or (ii) obtaining assessments from third-party dealers. For collateral-dependent loans that are identified as impaired, the Company measures impairment by comparing FS Real Estate Advisor’s estimation of fair value of the underlying collateral, less costs to sell, to the book value of the respective loan. These valuations may require significant judgments, which include assumptions regarding capitalization rates, leasing, creditworthiness of major tenants, occupancy rates, availability of financing, exit plan, loan sponsorship, actions of other lenders, and other factors deemed necessary by FS Real Estate Advisor and Rialto.

The Company is also required by GAAP to disclose fair value information about financial instruments that are not otherwise reported at fair value in the Company’s consolidated balance sheets, to the extent it is

Table of Contents

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 2. Summary of Significant Accounting Policies (continued)

practicable to estimate a fair value for those instruments. These disclosure requirements exclude certain financial instruments and all

non-financial

instruments.

The following methods and assumptions are used to estimate the fair value of other classes of financial instruments, for which it is practicable to estimate that value:

•

Cash and cash equivalents: The carrying amount of cash on deposit and in money market funds approximates fair value.

•

Restricted cash: The carrying amount of restricted cash approximates fair value.

•

Loans receivable

held-for-investment,

net: The fair values for these loans were estimated by FS Real Estate Advisor based on discounted cash flow methodology taking into consideration factors, including capitalization rates, discount rates, leasing, occupancy rates, availability and cost of financing, exit plan, sponsorship, actions of other lenders, and indications of market value from other market participants.

•

Mortgage-backed securities

available-for-sale:

The fair values for these investments were based on indicative deal quotes.

•

Mortgage-backed securities

held-to-maturity:

The fair values for these investments were estimated by FS Real Estate Advisor based on a discounted cash flow methodology pursuant to which a discount rate or market yield is used to discount the estimated future cash flows expected to be received from the underlying investment, which include both future principal and interest payments. Significant increases or decreases in the discount rate or market yield would result in a decrease or increase in the fair value measurement.

•

Collateralized loan obligations, repurchase agreements payable, credit facilities payable, and mortgage note payable: The fair values for these instruments were estimated based on the rate at which similar credit facilities would have currently been priced.

Deferred Financing Costs:

Deferred financing costs include issuance and other costs related to the Company’s debt obligations. The deferred financing costs related to the Company’s collateralized loan obligations, repurchase agreements, and mortgage note payable, are recorded as a reduction in the net book value of the related liability on the Company’s consolidated balance sheets. Deferred financing costs related to the Company’s revolving credit facilities and facilities that are undrawn as of the reporting date are recorded as an asset on the Company’s consolidated balance sheets. These costs are amortized as interest expense using the straight-line method over the term of the related obligation, which approximates the effective interest method.

Revenue Recognition:

Security transactions are accounted for on the trade date. The Company records interest income from its loans receivable portfolio on an accrual basis to the extent that the Company expects to collect such amounts. The Company does not accrue as a receivable interest or dividends on loans and securities if there is reason to doubt the collectability of such income. Discounts or premiums associated with the investment securities are amortized or accreted into interest income as a yield adjustment on the effective interest method, based on expected cash flows through the expected maturity date of the investment. On at least a quarterly basis, the Company reviews and, if appropriate, makes adjustments to its cash flow projections. The Company records dividend income on the

ex-dividend

date. Any loan origination fees to which the Company is entitled, loan exit fees, original issue discount and market discount are capitalized and such amounts are amortized as interest income over the respective term of the investment. Upon the prepayment of a loan or

Table of Contents

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 2. Summary of Significant Accounting Policies (continued)

security, any unamortized loan origination fees to which the Company is entitled are recorded as fee income. The Company records prepayment premiums on loans and securities as fee income when it receives such amounts.

Loans are considered past due when payments are not made in accordance with the contractual terms. The Company does not accrue as receivable interest on loans if it is not probable that such income will be collected. Loans are placed on

non-accrual

status when full repayment of principal and interest is in doubt, which generally occurs when principal or interest is 120 days or more past due unless the loan is both well secured and in the process of collection. Interest payments received on

non-accrual

loans are generally recognized as interest income on a cash basis. Recognition of interest income on

non-performing

loans on an accrual basis is resumed when it is probable that the Company will be able to collect amounts due according to the contractual terms.

Rental revenue primarily consists of base rent arising from tenant leases at the Company’s properties. Base rent is recognized on a straight-line basis over the life of the lease, including any rent increases or rent abatement. The Company begins to recognize revenue upon the acquisition of the related property or when a tenant takes possession of the leased space. Other rental revenues include amounts due from tenants for costs related to common area maintenance, real estate taxes, and other recoverable costs included in lease agreements.

The Company evaluates the collectability of receivables related to rental revenue on an individual lease basis. In making this determination, the Company considers the length of time a receivable has been outstanding, tenant credit-worthiness, payment history, available information about the financial condition of the tenant, and current economic trends, among other factors. Tenant receivables that are deemed uncollectible are recognized as a reduction to rental revenue.

Organization Costs:

Organization costs include, among other things, the cost of incorporating, including the cost of legal services and other fees pertaining to the Company’s organization. These costs are expensed as incurred and recorded as a component of general and administrative expenses on the Company’s consolidated statements of operations.

Offering Costs:

Offering costs primarily include, among other things, marketing expenses and printing, legal and due diligence fees and other costs pertaining to the Company’s continuous public offering of shares of its common stock, including the preparation of the registration statement and salaries and direct expenses of FS Real Estate Advisor’s personnel, employees of its respective affiliates and others while engaged in such activities. The Company charges offering costs against additional

paid-in

capital on the consolidated balance sheets as it raises proceeds in its continuous public offering in excess of $250,000. In April 2020, FS Real Estate Advisor agreed not to seek reimbursement of organization and offering costs previously incurred until such time as it determined that the Company had achieved economies of scale sufficient to ensure that it could bear a reasonable level of expenses in relation to its income. The Company began reimbursing FS Real Estate Advisor in September 2020 and, as such, FS Real Estate Advisor may be reimbursed for any organization and offering expenses that it or Rialto has incurred on the Company’s behalf, up to a cap of 0.75% of gross proceeds raised after such time. During the period from November 7, 2016 (Inception) to June 30, 2022, the Company incurred offering costs of $18,494, which were paid on its behalf by FS Investments (see Note 7).

Income Taxes:

The Company elected to be taxed as a REIT under the Internal Revenue Code of 1986, as amended, or the Code, commencing with its taxable year ended December 31, 2017. In order to maintain its status as a REIT, the Company must meet certain organizational and operational requirements, including a requirement to distribute at least 90% of its annual REIT taxable income to its stockholders. As a REIT, the

Table of Contents

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 2. Summary of Significant Accounting Policies (continued)

Company generally will not be subject to federal income tax on income that it distributes to stockholders. If the Company fails to qualify as a REIT in any taxable year, it will be subject to federal income tax on its taxable income at regular corporate income tax rates and generally will not be permitted to qualify for treatment as a REIT for federal income tax purposes for the four taxable years following the year during which qualification is lost unless the Internal Revenue Service grants the Company relief under certain statutory provisions.

Uncertainty in Income Taxes

: The Company evaluates each of its tax positions to determine if they meet the minimum recognition threshold in connection with accounting for uncertainties in income tax positions taken or expected to be taken for the purposes of measuring and recognizing tax benefits or liabilities in the unaudited consolidated financial statements. Recognition of a tax benefit or liability with respect to an uncertain tax position is required only when the position is “more likely than not” to be sustained assuming examination by taxing authorities. The Company recognizes interest and penalties, if any, related to unrecognized tax liabilities as income tax expense in the unaudited consolidated statements of operations. During the six months ended June 30, 2022 and 2021, the Company did not incur any interest or penalties and none are accrued at June 30, 2022.

Stockholder Servicing Fees:

The Company follows the guidance in Accounting Standards Codification Topic 405,

Liabilities

, when accounting for stockholder servicing fees. The Company will pay stockholder servicing fees over time on its shares of Class T, Class S, Class D and Class M common stock as described in Note 7. The Company records stockholder servicing fees as a reduction to additional

paid-in

capital and records the related liability in an amount equal to its best estimate of the fees payable in relation to the shares of Class T, Class S, Class D and Class M common stock on the date such shares are issued. The liability will be reduced over time, as the fees are paid to the dealer manager, or adjusted if the fees are no longer payable.

Derivative Instruments

: The Company uses interest rate caps to manage risks from fluctuations in interest rates. The Company has not designated any of these contracts as fair value or cash flow hedges for accounting purposes. The Company records its derivatives on its consolidated balance sheets at fair value and such amounts are included in Other assets. Any changes in the fair value of these derivatives are recorded in earnings.

The valuation of the Company’s interest rate caps is determined based on assumptions that management believes market participants would use in pricing, using widely accepted valuation techniques including discounted cash flow analysis on the expected cash flows of the derivative. This analysis reflects the contractual terms of the derivative, including the period to maturity, and uses observable market-based inputs, including interest rate curves and implied volatilities. Although the Company has determined that the majority of the inputs used to value its derivatives fall within Level 2 of the fair value hierarchy, the credit valuation adjustments associated with those derivatives utilize Level 3 inputs, such as estimates of current credit spreads, to evaluate the likelihood of default by the Company and its counterparties. However, as of June 30, 2022, the Company assessed the significance of the impact of the credit valuation adjustments on the overall valuation of its derivative positions and determined that the credit valuation adjustments are not significant to the overall valuation of the Company’s derivatives. As a result, the Company has determined that its derivative valuations in their entirety are classified in Level 2 of the fair value hierarchy.

Recent Accounting Pronouncements:

In June 2016, the FASB issued ASU

2016-13,

Financial Instruments—Credit Losses: Measurement of Credit Losses on Financial Instruments (Topic 326)

, or ASU

2016-13.

ASU

2016-13

significantly changes how entities will measure credit losses for most financial assets and certain other instruments that are not measured at fair value through net income. ASU

2016-13

will replace the “incurred loss”

Table of Contents

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 2. Summary of Significant Accounting Policies (continued)

model under existing guidance with an “expected loss” model for instruments measured at amortized cost and require entities to record allowances for

available-for-sale

debt securities rather than reduce the carrying amount, as they do today under the other than-temporary impairment model. It also simplifies the accounting model for purchased credit-impaired debt securities and loans. In November 2019, the FASB issued ASU

2019-10,

Financial Instruments—Credit Losses: Measurement of Credit Losses on Financial Instrument (Topic 326), Derivatives and Hedging (Topic 815), and Leases (Topic 842) Effective Dates,

which deferred the effective date of ASU

2016-13

for smaller reporting companies until fiscal years beginning after December 15, 2022. While the Company, as a smaller reporting company, continues to evaluate the impact of this update on its unaudited consolidated financial statements, the Company expects that the adoption will result in an increased amount of provisions for potential loan losses as well as the recognition of such provisions earlier in the credit cycle. The Company currently does not have any provision for loan losses recorded on the consolidated financial statements.

Note 3. Loans Receivable

The following table details overall statistics for the Company’s loans receivable portfolio as of June 30, 2022 and December 31, 2021:


	June 30, 2022 (Unaudited)			December 31, 2021
Number of loans		135			102
Principal balance	$	6,539,424		$	3,843,110
Net book value	$	6,538,370		$	3,841,868
Unfunded loan commitments (1)	$	610,703		$	414,818
Weighted-average cash coupon (2)		+3.82	%		+3.68	%
Weighted-average all-in yield (2)		+3.87	%		+3.73	%
Weighted-average maximum maturity (years) (3)		4.4			4.5

(1)	The Company may be required to provide funding when requested by the borrowers in accordance with the terms of the underlying agreements.

(2)	The Company’s floating rate loans are indexed to the London Interbank Offered Rate, or LIBOR, and the Secured Overnight Financing Rate, or SOFR. In addition to cash coupon, all-in yield includes accretion of discount (amortization of premium) and accrual of exit fees.

(3)	Maximum maturity assumes all extension options are exercised by the borrowers; however, loans may be repaid prior to such date.

Table of Contents

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 3. Loans Receivable (continued)

For the six months ended June 30, 2022 and 2021, the activity in the Company’s loan portfolio, was as follows:


	For the Six Months Ended June 30,
	2022			2021
Balance at beginning of period	$	3,841,868		$	700,149
Loan fundings		3,084,586			1,018,208
Loan repayments		(389,036	)		(96,067	)
Amortization of deferred fees on loans		1,721			460
Exit and extension fees received on loans		(769	)		(335	)

Balance at end of period	$	6,538,370		$	1,622,415

The following tables detail the property type and geographic location of the properties securing the loans in the Company’s loans receivable,

held-for-investment

portfolio as of June 30, 2022 and December 31, 2021:


	June 30, 2022 (Unaudited)					December 31, 2021
Property Type	Net Book Value		Percentage			Net Book Value		Percentage
Multifamily	$	4,204,627		64	%	$	2,192,346		57	%
Office		689,413		11	%		430,084		11	%
Hospitality		534,181		8	%		223,847		6	%
Retail		368,555		6	%		277,044		7	%
Industrial		359,275		5	%		348,071		9	%
Self Storage		214,890		3	%		236,921		6	%
Various		99,295		2	%		65,910		2	%
Mixed Use		68,134		1	%		67,645		2	%

Total	$	6,538,370		100	%	$	3,841,868		100	%


	June 30, 2022 (Unaudited)					December 31, 2021
Geographic Location (1)	Net Book Value		Percentage			Net Book Value		Percentage
South	$	3,137,981		48	%	$	2,270,087		59	%
West		1,301,765		20	%		637,142		17	%
Northeast		1,301,761		20	%		646,761		16	%
Various		435,978		7	%		65,910		2	%
Midwest		360,885		5	%		221,968		6	%

Total	$	6,538,370		100	%	$	3,841,868		100	%

(1)	As defined by the United States Department of Commerce, Bureau of the Census.

Loan Risk Rating

As further described in Note 2, FS Real Estate Advisor and Rialto assess the risk factors of each loan and assign a risk rating based on a variety of factors, including, without limitation,

loan-to-value

ratio, or LTV, debt

Table of Contents

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 3. Loans Receivable (continued)

yield, property type, geographic and local market dynamics, physical condition, cash flow volatility, leasing and tenant profile, loan structure and exit plan, and project sponsorship. Based on a

5-point

scale, the Company’s loans are rated “1” through “5”, from less risk to greater risk, which ratings are defined in Note 2.

The following table allocates the net book value of the Company’s loans receivable,

held-for-investment

portfolio based on the Company’s internal risk ratings:


	June 30, 2022 (Unaudited)							December 31, 2021
Risk Rating	Number of Loans		Net Book Value		Percentage			Number of Loans		Net Book Value		Percentage
1		—	$	—		—			—	$	—		—
2		—		—		—			—		—		—
3		135		6,538,370		100	%		102		3,841,868		100	%
4		—		—		—			—		—		—
5		—		—		—			—		—		—

Total		135	$	6,538,370		100	%		102	$	3,841,868		100	%

The Company did not have any impaired loans,

non-accrual

loans, or loans in maturity default within the loans receivable,

held-for-investment

portfolio as of June 30, 2022 and December 31, 2021.

Note 4. Mortgage Backed Securities

Mortgage-backed securities,

available-for-sale

Commercial mortgage-backed securities, or CMBS, classified as

available-for-sale

are reported at fair value on the consolidated balance sheets with changes in fair value recorded in other comprehensive income.

The table below summarizes various attributes of the Company’s investments in

available-for-sale

CMBS as of June 30, 2022 and December 31, 2021, respectively.


					Gross Unrealized							Weighted Average
	Outstanding Face Amount		Amortized Cost Basis		Gains		Losses			Fair Value		Coupon			Remaining Duration (years)
June 30, 2022 (Unaudited)
CMBS, available-for-sale	$	159,543	$	156,467	$	185	$	(3,378	)	$	153,274		6.69	%		13.4
December 31, 2021
CMBS, available-for-sale	$	44,580	$	44,432	$	99	$	(13	)	$	44,518		6.58	%		15.1

Table of Contents

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 4. Mortgage Backed Securities (continued)

The following table presents the gross unrealized losses and estimated fair value of any

available-for-sale

securities that were in an unrealized loss position as of June 30, 2022 and December 31, 2021, respectively.


	Estimated Fair Value				Unrealized Losses
	Securities with a loss less than 12 months		Securities with a loss greater than 12 months		Securities with a loss less than 12 months			Securities with a loss greater than 12 months
June 30, 2022 (Unaudited)
CMBS, available-for-sale	$	131,072	$	—	$	(3,378	)	$	—
December 31, 2021
CMBS, available-for-sale	$	905	$	—	$	(13	)	$	—

As of June 30, 2022 and December 31, 2021, there were twelve securities and one security, respectively, with unrealized losses reflected in the table above. After evaluating the securities and recording adjustments for credit losses, the Company concluded that the remaining unrealized losses reflected above were noncredit-related and would be recovered from the securities’ estimated future cash flows. The Company considered a number of factors in reaching this conclusion, including that it did not intend to sell the securities, it was not considered more likely than not that the Company would be forced to sell the securities prior to recovering its amortized cost, and there were no material credit events that would have caused the Company to otherwise conclude that it would not recover the cost of the securities.

Mortgage-backed securities,

held-to-maturity

The table below summarizes various attributes of the Company’s investments in

held-to-maturity

CMBS as of June 30, 2022 and December 31, 2021, respectively.


	Net Carrying Amount (Amortized Cost)		Gross Unrecognized Holding Gains		Gross Unrecognized Holding Losses		Fair Value
June 30, 2022 (Unaudited)
CMBS, held-to-maturity	$	78,942		—		—	$	78,942
December 31, 2021
CMBS, held-to-maturity	$	37,862		—		—	$	37,862

The table below summarizes the maturities of the Company’s investments in

held-to-maturity

CMBS as of June 30, 2022 and December 31, 2021, respectively:


	Total		Less than 1 year		1-3 years		3-5 years		More than 5 years
June 30, 2022 (Unaudited)
CMBS, held-to-maturity	$	78,942		—		—	$	38,145	$	40,797
December 31, 2021
CMBS, held-to-maturity	$	37,862		—		—	$	37,862		—

Table of Contents

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 5. Real Estate

Investment in real estate, net, consisted of the following as of June 30, 2022:


	June 30, 2022 (Unaudited)
Building and building improvements	$	120,461
Land and land improvements		39,186
Furniture, fixtures and equipment		1,064

Real estate, net	$	160,711

No real estate was owned as of December 31, 2021.

Acquisition

On June 23, 2022, the Company acquired 555 Aviation, a 260,000

square foot creative office building located in El Segundo, California. The property was built in 1966 and was renovated in 2017 to convert the property into a creative office building, including LEED Gold certification, a glass façade and an interior open-air atrium. The property sits on 13 acres and is located in a growing Los Angeles sub-market of El Segundo near Los Angeles International Airport. The property is currently

100% leased to three tenants. The following table details the purchase price allocation for the property acquired. As of June 30, 2022, this was the only property held by the Company.


	Amount
Building and building improvements	$	120,461
Land and land improvements		39,186
Furniture, fixtures and equipment		1,064
In-place lease intangibles		33,091

Net purchase price	$	193,802

The weighted average amortization period for the acquired

in-place

lease intangibles for the property acquired during the three months ended June 30, 2022 was approximately nine years.

Table of Contents

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 6. Financing Arrangements

The following tables present summary information with respect to the Company’s outstanding financing arrangements as of June 30, 2022 and December 31, 2021.


	As of June 30, 2022 (Unaudited)
Arrangement (1)	Rate (2)		Amount Outstanding		Amount Available		Maturity Date		Carrying Amount of Collateral		Fair Value of Collateral
Collateralized Loan Obligations
2019-FL1 Notes		+ 1.20 % - 2.50 % (3)	$	238,034	$	—		December 18, 2036	$	336,297	$	335,994
2021-FL2 Notes		+ 1.22 % - 3.45 % (3)		646,935		—		May 5, 2038		782,721		782,945
2021-FL3 Notes		+1.25% - 2.85% (3)		928,483		—		November 4, 2036		1,133,690		1,134,805
2022-FL4 Notes		+1.90% - 4.75% ( 6 )		842,662		—		January 31, 2039		1,077,266		1,078,595
2022-FL5 Notes		+2.30% - 5.41% ( 6 )		570,112		—		June 17, 2037		662,474		662,328

				3,226,226		—				3,992,448		3,994,667
Repurchase Agreements
WF-1 Facility		+2.15% - 2.50% ( 4 )		495,250		154,750		August 30, 2023		496,652		496,554
GS-1 Facility		+1.75% - 2.75% ( 5 )		221,273		128,727		January 26, 2023		225,183		224,481
BB-1 Facility		+1.55% - 1.95% ( 6 )		388,107		311,893		February 22, 2024		378,788		379,719
RBC Facility		+1.35%		74,299		—		N/A		—		—

				1,178,929		595,370				1,100,623		1,100,754
Revolving Credit Facility
CNB Facility		+2.25% ( 7 )		50,000		50,000		June 7, 2023		—		—
MM-1 Facility		+2.03% ( 8 ) (9 )		651,138		348,862		September 20, 2029		642,251		642,380

				701,138		398,862				642,251		642,380
Mortgage Loan
Natixis Loan		+2.15% ( 8 )		124,700		2,000		July 9, 2025		160,711		160,711

Total			$	5,230,993	$	996,232			$	5,896,033	$	5,898,512

(1)	The carrying amount outstanding under the facilities approximates their fair value.

(2)	The rates are expressed over the relevant floating benchmark rates, which include USD LIBOR, Term SOFR, and SOFR Average (compounded average of SOFR over a rolling 30-day period).

(3)	USD LIBOR is subject to a 0.00% floor.

(4)	Benchmark rate is subject to a 0.00% floor. LIBOR or SOFR benchmark rate is selected with respect to a transaction as set forth in the related transaction confirmation for the underlying transaction.

(5)	Term SOFR is subject to a 0.00% floor. GS-1 and Goldman Sachs may mutually agree on rates outside this range or a different floor on an asset by asset basis.

(

)

USD LIBOR, Term SOFR or SOFR Average (compounded average of SOFR over a rolling

30-day

period), subject to a 0.00% floor.

(7)	Term SOFR is subject to a 0.50% floor. The CNB Facility is subject to a credit spread adjustment of 0.10%, which was implemented as a result of the facility’s transition from USD LIBOR to Term SOFR.

(8)	Term SOFR is subject to a 0.00% floor.

(9)	The MM-1 Facility is subject to a credit spread adjustment of 0.11%, which was implemented as a result of the facility’s transition from USD LIBOR to Term SOFR.

Table of Contents

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 6. Financing Arrangements (continued)


	As of December 31, 2021
Arrangement (1)	Rate (2)		Amount Outstanding		Amount Available		Maturity Date		Carrying Amount of Collateral		Fair Value of Collateral
Collateralized Loan Obligation


2019-FL1 Notes		+1.20% - 2.50% (3)	$	327,665	$	—		December 18, 2036	$	424,665	$	424,877
2021-FL2 Notes		+1.22% - 3.45% (3)		646,935		—		May 5, 2038		740,083		741,226
2021-FL3 Notes		+1.25% - 2.85% (3)		928,483		—		November 4, 2036		1,133,620		1,135,775

				1,903,083		—				2,298,368		2,301,878
Repurchase Agreements
WF-1 Facility		+2.15% - 2.50% ( 4 )		218,912		131,088		August 30, 2022		225,276		225,181
GS-1 Facility		+1.75% - 2.75% ( 5 )		212,005		37,995		January 26, 2022		212,677		212,574
BB-1 Facility		+1.55% - 1.95%		442,535		7,465		February 22, 2024		444,261		444,375
RBC Facility		+1.35%		31,516		—		N/A		—		—

				904,968		176,548				882,214		882,130
Revolving Credit Facility
CNB Facility		+2.25% ( 6 )		6,000		49,000		June 7, 2023		—		—
MM-1 Facility		+2.10% (3)		193,190		6,810		September 20, 2029		193,076		193,346

				199,190		55,810				193,076		193,346

Total			$	3,007,241	$	232,358			$	3,373,658	$	3,377,354

(1)	The carrying amount outstanding under the facilities approximates their fair value.

(2)	The rates are expressed over the relevant floating benchmark rates, which include USD LIBOR.

(3)	USD LIBOR is subject to a 0.00% floor.

(4)	USD LIBOR is subject to a 0.00% floor. As of December 31, 2021, six transactions under the WF-1 facility are using term SOFR as the reference rate, subject to the rates specified in their applicable transaction confirmations.

(5)	USD LIBOR is subject to a 0.50% floor. GS-1 and Goldman Sachs, may mutually agree on rates outside this range or a different LIBOR floor on an asset by asset basis.

(

)

USD LIBOR is subject to a 0.50% floor.

The Company’s average borrowings and weighted average interest rate, including the effect of

non-usage

fees, for the six months ended June 30, 2022 were $3,672,968 and 2.22%, respectively. The Company’s average borrowings and weighted average interest rate, including the effect of

non-usage

fees, for the year ended December 31, 2021 were $1,346,445 and 1.69%, respectively.

Under its financing arrangements, the Company has made certain representations and warranties and is required to comply with various covenants, reporting requirements and other customary requirements for similar financing arrangements. The Company was in compliance with all covenants required by its financing arrangements as of June 30, 2022 and December 31, 2021.

Table of Contents

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 6. Financing Arrangements (continued)

Maturities

The Company generally requires the amount outstanding on debt obligations to be paid down before the financing arrangement’s respective maturity date. The following table sets forth the Company’s repayment schedule for secured financings based on the maturity date of each financing arrangement:


	Collateralized Loan Obligations		Repurchase Agreements		Revolving Credit Facility		Mortgage Loan		Total
2022	$	—	$	495,250	$	—	$	—	$	495,250
2023		—		221,273		50,000		—		271,273
2024		—		388,107		—		—		388,107
2025		—		—		—		124,700		124,700
2026		—		—		—		—		—
Thereafter		3,226,226		74,299		651,138		—		3,951,663

Total	$	3,226,226	$	1,178,929	$	701,138	$	124,700	$	5,230,993

Collateralized Loan Obligations

The Company financed certain pools of loans through collateralized loan obligations, which include

2019-FL1,

2021-FL2,

2021-FL3,

2022-FL4,

and

2022-FL5,

or collectively, the CLOs. The following table outlines the number of loans and the principal balance of the collateralized pool of interests for each CLO.


	As of June 30, 2022 (Unaudited)
Collateralized Loan Obligation	Total Loans		Principal
2019-FL1 Notes		16	$	336,601
2021-FL2 Notes		28		782,978
2021-FL3 Notes		26		1,134,028
2022-FL4 Notes		23		1,077,573
2022-FL5 Notes		23		662,599

Total		116	$	3,993,779

The Company incurred issuance costs and discount related to the collateralization of the CLO Notes, which are amortized to interest expense over the remaining life of the loans. The following table outlines the issuance costs and discount to be amortized.


	As of June 30, 2022 (Unaudited)
Collateralized Loan Obligation	Issuance Costs and Discount to be Amortized
2019-FL1 Notes	$	2,790
2021-FL2 Notes		5,438
2021-FL3 Notes		6,482
2022-FL4 Notes		7,066
2022-FL5 Notes		5,281

Total	$	27,057

Table of Contents

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 6. Financing Arrangements (continued)

2022-FL5

Notes

On June 16, 2022, the Company issued $570,112 of collateralized loan obligation notes, or the CLO5 Transaction, through the

Sub-REIT

and a wholly-owned financing subsidiary of the

Sub-REIT,

FS Rialto

2022-FL5

Issuer, LLC, a Delaware limited liability company, as issuer.

Repurchase Agreements

WF-1

Facility

On August 30, 2017, the Company’s indirect wholly owned, special-purpose financing subsidiary, FS CREIT Finance

WF-1

LLC, or

WF-1,

as seller, entered into a Master Repurchase and Securities Contract, or, as amended, the

WF-1

Repurchase Agreement, and together with the related transaction documents, the

WF-1

Facility, with Wells Fargo, as buyer, to finance the acquisition and origination of commercial real estate whole loans or senior controlling participation interests in such loans. The maximum amount of financing available under the

WF-1

Facility as of June 30, 2022 is $650,000. Each transaction under the

WF-1

Facility has its own specific terms, such as identification of the assets subject to the transaction, sale price, repurchase price and rate. On February 11, 2022, the

WF-1

Repurchase Agreement was amended to temporarily increase the maximum amount of financing available from $350,000 to $650,000 until May 11, 2022. On May 12, 2022, the

WF-1

Repurchase Agreement was amended to extend the temporary increase of $

650,000

maximum amount of financing available until September 30, 2022 and to extend the maturity date and availability period, in each case, from August 30, 2022 to August 30, 2023.

The Company incurred deferred financing costs, which are being amortized to interest expense over the life of the facility. As of June 30, 2022, $1,367 of deferred financing costs had yet to be amortized to interest expense.

GS-1

Facility

On January 26, 2018, the Company’s indirect wholly-owned, special-purpose financing subsidiary, FS CREIT Finance

GS-1

LLC, or

GS-1,

as seller, entered into an Uncommitted Master Repurchase and Securities Contract Agreement, or, as amended, the

GS-1

Repurchase Agreement, and together with the related transaction documents, the

GS-1

Facility with Goldman Sachs, as buyer, to finance the acquisition and origination of whole, performing senior commercial or multifamily floating-rate mortgage loans secured by first liens on office, retail, industrial, hospitality, multifamily or other commercial properties. The maximum amount of financing available under the

GS-1

Facility as of June 30, 2022 is $350,000. Each transaction under the

GS-1

Facility has its own specific terms, such as identification of the assets subject to the transaction, sale price, repurchase price and rate.

On January 26, 2022, the

GS-1

Repurchase Agreement was amended to extend the availability period to January 26, 2023, with an option to extend one additional year to January 26, 2024. After the end of the availability period,

GS-1

may exercise an option to commence a

one-year

amortization period, so long as certain conditions are met. During the amortization period, certain changes to the terms of the

GS-1

Facility would apply, including an increase to the rate charged on each asset financed under the

GS-1

Facility. The maximum amount of financing available increased from $250,000 to $350,000 with a temporary additional increase to $500,000 that was available until the closing of the CLO4 Transaction.

The Company incurred deferred financing costs, which are being amortized to interest expense over the life of the facility. As of June 30, 2022, $335 of deferred financing costs had yet to be amortized to interest expense.

Table of Contents

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 6. Financing Arrangements (continued)

BB-1

Facility

On February 22, 2021, the Company’s indirect wholly owned, special-purpose financing subsidiary, FS CREIT Finance

BB-1

LLC, or

BB-1,

entered into a Master Repurchase Agreement, or the

BB-1

Repurchase Agreement, and together with the related transaction documents, the

BB-1

Facility, as seller, with Barclays Bank PLC, or Barclays, as purchaser, to finance the acquisition and origination of whole, performing senior commercial or multifamily floating-rate mortgage loans secured by first liens on office, retail, industrial, hospitality, multifamily, self-storage and manufactured housing property (or a combination of the foregoing, including associated parking structures). The maximum amount of financing available under the BB-1 Facility as of June 30, 2022 was $700,000. Each transaction under the

BB-1

Facility has its own specific terms, such as identification of the assets subject to the transaction, sale price, repurchase price and rate. On June 7, 2022, the

BB-1

Loan Agreement was amended to, among other things, increase the maximum committed facility amount to $700,000.

The initial availability period of the

BB-1

Facility is three years.

BB-1

may extend the availability period for a

one-year

term extension, so long as certain conditions are met. After the end of the availability period,

BB-1

may exercise an option to commence a

one-year

amortization period up to two times, so long as certain conditions are met. During the amortization period, certain of the terms of the

BB-1

Facility will be modified, including a requirement to pay down a certain amount of the outstanding purchase price of each asset financed under the

BB-1

Facility.

The Company incurred deferred financing costs, which are being amortized to interest expense over the life of the facility. As of June 30, 2022, $1,576 of deferred financing costs had yet to be amortized to interest expense.

RBC Facility

On March 2, 2020, the Company’s wholly-owned subsidiary, FS CREIT Investments LLC, or FS CREIT Investments, as seller, entered into a Master Repurchase Agreement, or the RBC Facility, with Royal Bank of Canada, or RBC, as buyer, to enable FS CREIT Investments to execute repurchase transactions of securities and financial instruments on an

asset-by-asset

basis. Each transaction under the RBC Facility has its own specific terms, such as identification of the assets subject to the transaction, sale price, repurchase price and pricing rate.

Revolving Credit Facilities

CNB Facility

On August 22, 2019, the Company and FS CREIT Finance Holdings LLC, or Finance Holdings, a direct wholly owned subsidiary of the Company, each as a borrower, entered into a Loan and Security Agreement, or the CNB Loan Agreement, and together with the related transaction documents, the CNB Facility, with City National Bank, or CNB, as administrative agent and lender. The maximum committed facility amount under the CNB Facility as of June 30, 2022 was $100,000. Borrowings under the CNB Facility are subject to compliance with a borrowing base calculated based on the Company’s stockholder subscriptions and certain cash and assets held directly by the Company.

Borrowed amounts under the CNB facility must be repaid no later than 180 days after the funding date of such borrowing. In addition, the borrowers pay a

non-utilization

fee quarterly in arrears in an amount equal to

Table of Contents

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 6. Financing Arrangements (continued)

0.375% per annum on the daily unused portion of the maximum facility amount. The CNB Facility matures on June 7, 2023, with an option to extend for up to three additional terms not longer than 364 days each, subject to CNB’s consent.

On May 5, 2022, the CNB Loan Agreement was amended to, among other things, (i) increase the maximum committed facility amount from $55,000 to $100,000, (ii) introduce a new borrowing condition requiring collateral coverage of 1.4 times for each dollar borrowed in excess of $50,000, and (iii) transition the benchmark rate from LIBOR to SOFR, resulting in an interest rate of SOFR plus a spread of 2.25% plus a credit spread adjustment of 0.10%.

The Company incurred deferred financing costs, which are being amortized to interest expense over the life of the facility. As of June 30, 2022, $647 of deferred financing costs had yet to be amortized to interest expense.

MM-1

Facility

On September 20, 2021, FS CREIT Finance

MM-1

LLC, or

MM-1,

an indirect wholly-owned, special-purpose financing subsidiary of the Company, entered into a Loan and Servicing Agreement, or the

MM-1

Loan

Agreement, and together with the related transaction documents, the

MM-1

Facility, by and among Finance Holdings,

MM-1,

as borrower and portfolio asset servicer, Massachusetts Mutual Life Insurance Company, or Mass Mutual, and the other lenders from time to time party thereto, or the Lenders, Wells Fargo Bank, N.A., as administrative agent and as collateral custodian, and Mass Mutual, as facility servicer. The maximum committed facility amount under the

MM-1

Facility as of June 30, 2022 is $1,000,000.

Borrowings under the

MM-1

Facility are subject to compliance with a borrowing base calculated based on advance rates applied to the value of

MM-1’s

assets. The

MM-1

Facility provides for a three-year availability period for borrowings, extendable for one additional year (for an additional fee of 0.25%) and an eight-year final maturity. Under the

MM-1

Facility, starting 18 months after the initial closing date, the full interest rate on outstanding loans will be payable on 85% of the commitments, or the Minimum Usage Amount, regardless of usage. The

MM-1

Facility also has an unused commitment fee of 0.30% per annum payable on: (i) during the first 18 months after the closing date, the unused commitment amounts and (ii) thereafter, the unused commitment amounts in excess of the Minimum Usage Amount. On February 23, 2022, the

MM-1

Repurchase Agreement was amended to exercise the accordion option to increase the maximum committed facility amount from $200,000 to $250,000. On March 4, 2022 the

MM-1

Repurchase Agreement was further amended to increase the maximum committed facility amount from $250,000 to $500,000, and reduce the applicable interest spread from 2.10% to 2.05% per annum.

On April 27, 2022, the

MM-1

Repurchase Agreement was amended and restated to provide for an increase of the maximum committed facility amount from $500,000 to $1,000,000, and a change of interest rate from LIBOR plus a spread of 2.05% to Term SOFR plus a spread of 2.025% plus a credit spread adjustment of 0.11%.

The Company incurred deferred financing costs, which are being amortized to interest expense over the life of the facility. As of June 30, 2022, $8,666 of deferred financing costs had yet to be amortized to interest expense.

Table of Contents

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 6. Financing Arrangements (continued)

Mortgage Loan

Natixis Loan

On June 23, 2022, FS CREIT 555 Aviation LLC, an indirect wholly-owned subsidiary of the Company, entered into a mortgage loan related to its purchase of 555 Aviation (see Note 5). The maximum amount of financing under the facility as of June 30, 2022 is $

126,700. The Company incurred deferred financing costs, which are being amortized to interest expense over the life of the facility. As of June 30, 2022, $2,132 of deferred financing costs had yet to be amortized to interest expense.

Note 7. Related Party Transactions

Compensation of FS Real Estate Advisor and the Dealer Manager

Pursuant to the third amended and restated advisory agreement dated as of December 15, 2021 or the advisory agreement, FS Real Estate Advisor
is entitled to a base management fee equal to 1.25% of the NAV for the Company’s Class T, Class S, Class D, Class M and Class I shares, payable quarterly in arrears. The payment of all or any portion of the base management fee accrued with respect to any quarter may be deferred by FS Real
Estate Advisor, without interest, and may be taken in any such other quarter as FS Real Estate Advisor may determine. In calculating the Company’s
base management fee, the Company will use its NAV before giving effect to accruals for such fee, stockholder servicing fees or distributions payable on its shares. The base management fee is a class-specific expense. No base management fee is paid on the Company’s Class F or Class Y shares.

Real Estate Advisor is also entitled to the performance fee calculated and payable quarterly in arrears in an amount equal to 10.0% of the Company’s Core Earnings (as defined below) for the immediately preceding quarter, subject to a hurdle rate, expressed as a rate of return on average adjusted capital, equal to 1.625% per quarter, or an annualized hurdle rate of 6.5%. As a result, FS Real Estate Advisor does not earn a performance fee
for any quarter until the Company’s Core Earnings for such quarter exceed the hurdle rate of 1.625%. For purposes of the performance fee, “adjusted capital” means cumulative net proceeds generated from sales of the Company’s common stock other than Class F common stock (including proceeds from the Company’s distribution reinvestment plan) reduced for distributions from

non-liquidating

dispositions of the Company’s investments paid to stockholders and amounts paid for share repurchases pursuant to the Company’s share repurchase plan. Once the Company’s Core Earnings in any quarter exceed the hurdle rate, FS Real Estate Advisor will be entitled to a

“catch-up”

fee equal to the amount of Core Earnings in excess of the hurdle rate, until the Company’s Core Earnings for such quarter equal 1.806%, or 7.222% annually, of adjusted capital. Thereafter, FS Real Estate Advisor is entitled to receive 10.0% of the Company’s Core Earnings.

For purposes of calculating the performance fee, “Core Earnings” means: the net income (loss) attributable to stockholders of Class Y, Class T, Class S, Class D, Class M and Class I shares, computed in accordance with GAAP (provided that net income (loss) attributable to Class Y stockholders shall be reduced by an amount equal to the base management fee that would have been paid if Class Y shares were subject to such fee), including realized gains (losses) not otherwise included in GAAP net income (loss) and excluding

(i) non-cash

equity compensation expense, (ii) the performance fee, (iii) depreciation and amortization, (iv) any unrealized gains or losses or other similar

non-cash

items that are included in net income for the applicable reporting period, regardless of whether such items are included in other comprehensive income or loss, or in net income, and

(v) one-time

events pursuant to changes in GAAP and certain material

non-cash

income or expense items, in each case after discussions between FS Real Estate Advisor and the Company’s independent directors and

Table of Contents

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 7. Related Party Transactions (continued)

approved

by a majority of the Company’s independent directors. The performance fee is a class-specific expense. No performance fee is paid on the Company’s Class F shares.

Pursuant to the advisory agreement, the base management fee and performance fee may be paid, at FS Real Estate Advisor’s election, in (i) cash, (ii) Class I shares, (iii) performance-contingent rights Class I share awards, or Class I PCRs, or (iv) any combination of cash, Class I shares or Class I PCRs.

Under the form of Class I PCR agreement to be entered into between the Company, FS Real Estate Advisor and Rialto, or the Adviser Entities, the PCR Agreement, management and performance fees may be payable to the Adviser Entities in the form of Class I PCRs to the extent that distributions paid to stockholders in the applicable fiscal quarter exceed the Company’s Adjusted Core Earnings. “Adjusted Core Earnings” means: the net income (loss) attributable to stockholders, computed in accordance with GAAP, including (A) realized gains (losses) not otherwise included in GAAP net
income (loss), (B) stockholder servicing fees, and (C) reimbursements for organization and offering expenses, and excluding

(i) non-cash

equity compensation expense, (ii) depreciation and amortization, (iii) any unrealized gains or losses or other similar

non-cash

items that are included in net income for the applicable reporting period, regardless of whether such items are included in other comprehensive income or loss, or in net income, and

(iv) one-time

events pursuant to changes in GAAP and certain material

non-cash

income or expense items. Thereafter, Class I PCRs may become
issuable in the

form of Class I shares upon the achievement of the following conditions in any fiscal quarter following the initial issuance of the Class I PCRs, together, the Performance Conditions: (a) Adjusted Core Earnings for the quarter exceed distributions paid to stockholders during such quarter (such difference, the “Excess Distributable Income”) and (b) the annualized distribution yield on the Class I Shares (measured over such quarter) is at least at the yield target determined by management given then-current market conditions, the Yield Target. The initial Yield Target will be a 6.0% annualized yield on the Class I shares.

On the last day of any fiscal quarter in which the Company achieves the Performance Conditions (the “Performance Achievement Date”), the Company will issue to the Adviser Entities the number of Class I shares equal in value to the Excess Distributable Income for such quarter in respect of any outstanding Class I PCRs. The Adviser Entities, and their respective affiliates and employees, may not request repurchase by the Company of any Class I shares issued under the PCR Agreement for a period of six (6) months from the date of issuance. Thereafter, upon ten days’ written notice to the Company by the Adviser Entities, the Company must repurchase any Class I shares requested to be repurchased by the Adviser Entities at the most recently published transaction price per Class I share; provided that no repurchase shall be permitted that would jeopardize the Company’s qualification as a REIT or violate Maryland law. If, prior to the Performance Achievement Date, (i) the New Advisory Agreement is terminated in accordance with Section 12(b) of the New Advisory Agreement (other than Section 12(b)(iii) thereof) or (ii) the

sub-advisory

agreement is terminated in accordance with Section 9(b) thereof (other than Section 9(b)(v) thereof), any rights related to the Class I PCRs evidenced thereby by the terminated party as of the date of such termination shall immediately vest and the Company shall issue the number of Class I shares issuable upon such vesting. If, prior to the Performance Achievement Date, either of the Adviser Entities resigns as the adviser or

sub-adviser,

respectively, of the Company, then any rights related to the Class I PCRs evidenced thereby as of the date of such resignation shall remain outstanding and Class I shares issuable in respect thereof shall be issued upon achievement of the Performance Conditions.

FS Real Estate Advisor has engaged Rialto as

sub-adviser

to originate loans and other investments on behalf of the Company, and FS Real Estate Advisor oversees the

sub-adviser’s

origination activities. In connection with these activities, origination fees of up to 1.0% of the loan amount for first lien, subordinated or mezzanine debt or preferred equity financing may be retained by the

sub-adviser

or FS Real Estate Advisor. Such origination fees

Table of Contents

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 7. Related Party Transactions (continued)

will be retained only to the extent they are paid by the borrower, either directly to Rialto or FS Real Estate Advisor or indirectly through the Company. During the six months ended June 30, 2022 and 2021, $24,328 and $9,682, respectively, in origination fees were paid directly by the borrowers to FS Real Estate Advisor or Rialto and not to the Company.

The Company reimburses FS Real Estate Advisor and Rialto for their actual costs incurred in providing administrative services to the Company. FS Real Estate Advisor and Rialto are required to allocate the cost of such services to the Company based on objective factors such as total assets, revenues and/or time allocations. At least annually, the Company’s board of directors reviews the amount of the administrative services expenses reimbursable to FS Real Estate Advisor and Rialto to determine whether such amounts are reasonable in relation to the services provided. The Company will not reimburse FS Real Estate Advisor or Rialto for any services for which it receives a separate fee or for any administrative expenses allocated to employees to the extent they serve as executive officers of the Company.

FS Investments funded the Company’s organization and offering costs in the amount of $18,737 for the period from November 7, 2016
(Inception) to June 30, 2022. These expenses include legal, accounting, printing, mailing and filing fees and expenses, due diligence expenses of participating broker-dealers supported by detailed and itemized invoices, costs in connection with preparing sales materials, design and website expenses, fees and expenses of the Company’s transfer agent, fees to attend retail seminars sponsored by participating broker-dealers and reimbursements for customary travel, lodging, and meals, but excluding selling commissions, dealer manager fees and stockholder servicing fees. Under the advisory agreement, FS Real Estate Advisor agreed to advance all of the Company’s organization and offering expenses on the Company’s behalf until it raised $250,000 of gross proceeds from its public offering.

Real Estate Advisor and Rialto agreed to defer the recoupment of any organization and offering expenses that may be reimbursable by the Company under the advisory agreement with respect to gross proceeds raised in the offering in excess of $250,000 until FS Real Estate Advisor, in its
sole discretion, determined that the Company had achieved economies of scale sufficient to ensure that it could bear a reasonable level of expenses in relation to its income. The Company began reimbursing FS Real Estate Advisor in September 2020 and, as such, FS Real Estate Advisor may be reimbursed for any organization and offering expenses that it or Rialto has incurred on the Company’s behalf, up to a cap of 0.75% of gross proceeds raised after such time. During the six months ended June 30, 2022, the Company paid $6,999 to FS Real Estate Advisor for offering costs previously funded. As of June 30, 2022, $9,076 of offering expenses previously funded remained subject to reimbursement to FS Real Estate Advisor and Rialto.

The following table describes the fees and expenses accrued under the advisory agreement during the six months ended June 30, 2022 and 2021:


			Three Months Ended June 30,				Six Months Ended June 30,
Related Party	Source Agreement	Description	2022		2021		2022		2021
FS Real Estate Advisor	Advisory Agreement	Base Management Fee (1)	$	5,351	$	1,285	$	9,196	$	2,321
FS Real Estate Advisor	Advisory Agreement	Performance Fee (2)	$	—	$	423	$	152	$	960
FS Real Estate Advisor	Advisory Agreement	Administrative Services Expenses (3)	$	3,565	$	652	$	5,224	$	1,448

(1)	During the six months ended June 30, 2022, FS Real Estate Advisor received $2,007 in cash and $8,993 of performance contingent rights were issued as payment for management fees. During the six months ended

Table of Contents

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 7. Related Party Transactions (continued)

June 30, 2022 and 2021, $2,007 and $1,804, respectively, in base management fees were paid to FS Real Estate Advisor. As of June 30, 2022, there were no base management fees payable to FS Real Estate Advisor.

(2)	During the six months ended June 30, 2022 and 2021, $557 and $800, respectively, in performance fees were paid to FS Real Estate Advisor. As of June 30, 2022, there were no performance fees payable to FS Real Estate Advisor.

(3)

During the six months ended June 30, 2022 and 2021, $4,796 and $1,270, respectively, of the accrued administrative services expenses related to the allocation of costs of administrative personnel for services rendered to the Company by FS Real Estate Advisor and Rialto and the remainder related to other reimbursable expenses. These amounts are recorded as general and administrative expenses on the accompanying unaudited consolidated statements of operations.

The dealer manager

for the Company’s continuous public offering is FS Investment Solutions, LLC, or FS Investment Solutions, which is an affiliate of FS Real Estate Advisor. Under the amended and restated dealer manager agreement dated as of August 17, 2018, or the dealer manager agreement, FS Investment Solutions is entitled to receive upfront selling commissions of up to

3.0

%, and upfront dealer manager fees of

0.5

% of the transaction price of each Class T share sold in the primary offering, however such amounts may vary at certain participating broker-dealers provided

that the sum will not exceed

3.5

% of the transaction price (subject to reductions for certain categories of purchasers). FS Investment Solutions is entitled to receive upfront selling commissions of up to

3.5%

of the transaction price per Class S share sold in the primary offering (subject to reductions for certain categories of purchasers). The dealer manager anticipates that all of the selling commissions and dealer manager fees will be re-allowed to participating broker-dealers, unless a particular broker-dealer declines to accept some portion of the dealer manager fee they are otherwise eligible to receive. Pursuant to the dealer manager agreement, the Company also reimburses FS Investment Solutions or participating broker-dealers for bona fide due diligence expenses, provided that total organization and offering expenses shall not exceed

% of the gross proceeds in the Company’s public offering.

No selling commissions or dealer manager fees are payable on the sale of Class D, Class M, Class I, Class F or Class Y shares or on shares of any class sold pursuant to the Company’s distribution reinvestment plan.

Subject to the limitations described below, the Company pays FS Investment Solutions stockholder servicing fees for ongoing services rendered to stockholders by participating broker-dealers or by broker-dealers servicing stockholders’ accounts, referred to as servicing broker-dealers:

•

with respect to the Company’s outstanding Class T shares equal to 0.85% per annum of the aggregate NAV of its outstanding Class T shares, consisting of an advisor stockholder servicing fee of 0.65% per annum and a dealer stockholder servicing fee of 0.20% per annum; however, with respect to Class T shares sold through certain participating broker-dealers, the advisor stockholder servicing fee and the dealer stockholder servicing fee may be other amounts, provided that the sum of such fees will always equal 0.85% per annum of the NAV of such shares;

•

with respect to the Company’s outstanding Class S shares equal to 0.85% per annum of the aggregate NAV of its outstanding Class S shares;

•

with respect to the Company’s outstanding Class D shares equal to 0.3% per annum of the aggregate NAV of its outstanding Class D shares; and

•

with respect to the Company’s outstanding Class M shares equal to 0.3% per annum of the aggregate NAV of its outstanding Class M shares.

Table of Contents

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 7. Related Party Transactions (continued)

The Company does not pay a stockholder servicing fee with respect to its Class I, Class F or Class Y shares. The dealer manager reallows some or all of the stockholder servicing fees to participating broker-dealers, servicing broker-dealers and financial institutions (including bank trust departments) for ongoing stockholder services performed by such broker-dealers, and waives (pays back to the Company) stockholder servicing fees to the extent a broker-dealer or financial institution is not eligible or otherwise declines to receive all or a portion of such fees.

The Company will cease paying stockholder servicing fees with respect to any Class D, Class M, Class S and Class T shares held in a stockholder’s account at the end of the month in which the total underwriting compensation from the upfront selling commissions, dealer manager fees and stockholder servicing fees, as applicable, paid with respect to such account would exceed 1.25%, 7.25%, 8.75% and 8.75%, respectively (or a lower limit for shares sold by certain participating broker-dealers or financial institutions) of the gross proceeds from the sale of shares in such account. These amounts are referred to as the sales charge cap. At the end of such month that the sales charge cap is reached, each Class D, Class M, Class S or Class T share in such account will

convert into a number of Class I shares (including any fractional shares) with an equivalent aggregate NAV as such share.

addition, the Company will cease paying stockholder servicing fees on each Class D share, Class M share, Class S share and Class T share held in a stockholder’s account and each such share will convert to Class I shares on the earlier to occur of the following: (i) a listing of Class I shares on a national securities exchange; (ii) the sale or other disposition of all or substantially all of the Company’s assets or the Company’s merger or
consolidation with or into another entity in a transaction in which holders of Class D, Class M, Class S or Class T shares receive cash and/or shares of stock that are listed on a national securities exchange; or (iii) the date following the completion of the Company’s public offering on which, in the aggregate, underwriting compensation from all sources in connection with the Company’s public offering, including selling commissions, dealer
manager fees, stockholder servicing fees and other underwriting compensation, is equal to 10% of the gross proceeds from its primary offering.

The Company accrues future stockholder servicing fees in an amount equal to its best estimate of fees payable to FS Investment Solutions at the time such shares are sold. As of June 30, 2022 and December 31, 2021, the Company accrued $91,206 and $48,514, respectively, of stockholder servicing fees payable to FS Investment Solutions. FS Investment Solutions has entered into agreements with selected dealers distributing the Company’s shares in the public offering, which provide, among other things, for the

re-allowance

of the full amount of the selling commissions and dealer manager fee and all or a portion of the stockholder servicing fees received by FS Investment Solutions to such selected dealers.

FS Investment Solutions also serves or served as the placement agent for the Company’s private offerings of Class F and Class Y shares pursuant to placement agreements. FS Investment Solutions does not receive any compensation pursuant to these agreements.

Expense Limitation

The Company has entered into an amended and restated expense limitation agreement with FS Real Estate Advisor and Rialto, or the expense limitation agreement, pursuant to which FS Real Estate Advisor and Rialto have agreed to waive reimbursement of or pay, on a quarterly basis, the Company’s annualized ordinary operating expenses for such quarter to the extent such expenses exceed 1.5% per annum of its average net

assets

Table of Contents

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 7. Related Party Transactions (continued)

ttributable to each of its classes of common stock. The Company will repay FS Real Estate Advisor or Rialto on a quarterly basis any ordinary operating expenses previously waived or paid, but only if the reimbursement would not cause the then-current expense limitation, if any, to be exceeded. In addition, the reimbursement of expenses will be made only if payable not more than three years from the end of the fiscal quarter in which the expenses were paid or waived.

FS Real Estate Advisor and Rialto each agreed to waive the recoupment of any amounts that may be subject to conditional reimbursement during the quarterly period ended March 31, 2020. To the extent that the conditions to recoupment are satisfied in a future quarter (prior to the expiration of the three-year period for reimbursement set forth in the expense limitation agreement), such expenses may be subject to conditional recoupment in accordance with the terms of the expense limitation agreement.

During the period from September 13, 2017 (Commencement of Operations) to June 30, 2022, the Company accrued $5,839 for reimbursement of expenses that FS Real Estate Advisor and Rialto paid or waived, including

$0 in reimbursements for the six months ended June 30, 2022. During the
period from September 13, 2017 (Commencement of Operations) to June 30, 2022, the Company received $5,839 in cash reimbursements from FS Real Estate Advisor.

During the six months ended June 30, 2022, $482 of expense recoupments were paid to FS Real Estate Advisor and Rialto. As of June 30, 2022 and December 31, 2021, $1,460 and $62, respectively, of expense recoupments were payable to FS Real Estate Advisor and Rialto and $257 of expense reimbursements received from FS Real Estate Advisor and Rialto were eligible for recoupment.

Table of Contents

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 7. Related Party Transactions (continued)

The following table reflects the amounts paid or waived by FS Real Estate Advisor and Rialto under the expense limitation agreement and the expiration date for future possible reimbursements by the Company:


For the Three Months Ended	Amount of Expense Reimbursement		Recoupable Amount		Recoupment paid or payable to sponsor		Expired Amount		Recoupment eligibility expiration
June 30, 2022	$	—	$	—	$	—	$	—		N/A
March 31, 2022		—		—		—		—		N/A
December 31, 2021		—		—		—		—		N/A
September 30, 2021		—		—		—		—		N/A
June 30, 2021		—		—		—		—		N/A
March 31, 2021		56		56		—		—		March 31, 2024
December 31, 2020		444		201		243		—		December 31, 2023
September 30, 2020		397		—		397		—		September 30, 2023
June 30, 2020		182		—		182		—		June 30, 2023
March 31, 2020		—		—		—		—		N/A
December 31, 2019		500		—		500		—		December 31, 2022
September 30, 2019		491		—		491		—		September 30, 2022
June 30, 2019		420		—		420		—		Expired June 30, 2022
March 31, 2019		537		—		537		—		Expired March 31, 2022
December 31, 2018		709		—		62		647		Expired December 31, 2021
September 30, 2018		645		—		8		637		Expired September 30, 2021
June 30, 2018		561		—		390		171		Expired June 30, 2021
March 31, 2018		356		—		—		356		Expired March 31, 2021
December 31, 2017		377		—		—		377		Expired December 31, 2020
September 30, 2017		164		—		—		164		Expired September 30, 2020

	$	5,839	$	257	$	3,230	$	2,352

Capital Contributions and Commitments

In December 2016, pursuant to a private placement, Michael C. Forman and David J. Adelman, principals of FS Investments, contributed an aggregate of $200 to purchase 8,000 Class F shares at the price of $25.00 per share. These individuals will not tender these shares of common stock for repurchase as long as FS Real Estate Advisor remains the Company’s adviser. FS Investments is controlled by Mr. Forman, the Company’s president and chief executive officer, and Mr. Adelman.

As of June 30, 2022, the ownership in the Company’s Class F Shares by FS Real Estate Advisor and Rialto (and each of their respective affiliates and designees) was $22,221 and $388, respectively.

RIAL

2022-FL8

Transaction

In the second quarter of 2022, the Company purchased $36,000 of the Class E Notes mortgage-backed securities in a transaction in which an affiliate of Rialto is the issuer of the notes. These securities are accounted for as available-for-sale.

Table of Contents

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 8. Stockholders’ Equity

Below is a summary of transactions with respect to shares of the Company’s common stock during the six months ended June 30, 2022 and 2021:


	Shares
	Class F			Class Y		Class T			Class S			Class D			Class M			Class I			Total
Balance as of December 31, 2021		902,878			906,648		1,407,377			22,823,721			642,162			2,876,736			11,366,687			40,926,209
Issuance of common stock		—			—		113,913			22,528,563			59,993			1,052,345			13,557,720			37,312,534
Reinvestment of distributions		14,613			—		20,616			516,751			7,279			31,546			266,637			857,442
Redemptions of common stock		(12,699	)		—		(31,495	)		(1,266,247	)		(18,465	)		(131,950	)		(818,042	)		(2,278,898	)
Transfers in or out		—			—		(1,729	)		—			(10,622	)		(127,149	)		143,084			3,584

Balance as of June 30, 2022		904,792			906,648		1,508,682			44,602,788			680,347			3,701,528			24,516,086			76,820,871


	Amount
	Class F			Class Y		Class T			Class S			Class D			Class M			Class I			Total
Balance as of December 31, 2021	$	22,138		$	22,371	$	33,862		$	531,150		$	15,945		$	66,836		$	279,008		$	971,310
Issuance of common stock		—			—		2,846			567,895			1,501			26,392			331,510			930,144
Reinvestment of distributions		366			—		515			13,021			182			1,295			6,516			21,895
Redemptions of common stock		(318	)		—		(787	)		(31,901	)		(462	)		(3,307	)		(19,996	)		(56,771	)
Transfers in or out		—			—		(44	)		—			(265	)		(3,190	)		3,499			—
Accrued stockholder servicing fees (1)		—			—		(113	)		(44,812	)		(15	)		(1,488	)		—			(46,428	)

Balance as of June 30, 2022	$	22,186		$	22,371	$	36,279		$	1,035,353		$	16,886		$	86,538		$	600,537		$	1,820,150


	Shares
	Class F			Class Y			Class T			Class S			Class D			Class M			Class I			Total
Balance as of December 31, 2020		912,469			137,116			1,245,658			5,778,640			546,298			1,971,039			2,171,528			12,762,748
Issuance of common stock		—			843,659			67,299			4,222,421			90,823			436,462			1,844,519			7,505,183
Reinvestment of distributions		15,638			—			20,142			106,935			6,249			23,427			32,784			205,175
Redemptions of common stock		(10,270	)		(74,127	)		(20,042	)		(36,438	)		—			(42,670	)		(26,490	)		(210,037	)
Transfers in or out		(6,392	)		—			(3,664	)		(1,684	)		(42,355	)		—			55,285			1,190

Balance as of June 30, 2021		911,445			906,648			1,309,393			10,069,874			601,015			2,388,258			4,077,626			20,264,259

Table of Contents

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 8. Stockholders’ Equity (continued)


	Amount
	Class F			Class Y			Class T			Class S			Class D			Class M			Class I			Total
Balance as of December 31, 2020	$	22,378		$	3,449		$	29,971		$	134,705		$	13,573		$	46,154		$	53,597		$	303,827
Issuance of common stock		—			20,749			1,690			106,853			2,282			10,996			45,347			187,917
Reinvestment of distributions		392			—			505			2,705			157			590			805			5,154
Redemptions of common stock		(258	)		(1,827	)		(503	)		(922	)		—			(1,072	)		(651	)		(5,233	)
Transfers in or out		(160	)		—			(92	)		(43	)		(1,065	)		—			1,360			—
Accrued stockholder servicing fees (1)		—			—			(57	)		(8,674	)		(18	)		(727	)		—			(9,476	)

Balance as of June 30, 2021	$	22,352		$	22,371		$	31,514		$	234,624		$	14,929		$	55,941		$	100,458		$	482,189

(1)

Stockholder servicing fees only apply to Class T, Class S, Class D and Class M shares. Under GAAP, the Company accrues future stockholder servicing fees in an amount equal to its best estimate of fees payable to FS Investment Solutions at the time such shares are sold. For purposes of NAV, the Company recognizes the stockholder servicing fee as a reduction of NAV on a monthly basis. As a result, the estimated liability for the future stockholder servicing fees, which are accrued at the time each share is sold, will have no effect on the NAV of any class.

Share Repurchase Plan

The Company has adopted an amended and restated share repurchase plan, or share repurchase plan, whereby on a monthly basis, stockholders may request that the Company repurchase all or any portion of their shares. The repurchase of shares is limited to no more than 2% of the Company’s aggregate NAV per month of all classes of shares then participating in the share repurchase plan and no more than 5% of the Company’s aggregate
NAV per calendar quarter of all classes of shares then participating in the share repurchase plan, which

means that in any

12-month

period, the
Company limits repurchases to approximately 20% of the total NAV of all classes of shares then participating in the share repurchase plan. The Company’s board of directors may modify, suspend or terminate the share repurchase plan if it deems such action to be in the Company’s best interest and the best interest of its stockholders. During the six months ended June 30, 2022 and 2021, the Company repurchased 2,278,898 and 210,037, respectively, shares of common stock under its share repurchase plan representing a total of $56,771 and $5,233, respectively. The Company had no unfulfilled repurchase requests during the three months ended June 30, 2022 or 2021, respectively.

Distribution Reinvestment Plan

Pursuant to the Company’s distribution reinvestment plan, holders of shares of any class of the Company’s common stock may elect to have their cash distributions reinvested in additional shares of the Company’s common stock. The purchase price for shares pursuant to the distribution reinvestment plan will be equal to the transaction price for such shares at the time the distribution is payable.

Distributions

The Company generally intends to distribute substantially all of its taxable income, which does not necessarily equal net income as calculated in accordance with GAAP, to its stockholders each year to comply with the REIT provisions of the Code. Dividends are paid first to the holders of the Company’s Series A preferred stock at the rate of 12.0% per annum plus all accumulated and unpaid dividends thereon, and then to the holders of the Company’s common stock. All distributions will be made at the discretion of the Company’s

Table of Contents

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 8. Stockholders’ Equity (continued)

board of directors and will depend upon its taxable income, financial condition, maintenance of REIT status, applicable law, and other factors that the Company’s board of directors deems relevant.

The following table reflects the cash distributions per share that the Company paid on its common stock during the six months ended June 30, 2022:


Record Date	Class F		Class Y		Class T		Class S		Class D		Class M		Class I
January 28, 2022	$	0.1610	$	0.1610	$	0.1173	$	0.1173	$	0.1288	$	0.1288	$	0.1350
February 25, 2022		0.1610		0.1610		0.1173		0.1173		0.1288		0.1288		0.1350
March 30, 2022		0.1610		0.1610		0.1173		0.1173		0.1288		0.1288		0.1350
April 28, 2022		0.1610		0.1610		0.1173		0.1173		0.1288		0.1288		0.1350
May 27, 2022		0.1610		0.1610		0.1173		0.1173		0.1288		0.1288		0.1350
June 29, 2022		0.1610		0.1610		0.1173		0.1173		0.1288		0.1288		0.1350

Total	$	0.9660	$	0.9660	$	0.7038	$	0.7038	$	0.7728	$	0.7728	$	0.8100

The following table reflects the amount of cash distributions that the Company paid on its common stock during the six months ended June 30, 2022, and 2021:


	Three Months Ended June 30,				Six Months Ended June 30,
	2022		2021		2022		2021
Distributions:
Paid or payable in cash	$	14,169	$	4,661	$	24,332	$	8,357
Reinvested in shares		12,521		2,912		21,895		5,154

Total distributions	$	26,690	$	7,573	$	46,227	$	13,511

Source of distributions:
Cash flows from operating activities	$	26,690	$	7,573	$	46,227	$	13,511
Offering proceeds		—		—		—		—

Total sources of distributions	$	26,690	$	7,573	$	46,227	$	13,511

Net cash provided by (used in) operating activities (1)	$	27,196	$	9,619	$	48,925	$	33,038

(1)	Cash flows from operating activities are supported by expense support payments from FS Real Estate Advisor and Rialto pursuant to the Company’s expense limitation agreement. See Note 7 for additional information regarding the Company’s expense limitation agreement.

The Company currently declares and pays regular cash distributions on a monthly basis. The Company’s board of directors previously authorized regular monthly cash distributions for July 2022 for each class of its outstanding common stock in the net distribution amounts per share set forth below:


Class F	Class Y		Class T		Class S		Class D		Class M		Class I
$0.1610	$	0.1610	$	0.1173	$	0.1173	$	0.1288	$	0.1288	$	0.1350

The distributions for each class of outstanding common stock have been or will be paid monthly to stockholders of record as of the monthly record dates previously determined by the Company’s board of

Table of Contents

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 8. Stockholders’ Equity (continued)

directors. These distributions have been or will be paid in cash or reinvested in shares of the Company’s common stock for stockholders participating in the Company’s distribution reinvestment plan.

Note 9. Fair Value of Financial Instruments

The following table presents the Company’s financial assets carried at fair value in the consolidated balance sheets by its level in the fair value hierarchy:


	June 30, 2022 (Unaudited)								December 31, 2021
	Total		Level 1		Level 2		Level 3		Total		Level 1		Level 2		Level 3
Mortgage-backed securities available-for-sale	$	153,274	$	—	$	153,274	$	—	$	44,518	$	—	$	44,518	$	—
Interest rate cap	$	2,518	$	—	$	2,518	$	—	$	—	$	—	$	—	$	—

As discussed in Note 2, GAAP requires disclosure of fair value information about financial instruments, whether or not recognized in the statement of financial position, for which it is practicable to estimate that value. The following table details the carrying amount, face amount, and fair value of the financial instruments described in Note 2:


	June 30, 2022 (Unaudited)						December 31, 2021
	Book Value		Face Amount		Fair Value		Book Value		Face Amount		Fair Value
Financial Assets
Cash, cash equivalents and restricted cash	$	94,770	$	94,770	$	94,770	$	85,808	$	85,808	$	85,808
Loans receivable—held-for-investment (1)	$	6,538,370	$	6,539,424	$	6,541,502	$	3,841,868	$	3,843,110	$	3,844,685
Mortgage-backed securities held-to-maturity	$	78,942	$	159,543	$	78,942	$	37,862	$	50,300	$	37,862
Financial Liabilities
Repurchase agreements (2)	$	1,175,651	$	1,178,929	$	1,178,929	$	903,010	$	904,968	$	904,968
Credit facilities	$	692,472	$	701,138	$	701,138	$	196,960	$	199,190	$	199,190
Collateralized loan obligations (2)	$	3,193,515	$	3,220,572	$	3,220,572	$	1,886,382	$	1,903,083	$	1,903,083
Mortgage note payable (2)	$	122,568	$	124,700	$	124,700	$	—	$	—	$	—

(1)	Book value of loans receivable represents the face amount, net of unamortized loan fees and costs and accrual of exit fees, as applicable.

(2)	Book value represents the face amount, net of deferred financing costs.

Estimates of fair value for cash, cash equivalents and restricted cash are measured using observable, quoted market prices, or Level 1 inputs. Estimates of fair value for loans receivable, mortgage-backed securities

held-to-maturity,

repurchase obligations, credit facility obligations and the collateralized loan obligations are measured using unobservable inputs, or Level 3 inputs.

Table of Contents

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 10. Variable Interest Entities

Consolidated Variable Interest Entities

The Company has financed a portion of its loans through CLOs, which are considered VIEs. The Company has a controlling financial interest in the CLOs and, therefore, consolidates them on its balance sheets because the Company has both (i) the power to direct activities of the CLOs that most significantly affect the CLOs’ economic performance and (ii) the obligation to absorb losses and the right to receive benefits of the CLOs that could potentially be significant to the CLOs.

The following table details the assets and liabilities of the Company’s consolidated CLOs as of June 30, 2022 and December 31, 2021:


	June 30, 2022 (Unaudited)		December 31, 2021
Assets:
Restricted cash	$	4,153	$	37,364
Loans receivable, held-for-investment		3,992,448		2,298,367
Interest receivable		9,576		5,154
Other assets		27,694		6,625

Total assets	$	4,033,871	$	2,347,510

Liabilities
Collateralized loan obligations (net of deferred financing costs of $27,057 and $16,701, respectively)	$	3,193,515	$	1,886,382
Interest payable		3,988		1,357
Other liabilities		212		205

Total liabilities	$	3,197,715	$	1,887,944

Assets held by the CLOs are restricted and can be used only to settle obligations of the CLOs. The liabilities are

non-recourse

to the Company and can only be satisfied from the assets of the CLOs.

Non-Consolidated

Variable Interest Entities

The Company invested $67,005 in subordinated positions of CMBS trusts which are considered VIEs. The Company is not the primary beneficiary of the VIEs because it does not have the power to direct the activities that most significantly affect the VIEs’ economic performance, nor does it provide guarantees or recourse to the VIEs other than standard representations and warranties and, therefore, does not consolidate the VIEs on its balance sheets. The Company has classified its investment in the CMBS as

held-to-maturity

debt securities that are included on the Company’s consolidated balance sheets and are part of the Company’s ongoing other-than-temporary impairment review. The Company’s maximum exposure to loss of the securities are limited to its book value of $78,942 as of June 30, 2022.

The Company is not obligated to provide, nor has it provided financial support to these consolidated and

non-consolidated

VIEs.

Table of Contents

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 11. Commitments and Contingencies

The Company enters into contracts that contain a variety of indemnification provisions. The Company’s maximum exposure under these arrangements is unknown; however, the Company has not had prior claims or losses pursuant to these contracts. Management of FS Real Estate Advisor has reviewed the Company’s existing contracts and expects the risk of loss to the Company to be remote.

The Company is not currently subject to any material legal proceedings and, to the Company’s knowledge, no material legal proceedings are threatened against the Company. From time to time, the Company may be party to certain legal proceedings in the ordinary course of business. While the outcome of any legal proceedings cannot be predicted with certainty, the Company does not expect that any such proceedings will have a material effect on its financial condition or results of operations.

See Note 7 for a discussion of the Company’s commitments to FS Real Estate Advisor and its affiliates (including FS Investments) for the reimbursement of organization and offering costs funded by FS Investments and for the reimbursement of amounts paid or waived by FS Real Estate Advisor and Rialto under the expense limitation agreement.

Note 12. Intangibles

The gross carrying amount and accumulated amortization of the Company’s real estate related intangible assets consisted of the following as of June 30, 2022:


	June 30, 2022
Intangible assets (1)
In-place lease intangibles	$	33,091

Total intangible assets	$	33,091

(1)	Included in Other assets in the Company’s consolidated balance sheets.

No intangible assets or liabilities related to the Company’s real estate investments existed as of December 31, 2021.

The following table details the Company’s future amortization of intangible assets for each of the next five years and thereafter:


	Amortization
2022 (remaining)	$	1,907
2023		3,814
2024		3,814
2025		3,814
2026		3,806
2027		3,803
Thereafter		12,133

Total	$	33,091

Table of Contents

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 13. Derivative Instrument

The Company has entered into an interest rate cap contract in order to limit its exposure against the variability of future interest rates on its variable interest rate borrowing. The Company has not designated this derivative as a hedge for accounting purposes. The Company has not entered into a master netting arrangement with its third-party counterparty and does not offset on its consolidated balance sheets the fair value amount recorded for its derivative instrument. The table below provides additional information regarding the

Company’s derivative instrument as of June 30, 2022. The Company did not hold any interest rate caps as of December 31, 2021.


Type of Derivative	Notional Amount		Strike			Effective Date		Maturity Date		Fair Value (1)
Interest Rate Cap	$	126,700		2.25	%		June 21, 2022		July 09, 2024	$	2,518

(1)	Included in Other assets in the Company’s consolidated balance sheets.

The following table details the fair value of the Company’s derivative financial instrument:


Type of Derivative	Realized/Unrealized Gain (Loss)		Location of Gain (Loss) Recognized in Net Income			Three Months Ended June 30,					Six Months Ended June 30,
Type of Derivative	Realized/Unrealized Gain (Loss)		Location of Gain (Loss) Recognized in Net Income			2022			2021		2022			2021
Interest Rate Cap		Unrealized Loss		(1	)	$	(1,449	)	$	—	$	(1,449	)	$	—

(1)	Included in Other income (loss) in the Company’s consolidated statements of operations

Note 14. Subsequent Events

The following is a discussion of material events that have occurred subsequent to June 30, 2022 through the issuance of the unaudited consolidated financial statements.

Barclay Revolving Credit Facility

On August 1, 2022, the Company, as borrower, entered into a senior secured revolving credit facility, or the Senior Secured Revolving Credit Facility with Barclays, as administrative agent, and the lenders party thereto.

The Senior Secured Revolving Credit Facility provides for borrowings, subject to a borrowing base calculation, in an aggregate maximum committed amount of up to $310,000, with an option for the Company to request, at one or more times, that existing and/or new lenders, at their election, provide up to $155,000 of additional commitments. The Senior Secured Revolving Credit Facility will mature on August 1, 2025, subject to options for the Company to request that lenders, at their election, provide up to two one-year maturity extensions. In connection with the closing of the Senior Secured Revolving Credit Facility, the Company repaid all outstanding borrowings and all other obligations under, and concurrently terminated, the CNB Facility.

Borrowings under the Senior Secured Revolving Credit Facility bear interest, at the Company’s election, at either a base rate plus a spread of 1.25%

per annum or one-, three- or six-month Term SOFR plus a spread of

2.25%

per annum and a credit spread adjustment of 0.10% per annum. In each case, the spread will increase by

0.25% on the 30th day any loan remains outstanding and an additional

0.25

% on the 60th day any loan remains outstanding.

The Company will pay a commitment fee of 0.25% per annum on undrawn availability for each day on which over 50% of the maximum committed amount is undrawn and 0.35% per annum on undrawn availability for each day on which 50% or less of the maximum committed amount is undrawn.

Table of Contents

FS Credit Real Estate Income Trust, Inc.

Notes to Unaudited Consolidated Financial Statements (continued)

(in thousands, except share and per share amounts)

Note 14. Subsequent Events (continued)

In connection with the Senior Secured Revolving Credit Facility, the Company has made certain representations and warranties and must comply with various covenants and reporting requirements customary for facilities of this type. In addition, the Company must comply with the following financial covenants, in each case, measured as of the last day of each fiscal quarter: (a) a minimum fixed charge coverage ratio for the prior four fiscal quarters of not less than 1.50 to 1.00, (b) minimum tangible net worth not less than the sum of (i) $1,367,009 plus (ii) 75% of net cash proceeds from any offering of the Company’s capital stock after the closing date of the Senior Secured Revolving Credit Facility minus (iii) 50% of any cash used by the Company to repurchase any of its capital stock after the closing date of the Senior Secured Revolving Credit Facility, (c) minimum liquidity not less than $10,000, (d) a maximum debt to equity ratio for the prior four fiscal quarters of not greater than 3.50 to 1.00, and (e) an interest coverage ratio (calculated using earnings of assets contributing to the borrowing base) for the prior four fiscal quarters of not less than 1.50 to 1.00.

The Senior Secured Revolving Credit Facility contains events of default customary for facilities of this type. Upon the occurrence of an event of default, Barclays, at the instruction of the lenders, may terminate the commitments and declare outstanding borrowings and all other obligations under the Senior Secured Revolving Credit Facility immediately due and payable.

The Company’s obligations under the Senior Secured Revolving Credit Facility are guaranteed by certain of the Company’s subsidiaries. The Company’s obligations under the Senior Secured Revolving Credit Facility are secured by a first priority security interest in substantially all of the assets of the Company and the subsidiary guarantors thereunder.

Status of Offerings

As of August

2022, the Company has issued 92,410,687 shares of common stock (consisting of 2,629,044 shares of Class F common stock, 1,036,671 shares of Class Y common stock, 1,685,871 shares of Class T common stock, 51,221,317 shares of Class S common stock, 783,331 shares of Class D common stock, 4,502,874 shares of Class M common stock and 30,551,579 shares of Class I common stock), including shares issued pursuant to its distribution reinvestment plan, for gross proceeds of $2,306,777.

Table of Contents

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations (in thousands, except share and per share amounts).

The information contained in this section should be read in conjunction with the unaudited consolidated financial statements and related notes thereto appearing elsewhere in this Quarterly Report on

Form 10-Q. In

this report, “we,” “us” and “our” refer to FS Credit Real Estate Income Trust, Inc.

Cautionary Note Regarding Forward-Looking Statements

This Quarterly Report on

Form 10-Q contains

forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), regarding, among other things, our business, including, in particular, statements about our plans, strategies and objectives. You can generally identify forward-looking statements by our use of forward-looking terminology such as “may,” “will,” “expect,” “intend,” “anticipate,” “estimate,” “believe,” “continue” or other similar words. These statements include our plans and objectives for future operations, including plans and objectives relating to future growth and availability of funds, and are based on current expectations that involve numerous risks and uncertainties. Assumptions relating to these statements involve judgments with respect to, among other things, future economic, competitive and market conditions and future business decisions, all of which are difficult or impossible to accurately predict and many of which are beyond our control. Although we believe the assumptions underlying the forward-looking statements, and the forward-looking statements themselves, are reasonable, any of the assumptions could be inaccurate and, therefore, there can be no assurance that these forward-looking statements will prove to be accurate and our actual results, performance and achievements may be materially different from that expressed or implied by these forward-looking statements. In light of the significant uncertainties inherent in these forward-looking statements, the inclusion of this information should not be regarded as a representation by us or any other person that our objectives and plans, which we consider to be reasonable, will be achieved. We undertake no duty to update or revise forward-looking statements, except as required by law.

Introduction

We were incorporated under the general corporation laws of the State of Maryland on November 7, 2016 and formally commenced investment operations on September 13, 2017. We are currently conducting a public offering of up to $2,750,000 of our Class T, Class S, Class D, Class M and Class I shares of common stock pursuant to a registration statement on Form

S-11

filed with the SEC consisting of up to $2,500,000 in shares in our primary offering and up to $250,000 in shares pursuant to our distribution reinvestment plan. We also previously conducted private offerings of our Class F common stock and Class Y common stock. We are managed by FS Real Estate Advisor pursuant to an advisory agreement between us and FS Real Estate Advisor. FS Real Estate Advisor is a subsidiary of our sponsor, FS Investments, a national sponsor of alternative investment funds designed for the individual investor. FS Real Estate Advisor has engaged Rialto to act as its

sub-adviser.

We have elected to be taxed as a REIT for U.S. federal income tax purposes commencing with our taxable year ended December 31, 2017. We intend to be an investment vehicle of indefinite duration focused on real estate debt investments and other real estate-related assets. The shares of common stock are generally intended to be sold and repurchased by us on a continuous basis. We intend to conduct our operations so that we are not required to register under the 1940 Act.

Our primary investment objectives are to: provide current income in the form of regular, stable cash distributions to achieve an attractive dividend yield; preserve and protect invested capital; realize appreciation in net asset value, or NAV, from proactive management and asset management; and provide an investment alternative for stockholders seeking to allocate a portion of their long-term investment portfolios to commercial real estate debt with lower volatility than public real estate companies.

Our investment strategy is to originate, acquire and manage a portfolio of senior loans secured by commercial real estate primarily in the United States. We are focused on senior floating-rate mortgage loans, but we may also invest in other real estate-related assets, including: (i) other commercial real estate mortgage loans, including fixed-rate loans, subordinated loans,

B-Notes,

mezzanine loans and participations in commercial mortgage loans; and (ii) commercial real estate securities, including commercial mortgage-backed securities, or CMBS, unsecured debt of listed and

non-listed

REITs, collateralized debt obligations and equity or equity-linked securities. To a lesser extent we may invest in warehouse loans secured by commercial or residential mortgages, credit loans to commercial real estate companies, residential mortgage-backed securities, or RMBS, and portfolios of single family home mortgages.

Portfolio Overview

Loan Portfolio Overview

The following table details activity in our loans receivable portfolio for the six months ended June 30, 2022 and 2021:


	Three Months Ended June 30,						Six Months Ended June 30,
	2022			2021			2022			2021
Loan fundings (1)	$	2,042,818		$	793,678		$	3,084,586		$	1,018,208
Loan repayments		(154,561	)		(72,182	)		(389,036	)		(96,067	)

Total net fundings	$	1,888,257		$	721,496		$	2,695,550		$	922,141

(1)	Includes new loan originations and additional fundings made under existing loans.

The following table details overall statistics for our loans receivable portfolio as of June 30, 2022 and December 31, 2021:


	June 30, 2022 (Unaudited)			December 31, 2021
Number of loans		135			102
Principal balance	$	6,539,424		$	3,843,110
Net book value	$	6,538,370		$	3,841,868
Unfunded loan commitments (1)	$	610,703		$	414,818
Weighted-average cash coupon (2)		+3.82	%		+3.68	%
Weighted-average all-in yield (2)		+3.87	%		+3.73	%
Weighted-average maximum maturity (years) (3)		4.4			4.5

(1)	We may be required to provide funding when requested by the borrower in accordance with the terms of the underlying agreements.

(2)	Our floating-rate loans are indexed to LIBOR and SOFR. In addition to cash coupon, all-in yield includes accretion of discount (amortization of premium) and accrual of exit fees.

(3)	Maximum maturity assumes all extension options are exercised by the borrower; however loans may be repaid prior to such date.

The following table provides details of our loan receivable,

held-for-investment

portfolio, on a

loan-by-loan

basis, as of June 30, 2022:


	Loan Type	Origination Date (1)		Total Loan		Principal Balance		Net Book Value		Cash Coupon (2)			All-in Yield (2)			Maximum Maturity (3)		Location	Property Type	LTV (1)
1	Senior Loan		6/9/2022	$	365,611	$	336,733	$	336,683		+3.30	%		+3.30	%		6/9/2027	Various	Multifamily		74	%
2	Senior Loan		4/28/2022		195,000		195,000		194,980		+4.65	%		+4.76	%		5/9/2027	New York, NY	Hospitality		70	%
3	Senior Loan		12/7/2021		175,000		150,783		150,767		+3.60	%		+3.60	%		12/9/2026	Miami, FL	Retail		38	%
4	Mezz Loan		10/1/2021		150,000		99,949		99,295		10.00	%		10.26	%		4/1/2026	Various	Various		93	%
5	Senior Loan		6/8/2022		144,160		144,160		144,175		+3.89	%		+4.14	%		6/9/2027	New York, NY	Multifamily		73	%
6	Senior Loan		10/12/2021		130,747		130,747		130,747		+3.00	%		+3.00	%		6/9/2026	Philadelphia, PA	Multifamily		69	%
7	Senior Loan		3/31/2022		120,470		81,979		81,962		+4.30	%		+4.31	%		4/9/2027	Addison, TX	Office		67	%
8	Senior Loan		9/9/2021		118,265		118,265		118,250		+3.20	%		+3.20	%		9/9/2026	Various, NY	Self Storage		70	%
9	Senior Loan		6/14/2022		111,100		97,500		97,475		+3.80	%		+3.81	%		6/9/2027	San Jose, CA	Office		39	%
10	Senior Loan		3/10/2022		110,150		90,577		90,549		+5.00	%		+5.01	%		4/9/2027	Santa Clara, CA	Office		62	%
11	Senior Loan		5/26/2022		108,500		97,172		97,157		+3.40	%		+3.59	%		6/9/2027	Mesa, AZ	Multifamily		67	%
12	Senior Loan		6/30/2022		106,000		100,000		99,985		+4.15	%		+4.15	%		7/9/2027	Lynwood, CA	Retail		61	%
13	Senior Loan		5/18/2022		105,000		105,000		105,000		+3.50	%		+3.50	%		6/9/2027	New Rochelle, NY	Multifamily		61	%
14	Senior Loan		1/13/2022		103,600		91,942		91,915		+3.55	%		+3.56	%		1/9/2027	Austin, TX	Multifamily		80	%
15	Senior Loan		6/28/2022		100,000		100,000		99,975		+3.15	%		+3.16	%		7/9/2027	Fayetteville, NC	Multifamily		76	%
16	Senior Loan		12/30/2021		95,000		95,000		94,983		+4.20	%		+4.21	%		1/9/2027	San Diego, CA	Hospitality		58	%
17	Senior Loan		12/21/2021		93,900		72,888		72,873		+3.80	%		+3.81	%		1/9/2027	Houston, TX	Multifamily		76	%
18	Senior Loan		5/13/2022		93,500		84,327		84,308		+4.25	%		+4.40	%		5/9/2027	New York, NY	Multifamily		60	%
19	Senior Loan		4/29/2022		90,000		90,000		90,000		+3.55	%		+3.55	%		5/6/2027	Reseda, CA	Multifamily		69	%
20	Senior Loan		5/13/2022		89,500		76,173		76,153		+4.25	%		+4.40	%		5/9/2027	New York, NY	Multifamily		58	%
21	Senior Loan		2/4/2022		89,000		89,000		89,180		+3.75	%		+3.75	%		2/1/2025	Temecula, CA	Multifamily		75	%
22	Senior Loan		12/15/2021		85,000		81,800		81,779		+3.35	%		+3.36	%		12/9/2026	Sunny Isles, FL	Multifamily		74	%
23	Senior Loan		5/12/2021		85,000		85,000		85,036		3.00	%		+3.05	%		5/9/2026	Detroit, MI	Industrial		73	%
24	Senior Loan		3/9/2022		84,000		78,077		78,077		+3.55	%		+3.55	%		3/9/2027	Temple Hills, MD	Multifamily		75	%
25	Senior Loan		12/23/2021		83,400		73,028		73,005		+4.45	%		+4.46	%		1/9/2027	Westminster, CO	Retail		65	%
26	Senior Loan		12/22/2021		81,500		54,000		54,049		+4.75	%		+4.93	%		1/9/2027	Farmers Branch, TX	Office		62	%
27	Senior Loan		2/28/2022		75,000		72,250		72,250		+3.85	%		+3.85	%		3/9/2027	Atlanta, GA	Multifamily		68	%
28	Senior Loan		9/10/2021		71,201		66,900		66,879		+3.25	%		+3.26	%		10/9/2026	Richardson, TX	Multifamily		68	%
29	Senior Loan		4/26/2022		69,350		63,340		63,309		+3.72	%		+3.74	%		5/9/2027	Tucson, AZ	Multifamily		68	%
30	Senior Loan		4/26/2021		68,100		66,000		65,984		+3.15	%		+3.16	%		5/9/2026	North Las Vegas, NV	Multifamily		72	%
31	Senior Loan		4/27/2022		67,940		57,720		57,702		+4.00	%		+4.06	%		5/9/2027	Indianapolis, IN	Multifamily		79	%
32	Senior Loan		12/21/2021		65,450		65,450		65,433		+4.35	%		+4.36	%		1/9/2027	Dallas, TX	Hospitality		58	%
33	Senior Loan		4/15/2021		64,460		62,657		62,641		+2.80	%		+2.81	%		5/9/2026	Lawrenceville, GA	Multifamily		75	%
34	Senior Loan		5/20/2022		63,001		62,039		62,031		4.15	%		+4.15	%		5/9/2027	Montauk, NY	Hospitality		80	%
35	Senior Loan		4/13/2022		62,650		53,400		53,369		+3.90	%		+3.92	%		5/9/2027	Houston, TX	Multifamily		78	%
36	Senior Loan		7/29/2021		62,500		62,500		62,497		+3.10	%		+3.10	%		8/9/2026	Maitland, FL	Multifamily		72	%
37	Senior Loan		7/22/2021		62,100		60,100		60,082		+3.30	%		+3.31	%		8/9/2026	Nashville, TN	Multifamily		75	%
38	Senior Loan		8/2/2021		60,130		58,445		58,425		+2.80	%		+2.81	%		8/9/2026	Austin, TX	Multifamily		73	%
39	Senior Loan		2/15/2022		58,750		56,020		55,998		+3.50	%		+3.51	%		3/9/2027	Antioch, TN	Multifamily		79	%
40	Senior Loan		5/12/2022		58,165		53,885		53,870		+3.35	%		+3.36	%		5/9/2027	Denver, CO	Multifamily		80	%
41	Senior Loan		1/7/2022		58,000		53,275		53,321		+4.25	%		+4.43	%		11/9/2026	Miami, FL	Hospitality		49	%
42	Senior Loan		8/13/2021		57,500		51,311		51,292		+3.10	%		+3.19	%		9/9/2026	Various, FL	Industrial		68	%
43	Senior Loan		6/23/2022		57,000		48,498		48,475		+4.75	%		+4.85	%		7/9/2027	Seattle, WA	Multifamily		68	%
44	Senior Loan		6/18/2021		56,000		56,000		55,992		+3.50	%		+3.51	%		7/9/2026	Chicago, IL	Multifamily		77	%
45	Senior Loan		11/5/2021		55,960		48,644		48,636		+3.10	%		+3.10	%		11/9/2026	Houston, TX	Industrial		74	%
46	Senior Loan		2/17/2022		55,400		46,186		46,180		+4.10	%		+4.20	%		3/9/2027	Indianapolis, IN	Multifamily		80	%
47	Senior Loan		11/10/2021		54,476		45,522		45,531		+3.75	%		+4.10	%		11/9/2026	Fayetteville, AR	Multifamily		70	%
48	Senior Loan		3/7/2022		53,885		46,879		46,879		+3.50	%		+3.59	%		3/9/2027	Humble, TX	Multifamily		75	%
49	Senior Loan		8/9/2021		53,160		51,333		51,315		+3.15	%		+3.16	%		8/9/2026	Philadelphia, PA	Multifamily		79	%
50	Senior Loan		6/16/2022		52,280		44,280		44,270		+3.80	%		+3.81	%		7/9/2027	Jacksonville, FL	Multifamily		71	%
51	Senior Loan		3/12/2021		52,250		30,961		30,946		+5.75	%		+5.75	%		3/9/2026	San Francisco, CA	Office		65	%
52	Senior Loan		7/7/2021		52,200		44,970		44,952		+3.00	%		+3.00	%		7/9/2026	Austin, FL	Multifamily		74	%
53	Senior Loan		3/22/2022		50,750		50,750		50,750		+3.60	%		+3.60	%		4/9/2027	Humble, TX	Multifamily		72	%
54	Senior Loan		2/18/2022		49,240		33,480		33,458		+3.90	%		+3.92	%		3/9/2027	Atlanta, GA	Office		60	%
55	Senior Loan		4/26/2022		49,125		43,525		43,508		+4.05	%		+4.15	%		5/9/2027	Decatur, GA	Multifamily		72	%
56	Senior Loan		12/15/2021		49,000		49,000		48,979		+3.45	%		+3.46	%		12/9/2026	Ladson, SC	Multifamily		77	%
57	Senior Loan		6/23/2021		48,944		45,421		45,403		+2.80	%		+2.80	%		7/9/2026	Roswell, GA	Multifamily		75	%


	Loan Type	Origination Date (1)		Total Loan		Principal Balance		Net Book Value		Cash Coupon (2)			All-in Yield (2)			Maximum Maturity (3)		Location	Property Type	LTV (1)
58	Senior Loan		11/1/2021	$	48,907	$	44,798	$	44,778		+3.70	%		+3.71	%		11/9/2026	Fort Lauderdale, FL	Office		67	%
59	Senior Loan		11/23/2021		47,600		39,401		39,388		+3.05	%		+3.06	%		12/9/2026	Dallas, TX	Multifamily		69	%
60	Senior Loan		7/29/2021		47,500		47,500		47,497		+3.10	%		+3.10	%		8/9/2026	Clearwater, FL	Multifamily		79	%
61	Senior Loan		8/3/2021		46,500		46,500		46,490		+3.10	%		+3.11	%		8/9/2026	San Antonio, TX	Multifamily		72	%
62	Senior Loan		4/6/2022		46,500		44,000		43,976		+3.50	%		+3.52	%		4/9/2027	Atlanta, GA	Multifamily		79	%
63	Senior Loan		12/17/2021		46,100		36,500		36,499		+4.30	%		+4.40	%		1/9/2027	Seattle, WA	Office		53	%
64	Senior Loan		6/4/2021		45,000		45,000		44,981		+3.20	%		+3.21	%		6/9/2026	Dallas, TX	Multifamily		69	%
65	Senior Loan		1/28/2022		43,650		34,045		34,051		+4.00	%		+4.15	%		2/9/2027	Milwaukee, WI	Office		59	%
66	Senior Loan		7/28/2021		43,350		41,420		41,402		+3.00	%		+3.01	%		8/9/2026	Sandy Springs, GA	Multifamily		77	%
67	Senior Loan		8/19/2021		43,000		43,000		42,981		+3.10	%		+3.11	%		9/9/2026	Omaha, NE	Multifamily		75	%
68	Senior Loan		8/9/2021		42,660		37,695		37,684		+3.05	%		+3.06	%		8/9/2026	Southaven, MS	Multifamily		57	%
69	Senior Loan		11/1/2021		42,300		40,006		39,986		+3.50	%		+3.52	%		11/9/2026	Doraville, GA	Multifamily		82	%
70	Senior Loan		3/14/2022		42,000		40,200		40,206		+3.50	%		+3.67	%		4/9/2027	Dallas, TX	Multifamily		76	%
71	Senior Loan		8/25/2021		41,395		40,404		40,385		+3.15	%		+3.17	%		9/9/2026	Cypress, TX	Multifamily		69	%
72	Senior Loan		7/21/2021		41,300		38,954		38,943		+2.80	%		+2.81	%		8/9/2026	Evanston, IL	Multifamily		77	%
73	Senior Loan		10/28/2021		40,200		36,351		36,330		+3.00	%		+3.02	%		11/9/2026	Dallas, TX	Multifamily		74	%
74	Senior Loan		4/27/2021		39,050		35,177		35,167		+3.15	%		+3.16	%		5/9/2026	Jamaica, NY	Industrial		61	%
75	Senior Loan		8/31/2021		38,700		35,207		35,188		+3.10	%		+3.10	%		9/9/2026	Colorado Springs, CO	Multifamily		68	%
76	Senior Loan		6/24/2021		38,600		36,000		35,983		+3.75	%		+3.77	%		7/9/2026	Austin, TX	Multifamily		76	%
77	Senior Loan		8/3/2021		38,500		38,500		38,490		+3.10	%		+3.11	%		8/9/2026	San Antonio, TX	Multifamily		72	%
78	Senior Loan		11/30/2021		38,310		34,418		34,468		+4.45	%		+4.70	%		12/9/2026	Memphis, TN	Office		70	%
79	Senior Loan		4/9/2019		38,000		38,000		37,998		+3.75	%		+3.75	%		4/9/2024	New York City, NY	Mixed Use		75	%
80	Senior Loan		11/4/2021		37,300		35,920		35,920		+3.35	%		+3.85	%		11/1/2024	Boca Raton, FL	Multifamily		81	%
81	Senior Loan		4/29/2022		37,136		34,136		34,126		+3.75	%		+3.85	%		5/9/2027	Euless, TX	Multifamily		80	%
82	Senior Loan		11/5/2021		36,325		32,675		32,654		+3.10	%		+3.12	%		11/9/2026	Mesquite, TX	Multifamily		73	%
83	Senior Loan		12/21/2021		36,000		36,000		35,979		+3.45	%		+3.47	%		1/9/2027	Hackensack, NJ	Multifamily		68	%
84	Senior Loan		1/7/2022		36,000		36,000		36,000		+3.80	%		+3.80	%		1/9/2027	Jupiter, FL	Office		72	%
85	Senior Loan		3/29/2021		35,880		33,939		33,923		+3.60	%		+3.60	%		4/9/2026	Arlington, TX	Multifamily		80	%
86	Senior Loan		5/28/2021		35,785		31,085		31,068		+5.00	%		+5.02	%		6/9/2026	Austin, TX	Office		57	%
87	Senior Loan		2/27/2020		35,641		33,521		33,524		+3.15	%		+3.15	%		3/9/2025	Various, SC	Industrial		72	%
88	Senior Loan		6/22/2021		34,500		31,328		31,317		+3.60	%		+3.60	%		7/9/2026	Tallahassee, FL	Multifamily		74	%
89	Senior Loan		12/3/2021		34,327		34,327		34,318		+3.45	%		+3.46	%		12/9/2026	Various, NY	Self Storage		63	%
90	Senior Loan		12/16/2021		33,000		30,796		30,775		+3.55	%		+3.57	%		1/9/2027	Fort Worth, TX	Multifamily		72	%
91	Senior Loan		11/23/2021		32,000		26,379		26,367		+3.05	%		+3.07	%		12/9/2026	Dallas, TX	Multifamily		69	%
92	Senior Loan		3/11/2021		32,000		30,000		29,991		+4.50	%		+4.51	%		3/9/2026	Colleyville, TX	Retail		58	%
93	Senior Loan		4/27/2022		31,800		22,800		22,786		+4.30	%		+4.32	%		5/9/2027	Morrow, GA	Industrial		62	%
94	Senior Loan		1/28/2022		31,229		31,229		31,233		+3.70	%		+3.81	%		9/9/2026	Dallas, TX	Multifamily		82	%
95	Senior Loan		12/29/2020		31,128		28,191		28,344		+3.75	%		+3.93	%		1/9/2026	Brooklyn, NY	Multifamily		60	%
96	Senior Loan		5/4/2021		30,000		19,659		19,652		+5.55	%		+5.56	%		5/9/2026	Richardson, TX	Office		65	%
97	Senior Loan		6/28/2019		28,500		28,500		28,641		+5.35	%		+5.52	%		7/9/2024	Davis, CA	Hospitality		72	%
98	Senior Loan		12/18/2020		28,440		24,738		24,735		+4.50	%		+4.50	%		1/9/2026	Rockville, MD	Office		69	%
99	Senior Loan		12/15/2021		28,400		26,199		26,187		+3.30	%		+3.32	%		12/9/2026	Arlington, TX	Multifamily		79	%
100	Senior Loan		11/18/2021		27,387		27,387		27,375		+3.60	%		+3.61	%		12/9/2026	Brooklyn, NY	Self Storage		70	%
101	Senior Loan		1/20/2021		25,250		22,563		22,551		+4.75	%		+4.75	%		2/9/2026	Laguna Hills, CA	Office		63	%
102	Senior Loan		3/31/2021		25,250		25,250		25,238		+3.20	%		+3.22	%		4/9/2026	Tempe, AZ	Multifamily		77	%
103	Senior Loan		6/25/2021		25,000		23,898		23,887		+3.05	%		+3.06	%		7/9/2026	Austin, TX	Multifamily		68	%
104	Senior Loan		5/28/2021		24,700		23,087		23,077		+3.50	%		+3.52	%		6/9/2026	Jacksonville, FL	Industrial		61	%
105	Senior Loan		1/28/2022		24,489		24,489		24,490		+3.70	%		+3.81	%		9/9/2026	Mesquite, TX	Multifamily		78	%
106	Senior Loan		7/18/2018		22,650		22,650		22,712		+5.25	%		+5.37	%		8/9/2023	Gaithersburg, MD	Hospitality		80	%
107	Senior Loan		12/10/2020		22,300		17,183		17,172		+5.25	%		+5.25	%		1/9/2026	Fox Hills, CA	Office		55	%
108	Senior Loan		1/28/2022		22,149		22,149		22,149		+3.70	%		+3.81	%		9/9/2026	Dallas, TX	Multifamily		85	%
109	Senior Loan		8/26/2021		21,805		20,009		19,990		+3.10	%		+3.13	%		9/9/2026	Seattle, WA	Multifamily		69	%
110	Senior Loan		7/13/2021		21,350		21,350		21,332		+3.40	%		+3.43	%		8/9/2026	Grand Prairie, TX	Multifamily		72	%
111	Senior Loan		7/20/2021		21,136		18,259		18,257		+3.25	%		+3.36	%		8/9/2026	Las Vegas, NV	Multifamily		72	%
112	Senior Loan		8/6/2021		20,000		20,000		20,013		+3.10	%		+3.25	%		8/9/2026	Sandy Springs, GA	Multifamily		74	%
113	Senior Loan		5/10/2021		19,200		17,776		17,760		+3.50	%		+3.53	%		5/9/2026	University City, PA	Multifamily		70	%
114	Senior Loan		12/3/2021		18,828		18,828		18,820		+3.45	%		+3.46	%		12/9/2026	Various, NY	Self Storage		63	%
115	Senior Loan		2/26/2021		18,589		17,491		17,482		+3.25	%		+3.25	%		3/9/2026	Newark, NJ	Industrial		57	%
116	Mezz Loan		2/21/2020		18,102		18,102		18,101		10.00	%		10.00	%		3/1/2030	Various, SC	Industrial		70	%
117	Senior Loan		2/19/2020		18,000		14,400		14,406		+3.50	%		+3.49	%		3/9/2025	Los Angeles, CA	Mixed Use		71	%


	Loan Type	Origination Date (1)		Total Loan		Principal Balance		Net Book Value		Cash Coupon (2)			All-in Yield (2)			Maximum Maturity (3)		Location		Property Type		LTV (1)
118	Senior Loan		6/16/2021	$	17,500	$	16,376	$	16,366		+3.25	%		+3.25	%		7/9/2026		Everett, WA		Multifamily		69	%
119	Senior Loan		10/22/2019		17,500		15,643		15,730		+4.50	%		+4.66	%		11/9/2024		Oakland, CA		Mixed Use		70	%
120	Senior Loan		9/23/2021		16,300		14,828		14,844		+4.25	%		+4.56	%		9/9/2026		Various, NJ		Multifamily		77	%
121	Senior Loan		1/28/2021		16,100		16,100		16,127		+4.50	%		+4.63	%		2/9/2026		Philadelphia, PA		Self Storage		79	%
122	Mezz Loan		6/8/2022		15,840		15,840		15,842		+7.50	%		+7.75	%		6/9/2027		New York, NY		Multifamily		81	%
123	Senior Loan		6/16/2021		15,406		14,780		14,770		+3.25	%		+3.25	%		7/9/2026		Everett, WA		Multifamily		71	%
124	Mezz Loan		2/14/2020		15,000		15,000		15,000		+7.50	%		+7.50	%		12/5/2026		Queens, NY		Multifamily		75	%
125	Senior Loan		11/17/2020		14,550		13,548		13,543		+4.00	%		+4.00	%		12/9/2025		Vista, CA		Industrial		54	%
126	Senior Loan		3/25/2021		13,405		12,019		12,024		+3.25	%		+3.36	%		4/9/2026		Lithonia, GA		Multifamily		67	%
127	Senior Loan		3/19/2021		12,718		12,718		12,736		+3.95	%		+4.14	%		4/9/2026		Brooklyn, NY		Multifamily		85	%
128	Senior Loan		1/28/2022		12,092		12,092		12,088		+3.70	%		+3.82	%		9/9/2026		Duncanville, TX		Multifamily		83	%
129	Senior Loan		3/7/2018		12,050		12,050		12,080		+5.00	%		+5.17	%		9/7/2022		Las Vegas, NV		Hospitality		71	%
130	Senior Loan		11/17/2020		11,010		10,636		10,631		+4.00	%		+4.02	%		12/9/2025		Miramar, CA		Industrial		65	%
131	Senior Loan		6/11/2018		8,000		8,000		8,040		4.50	%		+4.61	%		3/9/2024		Miami, FL		Retail		68	%
132	Senior Loan		2/17/2021		7,000		7,000		7,010		+3.85	%		+4.04	%		3/9/2026		Brooklyn, NY		Multifamily		81	%
133	Senior Loan		6/11/2018		6,750		6,750		6,767		+4.25	%		+4.35	%		6/9/2023		Miami, FL		Retail		61	%
134	Mezz Loan		5/12/2022		5,785		5,785		5,785		+10.50	%		+10.50	%		5/9/2027		Denver, CO		Multifamily		86	%
135	Mezz Loan		4/6/2022		5,049		5,049		5,049		+11.00	%		+11.00	%		4/9/2027		Atlanta, GA		Multifamily		88	%

Total/Weighted Average				$	7,150,123	$	6,539,424	$	6,538,370		+3.82	%		+3.87	%

(1)	Date loan was originated or acquired by us, and the loan-to-value, or LTV, as of such date. Dates and LTV are not updated for subsequent loan modifications or upsizes.

(2)	The weighted-average cash coupon and all-in yield are expressed as a spread over the relevant floating benchmark rates, which include USD LIBOR and SOFR. In addition to cash coupon, all-in yield include accretion of discount (amortization of premium) and accrual of exit fees.

(3)	Maximum maturity assumes all extension options are exercised by the borrower, however loans may be repaid prior to such date.

Real Estate Portfolio Overview

On June 23, 2022, we acquired 555 Aviation, a 260,000 square foot creative office building located in El Segundo, California. The property was built in 1966 and was renovated in 2017 to convert the property into a creative office building, including LEED Gold certification, a glass façade and an interior

open-air

atrium. The property sits on 13 acres and is located in a growing Los Angeles

sub-market

of El Segundo near Los Angeles International Airport. The property is currently 100% leased to three tenants.

Subsequent Activity

During the period from July 1, 2022 through August 5, 2022, we closed on four senior floating-rate mortgage loans of which $309,225 was funded at closing.

Results of Operations

The following table sets forth information regarding our consolidated results of operations for the three and six months ended June 30, 2022 and 2021:


	Three Months Ended June 30,						Six Months Ended June 30,
	2022			2021			2022			2021
Net interest income
Interest income	$	68,877		$	16,039		$	114,861		$	27,755
Less: Interest expense		(29,184	)		(4,981	)		(45,399	)		(7,810	)

Net interest income		39,693			11,058			69,462			19,945

Other expenses
Management and performance fees		5,351			1,708			9,348			3,281
General and administrative expenses		5,783			1,394			9,326			2,799
Less: Expense limitation		—			—			—			(56	)
Add: Expense recoupment to sponsor		1,460			390			2,770			390

Net other expenses		12,594			3,492			21,444			6,414

Other income (loss)
Net change in unrealized gain (loss) on interest rate cap		(1,449	)		—			(1,449	)		—

Total other income (loss)		(1,449	)		—			(1,449	)		—

Net income		25,650			7,566			46,569			13,531
Preferred stock dividends		(4	)		(4	)		(8	)		(8	)

Net income attributable to FS Credit Real Estate Income Trust, Inc.	$	25,646		$	7,562		$	46,561		$	13,523

Net Interest Income

Net interest income is generated on our interest-earning assets less related interest-bearing liabilities. The increase in interest income was attributable to debt investments acquired or originated in our portfolio and

non-recurring

prepayment fee income. The increase in interest expense was attributable to an increase in borrowings in order to support our investment activities.

Other Expenses

Other expenses include management and performance fees payable to FS Real Estate Advisor and general and administrative expenses. General and administrative expenses include administrative services expenses, auditing and professional fees, independent director fees, transfer agent fees, loan servicing expenses and other costs associated with operating our business. The increase in other expenses can primarily be attributed to the increase of our management fee and various general and administrative expenses related to the growth of our net assets.

Expense Limitation

We have entered into an expense limitation agreement with FS Real Estate Advisor and Rialto pursuant to which FS Real Estate Advisor and Rialto have agreed to waive reimbursement of or pay, on a quarterly basis, our annualized ordinary operating expenses for such quarter to the extent such expenses exceed 1.5% per annum of our average net assets attributable to each of our classes of common stock. Ordinary operating expenses for each class of common stock consist of all ordinary expenses attributable to such class, including administration fees,

transfer agent fees, fees paid to our board of directors, loan servicing expenses, administrative services expenses, and related costs associated with legal, regulatory compliance and investor relations, but excluding the following: (a) advisory fees, (b) interest expense and other financing costs, (c) taxes, (d) distribution or shareholder servicing fees and (e) unusual, unexpected and/or nonrecurring expenses. We will repay FS Real Estate Advisor or Rialto on a quarterly basis any ordinary operating expenses previously waived or paid, but only if the reimbursement would not cause the then-current expense limitation, if any, to be exceeded. In addition, the reimbursement of expenses will be made only if payable not more than three years from the end of the fiscal quarter in which the expenses were paid or waived.

FS Real Estate Advisor and Rialto each agreed to waive the recoupment of any amounts that may be subject to conditional reimbursement during the quarterly period ended June 30, 2022. To the extent that the conditions to recoupment are satisfied in a future quarter (prior to the expiration of the three-year period for reimbursement set forth in the expense limitation agreement), such expenses may be subject to conditional recoupment in accordance with the terms of the expense limitation agreement.

During the period from September 13, 2017 (Commencement of Operations) to June 30, 2022, we accrued $5,839 for reimbursement of expenses that FS Real Estate Advisor and Rialto paid or waived, including $0 in reimbursements for the six months ended June 30, 2022. During the period from September 13, 2017 (Commencement of Operations) to June 30, 2022, we received $5,839 in cash reimbursements from FS Real Estate Advisor.

During the six months ended June 30, 2022, $482 of expense recoupments were paid to FS Real Estate Advisor and Rialto. As of June 30, 2022 and December 31, 2021, $1,460 and $0, respectively, of expense recoupments were payable to FS Real Estate Advisor and Rialto and $257 of expense reimbursements received from FS Real Estate Advisor and Rialto were eligible for recoupment.

Valuation of mortgage debt

Commercial real estate debt and mortgage-backed securities

held-to-maturity

are valued at amortized cost, consistent with how they are recorded in accordance with GAAP, as these instruments are intended to be

held-to-maturity.

Liabilities are valued at amortized cost as these obligations are expected to be satisfied at their carrying value. See Note 8 to our unaudited consolidated financial statements included herein for additional information regarding a comparison of our carrying value and an estimate of the fair value of our commercial real estate debt, mortgage-backed securities

held-to-maturity,

repurchase agreements payable, credit facility payable, and collateralized loan obligations.

Non-GAAP

Financial Measures

Funds from Operations and Modified Funds from Operations

We use Funds from Operations, or FFO, a widely accepted

non-GAAP

financial metric, to evaluate our performance. FFO provides a supplemental measure to compare our performance and operations to other REITs. Due to certain unique operating characteristics of real estate companies, the National Association of Real Estate Investment Trusts, or NAREIT, has promulgated a standard known as FFO, which it believes more accurately reflects the operating performance of a REIT. As defined by NAREIT, FFO means net income computed in accordance with GAAP, excluding gains (or losses) from sales of operating property, plus depreciation and amortization and after adjustments for unconsolidated entities. In addition, NAREIT has further clarified the FFO definition to

add-back

impairment write-downs of depreciable real estate or of investments in unconsolidated entities that are driven by measurable decreases in the fair value of depreciable real estate and to exclude the earnings impacts of cumulative effects of accounting changes. We have adopted the NAREIT definition for computing FFO.

Due to the unique features of publicly registered,

non-listed

REITs, the Institute for Portfolio Alternatives, or IPA, an industry trade group, published a standardized

non-GAAP

financial measure known as Modified

Funds from Operations, or MFFO, which the IPA has promulgated as a supplemental measure for publicly registered

non-listed

REITs and which may be another appropriate supplemental measure to reflect the operating performance of a

non-listed

REIT.

The IPA defines MFFO as FFO adjusted for acquisition fees and expenses, amounts relating to straight line rents and amortization of premiums or accretion of discounts on debt investments,

non-recurring

impairments of real estate-related investments,

mark-to-market

adjustments included in net income,

non-recurring

gains or losses included in net income from the extinguishment or sale of debt, hedges, foreign exchange, derivatives or securities holdings where trading of such holdings is not a fundamental attribute of the business plan, unrealized gains or losses resulting from consolidation from, or deconsolidation to, equity accounting, and after adjustments for consolidated and unconsolidated partnerships and joint ventures.

Because MFFO may be a recognized measure of operating performance within the

non-listed

REIT industry, MFFO and the adjustments used to calculate it may be useful in order to evaluate our performance against other

non-listed

REITs. Like FFO, MFFO is not equivalent to our net income or loss as determined under GAAP, as detailed in the table below, and MFFO may not be a useful measure of the impact of long-term operating performance on value if we continue to acquire a significant amount of investments.

Our presentation of FFO and MFFO may not be comparable to other similarly titled measures presented by other REITs. We believe that the use of FFO and MFFO provides a more complete understanding of our operating performance to stockholders and to management, and when compared year over year, reflects the impact on our operations from trends in operating costs, general and administrative expenses, and interest costs. Neither FFO nor MFFO is intended to be an alternative to “net income” or to “cash flows from operating activities” as determined by GAAP as a measure of our capacity to pay distributions. Management uses FFO and MFFO to compare our operating performance to that of other REITs and to assess our operating performance.

Neither the SEC, any other regulatory body nor NAREIT has passed judgment on the acceptability of the adjustments that we use to calculate FFO or MFFO. In the future, the SEC, another regulatory body or NAREIT may decide to standardize the allowable adjustments across the

non-listed

REIT industry and we would have to adjust our calculation and characterization of FFO or MFFO.

Our FFO and MFFO are calculated for the three and six months ended June 30, 2022 and 2021 as follows:


	Three Months Ended June 30,				Six Months Ended June 30,
	2022		2021		2022		2021
Net income (GAAP)	$	25,650	$	7,566	$	46,569	$	13,531

Funds from operations	$	25,650	$	7,566	$	46,569	$	13,531

Adjustments to arrive at modified funds from operations:
Accretion of discount on mortgage-backed securities held-to-maturity		(152)		(137)		(299)		(271)
Net unrealized loss on interest rate cap		(1,449)		—		(1,449)		—

Modified funds from operations	$	24,049	$	7,429	$	44,821	$	13,260

NAV per Share

FS Real Estate Advisor calculates our NAV per share in accordance with the valuation guidelines approved by our board of directors for the purposes of establishing a price for shares sold in our public offering as well as establishing a repurchase price for shares repurchased pursuant to our share repurchase plan.

In general, our investments are valued by FS Real Estate Advisor based on market quotations, at amortized cost or at fair value determined in accordance with GAAP. In accordance with the valuation guidelines approved by our board of directors, FS Real Estate Advisor calculates our NAV per share for each class of our common stock as of the last calendar day of each month. For purposes of calculating our NAV, FS Real Estate Advisor uses the following valuation methods:

•

Commercial real estate debt classified as

held-for-investment

is valued at amortized cost, net of unamortized acquisition premiums or discounts, loan fees, and origination costs, as applicable, unless the loans are deemed impaired. Impairment is indicated when it is deemed probable that we will not be able to collect all amounts due to us pursuant to the contractual terms of the loan. If a loan is determined to be impaired, the loan is written down through a charge to the provision for loan losses. See Note 2 to our unaudited consolidated financial statements included herein for additional information regarding our accounting for impaired loans, including significant judgments and assumptions included. At least quarterly, FS Real Estate Advisor, with assistance from our

sub-adviser,

evaluates for impairment each loan classified as

held-for-investment.

•

Mortgage-backed securities are classified as

held-to-maturity

when we intend to and can hold such securities until maturity and are valued at amortized cost, net of unamortized acquisition premium or discount.

•

Mortgage-backed securities that we do not hold for the purpose of selling in the near-term or may dispose of prior to maturity, are classified as

available-for-sale

and are reported at fair value. On a monthly basis, FS Real Estate Advisor values such securities using quotations obtained from an independent third-party pricing service, which provides prevailing bid and ask prices that are screened for validity by the third-party pricing service on the valuation date. For investments for which a third-party pricing service is unable to obtain quoted prices, FS Real Estate Advisor obtains bid and ask prices directly from dealers who make a market in such securities. In all such cases, securities are valued at the

mid-point

of the average bid and ask prices obtained from such sources.

•

Investments in real estate will initially be valued at cost, which is expected to represent fair value at that time. FS Real Estate Advisor, with assistance from our

sub-adviser,

expects to receive an appraisal performed by an independent third-party appraisal firm on each property prior to or upon acquisition. Each property will then be valued by an independent third-party appraisal firm no less frequently than annually. FS Real Estate Advisor will update the valuations of our properties for each month in which we do not receive an appraisal report from a third-party appraisal firm. Such monthly update valuations will be based on the then most recent appraisals provided by a third-party appraisal firm, current market data and other relevant information.

•

Liabilities include repurchase agreements payable, credit facility payable, collateralized loan obligations, fees payable to FS Real Estate Advisor and the dealer manager, accounts payable, accrued operating expenses, any portfolio-level credit facilities, and other liabilities. All liabilities are valued at amounts payable, net of unamortized premium or discount, and net of unamortized debt issuance costs. Liabilities related to stockholder servicing fees allocable to Class T, Class S, Class D and Class M shares are only included in the NAV calculation for those classes. Liabilities related to advisory fees allocable to Class T, Class S, Class D, Class M, Class I and Class Y shares are only included in the NAV calculation for those classes.

Commercial real estate debt and mortgage-backed securities

held-to-maturity

are valued at amortized cost, consistent with how they are recorded in accordance with GAAP, as these instruments are intended to be

held-to-maturity.

Liabilities are valued at amortized cost as these obligations are expected to be satisfied at their carrying value. See Note 8 to our unaudited consolidated financial statements included herein for additional information including a comparison of our carrying value and an estimate of the fair value of our commercial real estate debt, mortgage-backed securities

held-to-maturity,

repurchase agreements payable, credit facility payable, and collateralized loan obligations.

The following table provides a breakdown of the major components of our total NAV as of June 30, 2022:


Components of NAV	June 30, 2022
Cash and cash equivalents	$	75,659
Restricted cash		19,111
Loans receivable		6,538,370
Mortgage-backed securities held-to-maturity		78,942
Mortgage-backed securities available-for-sale, at fair value		153,274
Interest receivable		14,904
Deferred financing costs		647
Investment in real estate		160,711
Receivable for investment sold and repaid		52,959
Other assets		42,284
Repurchase agreements payable, net of deferred financing costs		(1,175,651	)
Credit facility payable		(692,472	)
Collateralized loan obligations, net of deferred financing costs		(3,193,515	)
Mortgage note, net of deferred financing costs		(122,568	)
Accrued servicing fees (1)		(831	)
Other liabilities		(38,894	)

Net asset value	$	1,912,930

(1)	See Reconciliation of Stockholders’ Equity to NAV below for an explanation of the differences between the stockholder servicing fees accrued for purposes of NAV and the amount accrued under GAAP.

The following table provides a breakdown of our total NAV and NAV per share by share class as of June 30, 2022:


NAV per Share	Class F		Class Y		Class T		Class S		Class D		Class M		Class I		Total
Net asset value	$	22,599	$	22,082	$	37,627	$	1,122,659	$	17,168	$	92,705	$	598,090	$	1,912,930
Number of outstanding shares		904,792		906,648		1,508,682		44,602,788		680,347		3,701,528		24,516,086		76,820,871

NAV per share as of June 30, 2022	$	24.9767	$	24.3557	$	24.9404	$	25.1698	$	24.9734	$	25.0450	$	24.4031

The following table sets forth a reconciliation of our stockholders’ equity to our NAV as of June 30, 2022:


Reconciliation of Stockholders’ Equity to NAV	June 30, 2022
Total stockholders’ equity under GAAP	$	1,821,230
Preferred stock		(125	)

Total stockholders’ equity, net of preferred stock, under GAAP		1,821,105
Adjustments:
Accrued stockholder servicing fees (1)		90,376
Net change in unrealized (gain) loss on interest rate cap		1,449

Net asset value	$	1,912,930

(1)

Stockholder servicing fees only apply to Class T, Class S, Class D and Class M shares. Under GAAP, we accrue future stockholder servicing fees in an amount equal to our best estimate of fees payable to FS Investment Solutions at the time such shares are sold. For purposes of NAV, we recognize the stockholder servicing fee as a reduction of NAV on a monthly basis. As a result, the estimated liability for the future stockholder servicing fees, which are accrued at the time each share is sold, will have no effect on the NAV of any class.

Limits on the Calculation of Our Per Share NAV

Although our primary goal in establishing our valuation guidelines is to produce a valuation that represents a fair and accurate estimate of the value of our investments, the methodologies used are based on judgments, assumptions and opinions about future events that may or may not prove to be correct, and if different judgments, assumptions or opinions were used, a different estimate would likely result. Furthermore, our published per share NAV may not fully reflect certain extraordinary events because we may not be able to immediately quantify the financial impact of such events on our portfolio. FS Real Estate Advisor monitors our portfolio between valuations to determine whether there have been any extraordinary events that may have materially changed the estimated market value of the portfolio, such as significant market events or disruptions or force majeure events. If required by applicable securities law, we will promptly disclose the occurrence of such event in a prospectus supplement and FS Real Estate Advisor will analyze the impact of such extraordinary event on our portfolio and determine, in coordination with third-party valuation services, the appropriate adjustment to be made to our NAV. We will not, however, retroactively adjust NAV. To the extent that the extraordinary events may result in a material change in value of a specific investment, FS Real Estate Advisor will order a new valuation of the investment, which will be prepared by a third-party valuation service. It is not known whether any resulting disparity will benefit stockholders whose shares are or are not being repurchased or purchasers of our common stock. Further, in determining the number of shares outstanding used in the calculation of our NAV per share for each

month-end

that coincides with the end of a fiscal quarter, we include the number of Class I shares that have been or will be issued to the adviser and

sub-adviser

for the quarter with respect to any outstanding Class I PCRs (see Note 7 to our unaudited consolidated financial statements included herein) based on the achievement of certain performance criteria. For each

month-end

that is not the end of a fiscal quarter, solely for purposes of calculating NAV per share, we include an estimated number of Class I shares, if any, that would have been issued to the adviser and

sub-adviser

in connection with any outstanding Class I PCRs based on our estimated Excess Distributable Income as of such date.

We include no discounts to our NAV for the illiquid nature of our shares, including the limitations on the ability to sell shares under our share repurchase plan and our ability to suspend or terminate our share repurchase plan at any time. Our NAV generally does not consider exit costs that would likely be incurred if our assets and liabilities were liquidated or sold. While we may use market pricing concepts to value individual components of our NAV, our per share NAV is not derived from the market pricing information of

open-end

real estate funds listed on stock exchanges.

We do not represent, warranty or guarantee that:

•

a stockholder would be able to realize the NAV per share for the class of shares a stockholder owns if the stockholder attempts to sell its shares;

•

a stockholder would ultimately realize distributions per share equal to per share NAV upon a liquidation of our assets and settlement of our liabilities or upon any other liquidity event;

•

shares of our common stock would trade at per share NAV on a national securities exchange;

•

a third party in an

arm’s-length

transaction would offer to purchase all or substantially all of our shares of common stock at NAV;

•

NAV would equate to a market price for an

open-end

real estate fund; and

•

NAV would represent the fair value of our assets less liabilities under GAAP.

Review of our Policies

Our board of directors, including our independent directors, has reviewed our policies described in this Quarterly Report on Form

10-Q

and our registration statement and determined that they are in the best interests of our stockholders because: (i) they increase the likelihood that we will be able to originate, acquire and manage a diversified portfolio of senior loans secured by commercial real estate, thereby reducing risk in our portfolio; (ii) there are sufficient loan underwriting opportunities with the attributes that we seek; (iii) our executive officers, director, affiliates of our adviser and

sub-adviser

have expertise with the type of real estate investments we seek; and (iv) our borrowings will enable us to originate and acquire loan assets and earn revenue more quickly, thereby increasing our likelihood of generating income for our stockholders and preserving stockholder capital.

Liquidity and Capital Resources

As of June 30, 2022, we had $75,659 in cash and cash equivalents, which we and our wholly owned subsidiaries held in custodial accounts. In addition, as of June 30, 2022, we had $996,232 in borrowings available under our financing arrangements, subject to certain limitations. As of June 30, 2022, we had unfunded loan commitments of $610,703. We maintain sufficient cash on hand and available borrowings to fund such unfunded commitments should the need arise.

We will obtain the funds required to purchase or originate investments and conduct our operations from the net proceeds of our public offering, the private placement of our Class Y shares and any future offerings we may conduct, from secured and unsecured borrowings from banks and other lenders, and from any undistributed funds from operations. Our principal demands for funds will be for asset acquisitions/originations, the payment of operating expenses and distributions, the payment of interest on any outstanding indebtedness and repurchases of our common stock pursuant to our share repurchase plan. Generally, cash needs for items other than asset acquisitions/originations will be met from operations, and cash needs for asset acquisitions/originations will be funded by public offerings of our shares and debt financings. However, there may be a delay between the sale of our shares and our purchase/originations of assets, which could result in a delay in the benefits to our stockholders of returns generated from our investment operations. Our leverage may not exceed 300% of our total net assets (as defined in our charter) as of the date of any borrowing unless a majority of our independent directors vote to approve any borrowing in excess of this amount.

As of June 30, 2022, our ratio of leverage to total net assets was 280%. Our board of directors will continue to review our ratio of leverage to total net assets on a quarterly basis, as required by our charter.

If we are unable to continue to raise substantial funds in our public offering, we will make fewer investments resulting in less diversification in terms of the type, number and size of investments we make and the value of an investment in us will fluctuate with the performance of the specific assets we acquire. We will have certain fixed operating expenses, including certain expenses as a publicly offered REIT, regardless of whether we are able to raise substantial funds in our public offering. Our inability to raise substantial funds would increase our fixed operating expenses as a percentage of gross income, reducing our net income and limiting our ability to make distributions.

Potential future sources of capital include proceeds from secured or unsecured financings from banks or other lenders or proceeds from the sale of assets or collection of loans receivable.

In addition to making investments in accordance with our investment objectives, we expect to use our capital resources to make certain payments to FS Real Estate Advisor and FS Investment Solutions, the dealer manager for our public offering. During the offering stage of our public offering, these payments will include payments to FS Real Estate Advisor and its affiliates for reimbursement of certain organization and offering expenses. We will reimburse FS Real Estate Advisor for the organization and offering costs it or Rialto incurs on

our behalf only to the extent that the reimbursement would not cause the selling commissions, dealer manager fees, accountable due diligence expenses, stockholder servicing fees and the other organization and offering expenses borne by us to exceed 15.0% of the gross offering proceeds from the primary offering as the amount of proceeds increases. FS Real Estate Advisor has agreed to advance all of our organization and offering expenses on our behalf until we had raised $250,000 of gross proceeds in our public offering. In April 2020, FS Real Estate Advisor and Rialto agreed to defer the recoupment of any organization and offering expenses that may be reimbursable by us under the advisory agreement with respect to gross proceeds raised in the offering in excess of $250,000 until FS Real Estate Advisor, in its sole discretion, determined that we have achieved economies of scale sufficient to ensure that we could bear a reasonable level of expenses in relation to our income. We began reimbursing FS Real Estate Advisor in September 2020 and, as such, FS Real Estate Advisor may be reimbursed for any organization and offering expenses that it or Rialto has incurred on our behalf, up to a cap of 0.75% of gross proceeds raised after such time. As of June 30, 2022, we reimbursed $9,418 to FS Real Estate Advisor for organization and offering expenses previously funded.

During our acquisition and development stage, subject to the limitations in the advisory agreement and

sub-advisory

agreement, we expect to make payments to FS Real Estate Advisor in connection with the management of our assets and costs incurred by FS Real Estate Advisor and Rialto in providing services to us. The advisory agreement has a

one-year

term but may be renewed for an unlimited number of successive

one-year

periods upon the mutual consent of FS Real Estate Advisor and our board of directors. On August 12, 2021, our board of directors approved the renewal of the advisory agreement effective as of August 17, 2021 for an additional

one-year

term expiring August 17, 2022. For a discussion of the compensation to be paid to FS Real Estate Advisor and FS Investment Solutions, see Note 7 to our unaudited consolidated financial statements included herein.

Cash Flows

The following table provides a breakdown of the net change in our cash and cash equivalents and restricted cash ($ in thousands):


	Six Months Ended June 30, 2022
	2022			2021
Cash flows from operating activities	$	48,925		$	33,038
Cash flows used in investing activities		(3,087,732	)		(941,381	)
Cash flows from financing activities		3,047,769			922,471

Net increase (decrease) in cash and cash equivalents and restricted cash	$	8,962		$	14,128

Cash flows provided by operating activities increased $15,887 during the six months ended June 30, 2022 compared to the corresponding period in 2021 due to increased performance contingent rights and increased interest payable.

Cash flows used in investing activities increased $2,146,351 during the six months ended June 30, 2022 compared to the corresponding period in 2021 primarily due to the net increase of $2,066,378 in origination and fundings of loans receivables offset by a net increase in principal collections from loans receivable,

held-for-investment

of $246,635. Purchases of mortgage-backed securities

available-for-sale

increased $92,498. During the six months ended June 30, 2022, we also acquired real estate and related intangibles for $193,802.

Cash flows provided by financing activities increased $2,125,298 during the six months ended June 30, 2022 compared to the corresponding period in 2021 primarily due to a net increase in borrowings of $1,458,471 and the increase in issuance of common stock of $742,227.

COVID-19

Developments

The novel coronavirus, or

COVID-19,

pandemic has evolved from its emergence in early 2020, so has its global impact. Many countries have

re-instituted,

or strongly encouraged, varying levels of quarantines and restrictions on travel and in some cases have at times limited operations of certain businesses and taken other restrictive measures designed to help slow the spread of

COVID-19

and its variants. Governments and businesses have also instituted vaccine mandates and testing requirements for employees. While vaccine availability and uptake has increased, the longer-term macro-economic effects on global supply chains, inflation, labor shortages and wage increases continue to impact many industries. Moreover, with the potential for new strains of

COVID-19

to emerge, governments and businesses may

re-impose

aggressive measures to help slow its spread in the future. For this reason, among others, as the

COVID-19

pandemic continues, the potential global impacts are uncertain and difficult to assess.

Portfolio Update

As of June 30, 2022, our portfolio continues to perform, generating consistent current income with low volatility; further, we had not recorded any impairments in our loan portfolio. In addition, 100% of our loan portfolio was current as of June 30, 2022.

Our portfolio remains well diversified by geography and property type, with multifamily and industrial representing 69% of the portfolio compared to 14% for hospitality and retail as of June 30, 2022. The pipeline for new deal activity remains strong, backed by a diverse mix of property types.

Broadly, our lending strategy focused on originating short-term (2–3 years), floating-rate, senior loans has helped preserve investor capital while providing a natural turnover of the portfolio. The short-term nature of our typical loans allows us to regularly adjust the portfolio to current market conditions. As of June 30, 2022, approximately 97% of our portfolio consisted of investments sourced after July 2020.

Critical Accounting Estimates

Our financial statements are prepared in conformity with GAAP, which requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities, and disclosure of contingent assets and liabilities, at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Critical accounting policies are those that require the application of management’s most difficult, subjective or complex judgments, often because of the need to make estimates about the effect of matters that are inherently uncertain and that may change in subsequent periods. In preparing the financial statements, management also will utilize available information, including our past history, industry standards and the current economic environment, among other factors, in forming its estimates and judgments, giving due consideration to materiality. Actual results may differ from these estimates. In addition, other companies may utilize different estimates, which may impact the comparability of our results of operations to those of companies in similar businesses. As we execute our expected operating plans, we will describe additional critical accounting policies in the notes to our financial statements in addition to those discussed below.

Loans Receivable and Provision for Loan Losses:

We originate and purchase commercial real estate debt and related instruments generally to be held as long-term investments at amortized cost. We are required to periodically evaluate each of these loans for possible impairment. Impairment is indicated when it is deemed probable that we will not be able to collect all amounts due to us pursuant to the contractual terms of the loan. If a loan is determined to be impaired, we write down the loan through a charge to the provision for loan losses. Impairment of these loans, which are collateral dependent, is measured by comparing the estimated fair value of the underlying collateral, less costs to sell, to the book value of the respective loan. These valuations require significant judgments, which include assumptions regarding capitalization rates, leasing, creditworthiness of major tenants, occupancy rates, availability of financing, exit plan, loan sponsorship, actions of other lenders, and

other factors deemed necessary by FS Real Estate Advisor and Rialto. Actual losses, if any, could ultimately differ from these estimates. FS Real Estate Advisor and Rialto perform a quarterly review of our portfolio of loans.

In connection with this review, FS Real Estate Advisor and Rialto assess the risk factors of each loan and assign a risk rating based on a variety of factors, including, without limitation, LTV, debt yield, property type, geographic and local market dynamics, physical condition, cash flow volatility, leasing and tenant profile, loan structure and exit plan, and project sponsorship. Based on a

5-point

scale, our loans are rated “1” through “5”, from less risk to greater risk, which ratings are defined as follows:


Loan Risk Rating		Summary Description
1		Very Low Risk
2		Low Risk
3		Medium Risk
4		High Risk/Potential for Loss: A loan that has a risk of realizing a principal loss
5		Impaired/Loss Likely: A loan that has a very high risk of realizing a principal loss or has otherwise incurred a principal loss

Revenue Recognition:

Security transactions are accounted for on the trade date. We record interest income on an accrual basis to the extent that we expect to collect such amounts. We do not accrue as a receivable interest or dividends on loans and securities if there is reason to doubt the collectability of such income. Any loan origination fees, original issue discount, market discount and exit fees are capitalized and such amounts are amortized as interest income over the respective term of the investment. Upon the prepayment of a loan or security, any unamortized loan origination fees to which we are entitled are recorded as fee income. We will record prepayment premiums on loans and securities as fee income when we receive such amounts. We record dividend income on the

ex-dividend

date.

Loans are considered past due when payments are not made in accordance with the contractual terms. We do not accrue as receivable interest on loans if it is not probable that such income will be collected. Management places loans on

non-accrual

loans are generally recognized as interest income on a cash basis. Recognition of interest income on

non-performing

loans on an accrual basis is resumed when it is probable that we will be able to collect amounts due according to the contractual terms.

See Note 2 to our unaudited consolidated financial statements included herein for additional information regarding our significant accounting estimates.

Related Party Transactions

Compensation of FS Real Estate Advisor and the Dealer Manager

Pursuant to the advisory agreement, FS Real Estate Advisor is entitled to an annual base management fee equal to 1.25% of the NAV for our Class T, Class S, Class D, Class M and Class I shares and a performance fee based on our performance. We also reimburse FS Real Estate Advisor and Rialto for their actual cost incurred on providing administrative services to us, including the allocable portion of compensation and related expenses of certain personnel providing such administrative services. Pursuant to the advisory agreement, we will reimburse FS Real Estate Advisor and its affiliates for expenses incurred relating to our organization and continuous public offering, including the allocable portion of compensation and related expenses of certain personnel of FS Investments related thereto. FS Real Estate Advisor previously agreed to advance all of our organization and offering expenses until we raised $250,000 of gross proceeds from our public offering. In April 2020, FS Real Estate Advisor and Rialto agreed to defer the recoupment of any organization and offering expenses that may be reimbursable by us under the advisory agreement with respect to gross proceeds raised in the offering in excess

of $250,000 until FS Real Estate Advisor, in its sole discretion, determined that we had achieved economies of scale sufficient to ensure that we could bear a reasonable level of expenses in relation to our income. We began reimbursing FS Real Estate Advisor in September 2020 and, as such, FS Real Estate Advisor may be reimbursed for any organization and offering expenses that it or Rialto has incurred on our behalf, up to a cap of 0.75% of gross proceeds raised after such time.

The dealer manager for our continuous public offering is FS Investment Solutions, which is an affiliate of FS Real Estate Advisor. Under the dealer manager agreement, FS Investment Solutions is entitled to receive upfront selling commissions and dealer manager fees in connection with the sale of shares of common stock in our continuous public offering. FS Investment Solutions anticipates that all of the selling commissions and dealer manager fees will be reallowed to participating broker-dealers, unless a particular broker-dealer declines to accept some portion of the dealer manager fee they are otherwise eligible to receive. FS Investment Solutions is also entitled to receive stockholder servicing fees, which accrue daily and are paid on a monthly basis. FS Investment Solutions will reallow such stockholder servicing fees to participating broker-dealers, servicing broker-dealers and financial institutions (including bank trust departments) and will waive (pay back to us) stockholder servicing fees to the extent a broker-dealer or financial institution is not eligible or otherwise declines to receive all or a portion of such fees.

See Note 7 to our unaudited consolidated financial statements included herein for additional information regarding our related party transactions and relationships, including a description of the fees and amounts due to FS Real Estate Advisor, compensation of FS Investment Solutions, capital contributions by FS Investments and Rialto, our expense limitation agreement with FS Investments and our purchase of a mortgage loan from an affiliate of Rialto.

FS Investment Solutions also serves or served as the placement agent for our private offerings of Class F and Class Y shares pursuant to placement agreements. FS Investment Solutions does not receive any compensation pursuant to these agreements.

Item 3.

Quantitative and Qualitative Disclosures About Market Risk.

We are subject to financial market risks, including changes in interest rates. As of June 30, 2022, 97% of the outstanding principal of our debt investments were floating-rate investments. A rise in the general level of interest rates can be expected to lead to higher interest rates applicable to any variable rate investments we may hold and to declines in the value of any fixed rate investments we may hold. However, many of our variable rate investments provide for an interest rate floor, which may prevent our interest income from increasing until benchmark interest rates increase beyond a threshold amount. To the extent that a substantial portion of our investments may be in variable rate investments, an increase in interest rates beyond this threshold would make it easier for us to meet or exceed our performance fee hurdle rate and may result in a substantial increase in our net investment income and the amount of performance fees payable to FS Real Estate Advisor.

Pursuant to the terms of the FS Rialto

2019-FL1

Notes,

2021-FL2

Notes,

2021-FL3

Notes,

2022-FL4

Notes,

2022-FL5

Notes,

WF-1

Facility, the

GS-1

Facility, the

BB-1

Facility, the CNB Facility, the Natixis loan, and the

MM-1

Facility, borrowings are at a floating-rate based on LIBOR, and the pricing rate for any specific transaction executed under the RBC Facility may be charged, pursuant to the terms agreed for that transaction, at a floating-rate based on LIBOR. To the extent that any present or future credit facilities or other financing arrangements that we or any of our subsidiaries enter into are based on a floating interest rate, we will be subject to risks relating to changes in market interest rates. In periods of rising interest rates, when we have debt outstanding, our cost of funds would increase, which could reduce our net investment income, especially to the extent we hold fixed rate investments.

We may seek to limit the impact of rising interest rates on earnings and cash flows through the use of derivative financial instruments to hedge exposures to changes in interest rates on loans secured by our assets.

Item 4.

Controls and Procedures.

Evaluation of Disclosure Controls and Procedures

As required by

Rule 13a-15(b)

under the Exchange Act, we carried out an evaluation, under the supervision and with the participation of our management, including our chief executive officer and chief financial officer, of the effectiveness of the design and operation of our disclosure controls and procedures as of June 30, 2022.

Based on the foregoing, our chief executive officer and chief financial officer concluded that our disclosure controls and procedures were effective to provide reasonable assurance that we would meet our disclosure obligations.

Changes in Internal Control Over Financial Reporting

There was no change in our internal control over financial reporting (as defined in Exchange Act

Rules 13a-15(f)

15d-15(f))

that occurred during the three-month period ended June 30, 2022 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

PART II—OTHER INFORMATION

Item 1.

Legal Proceedings.

We are not currently subject to any material legal proceedings, nor, to our knowledge, is any material legal proceeding threatened against us. From time to time, we may be party to certain legal proceedings in the ordinary course of business, including proceedings relating to the enforcement of our rights under contracts with our portfolio companies. While the outcome of any legal proceedings cannot be predicted with certainty, we do not expect that these proceedings will have a material adverse effect upon our financial condition or results of operations.

Item 1A.

Risk Factors.

In addition to the other information set forth in this Quarterly Report on Form

10-Q,

you should carefully consider the risk factors that appeared under Item 1A. “Risk Factors” in our most recent Annual Report on

Form 10-K,

as supplemented by our quarterly report on Form

10-Q.

Except as disclosed below, there are no material changes from the risk factors included within our most recent Annual Report on Form

10-K

for the year ended December 31, 2021.

Risks Related to Investments in Real Property

Lease terminations or tenant defaults at our real property investments could adversely affect the income produced by these properties, which could harm our operating performance and ability to pay distributions to our stockholders.

The success of our real property investments will depend in large part on the financial viability of our tenants, and accordingly, any change in their business, including as a result of economic events, financial markets, natural disasters or public health or pandemic crises, could adversely affect the income produced by our properties. Our tenants may terminate the lease, fail to make rental payments, decline to extend or renew their lease upon expiration, or declare bankruptcy, any such action would result in loss of rental payments. In addition, in the case of termination or default, we may be unable to attract desirable tenants or lease the property for the amount previously collected. The expenses associated with owning such properties, including debt payments, real estate taxes, maintenance, and insurance, are generally fixed and do not decrease when revenues decrease.

Economic and regulatory changes that impact the real estate market could adversely affect our real property investments and overall financial performance.

We are subject to risks generally attributable to the ownership of real property, including a downturn in market conditions, adverse real estate trends such as increasing vacancy rates and declining rental rates, financial instability by our tenants, and changes in government rules and regulations. Any of these factors could have an adverse effect on our investments in real property and our financial performance.

We may be adversely affected by trends in the office real estate sector.

Driven in part by the

COVID-19

pandemic, many companies are moving toward telecommuting policies and there may be a decline for the demand for office space in the future. The continuation of work-from-home and other policies could lead to an overall decrease in demand for office spaces, and thereby impact the financial performance of our investments in office properties. This would have an adverse effect on our financial condition and ability to make expected distributions to our stockholders.

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds.

Share Repurchase Program

We have adopted a share repurchase plan, whereby on a monthly basis, stockholders may request that we repurchase all or any portion of their shares. The repurchase of shares is limited to no more than 2% of our aggregate NAV per month of all classes of shares then participating in our share repurchase plan and no more than 5% of our aggregate NAV per calendar quarter of all classes of shares then participating in our share repurchase plan, which means that in

any 12-month

period, we limit repurchases to approximately 20% of the total NAV of all classes of shares then participating in the share repurchase plan.

During the three months ended June 30, 2022, we repurchased shares of our common stock in the following amounts, which represented all of the share repurchase requested received for the same period:


Period	Total Number of Shares Purchased		Average Price Paid per Share		Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs		Maximum Number of Shares that May Yet Be Purchased Under the Plans or Programs (1)
April 1 - April 30, 2022		202,898	$	25.10		202,898		—
May 1 - May 31, 2022		465,115	$	25.00		465,115		—
June 1 - June 30, 2022		637,024	$	24.92		637,024		—

Total		1,305,037				1,305,037		—

(1)	Repurchases are limited as described above.

Item 3. Defaults

upon Senior Securities.

Not applicable.

Item 4.

Mine Safety Disclosures.

Not applicable.

Item 5.

Other Information.

Not applicable.


Basis Point Changes in Interest Rates	Increase (Decrease) in Interest Income			Increase (Decrease) in Interest Expense			Increase (Decrease) in Net Interest Income			Percentage Change in Net Interest Income
Down 50 basis points (1)	$	(32,026	)	$	(25,628	)	$	(6,398	)		(3.1	)%
Down 25 basis points (1)	$	(16,157	)	$	(12,839	)	$	(3,318	)		(1.6	)%
No change		—			—			—			—
Up 25 basis points	$	16,305		$	12,839		$	3,466			1.7	%
Up 50 basis points	$	32,682		$	25,678		$	7,004			3.4	%


3.1		Articles of Amendment and Restatement (incorporated by reference to Exhibit 3.1 of the Registrant’s Registration Statement on Form S-11, as filed by the Registrant with the SEC on September 7, 2017).

3.2		Articles of Amendment (incorporated by reference to Exhibit 3.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on August 17, 2018).

3.3		Second Articles of Amendment (incorporated by reference to Exhibit 3.3 of the Registrant’s Quarterly Report on Form 10-Q, as filed by the Registrant with the SEC on August 14, 2019).

3.4		Third Articles of Amendment (incorporated by reference to Exhibit 3.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on April 28, 2022).

3.5		Bylaws (incorporated by reference to Exhibit 3.2 of the Registrant’s Registration Statement on Form S-11, as filed by the Registrant with the SEC on February 13, 2017).

4.1		Amended and Restated Distribution Reinvestment Plan (incorporated by reference to Exhibit 4.2 of the Registrant’s Registration Statement on Form S-11, as filed by the Registrant with the SEC on May 3, 2022).

10.1		Amended and Restated Independent Director Compensation Policy (incorporated by reference to Exhibit 10.2 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on April 28, 2022).

10.2		Amended and Restated Loan and Servicing Agreement, dated as of April 27, 2022, between FS CREIT Finance MM-1 LLC and Mass Mutual (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on April 29, 2022).

10.3		Sixth Amendment to Loan and Security Agreement dated as of May 5, 2022, among FS Credit Real Estate Income Trust, Inc., FS CREIT Finance Holdings LLC, the lenders party thereto and City National Bank (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on May 9, 2022).

10.4		Amendment No. 9 to Master Repurchase and Securities Contract dated as of May 12, 2022 among FS CREIT Finance WF-1 LLC, FS Credit Real Estate Income Trust, Inc., and Wells Fargo Bank, National Association (incorporated by reference to Exhibit 10.11 of the Registrant’s Registration Statement on Form S-11, as filed by the Registrant with the SEC on May 3, 2022).

10.5		Sixth Amendment to Master Repurchase Agreement dated as of June 7, 2022, between FS CREIT Finance BB-1 LLC and Barclays Bank PLC (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on June 9, 2022).

10.6		Second Amendment to Guaranty dated as of June 7, 2022, between FS Credit Real Estate Income Trust, Inc. and Barclays Bank PLC (incorporated by reference to Exhibit 10.2 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on June 9, 2022).

10.7		Indenture dated as of June 16, 2022, by and among FS Rialto 2022-FL5 Issuer, LLC, Wilmington Trust, National Association, Computershare Trust Company, National Association and FS Credit Real Estate Income Trust, Inc. (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on June 21, 2022).

31.1*		Certification of Chief Executive Officer, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.



31.2*		Certification of Chief Financial Officer, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1+		Certification of Chief Executive Officer and Chief Financial Officer, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

101.INS*		Inline XBRL Instance Document.

101.SCH*		Inline XBRL Taxonomy Extension Schema Document.

101.CAL*		Inline XBRL Taxonomy Extension Calculation Linkbase Document.

101.LAB*		Inline XBRL Taxonomy Extension Labels Linkbase Document.

101.PRE*		Inline XBRL Taxonomy Extension Presentation Linkbase Document

101.DEF*		Inline XBRL Taxonomy Extension Definition Linkbase Document.

104*		Cover Page Interactive Data File (embedded within the Inline XBRL document)


FS CREDIT REAL ESTATE INCOME TRUST, INC.

By:		/s/ MICHAEL C. FORMAN
		Michael C. Forman Chief Executive Officer (Principal Executive Officer)

By:		/s/ EDWARD T. GALLIVAN, JR.
		Edward T. Gallivan, Jr. Chief Financial Officer (Principal Accounting and Financial Officer)