v3.25.2
Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
6 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Operations    
Interest income received $ 2,122 $ 2,794
Interest expense paid (75) (162)
Late fees and other loan income 14 (27)
Operations expense (1,594) (1,398)
Total cash provided by operations 467 1,207
Investing    
Loans funded (15,002) (35,194)
Principal collected 23,293 19,340
Proceeds from loans sold to non-affiliate, net 1,076 4,068
Advances (made) (52) (5)
Promissory note repaid by related mortgage fund 0 2,800
Total cash provided by (used in) investing 9,315 (8,991)
Members' and manager's capital    
Total distributions to members and manager (3,072) (2,850)
Organization and offering expenses repaid by RMC, net 11 18
Cash (used in) members' and manager's capital (3,061) (2,832)
Promissory note received from related party 0 940
Promissory note repaid to related party 0 (940)
Promissory note received from third party 0 1,500
Promissory note repaid to third party 0 (1,500)
Line of credit    
Advances 2,000 23,250
Repayments (6,000) (15,403)
Debt issuance costs 0 (66)
Cash (used in) provided by line of credit (4,000) 7,781
Unsecured borrowings from related mortgage funds 0 2,500
Unsecured borrowings repaid to related mortgage fund 0 (1,200)
Formation loan collected 104 104
Total cash (used in) provided by financing (6,957) 6,353
Net increase (decrease) in cash 2,825 (1,431)
Cash, beginning of period 12,058 1,712
Cash, end of period 14,883 281
Net income 488 1,492
Adjustments to reconcile net income to net cash provided by operations    
Gain on sale, loans (8) (24)
Amortization of debt issuance costs 16 15
Provision for (recovery of) loan losses 110 0
Change in operating assets and liabilities    
Loan payments in trust 7 (33)
Accrued interest (3) (344)
Prepaid interest (11) 34
Prepaid expenses (32) (18)
Other receivable 3 0
Accounts payable and accrued liabilities (78) 121
Payable to related parties (25) (36)
Total adjustments (21) (285)
Total cash provided by operations 467 1,207
Earnings Distributed To Members [Member]    
Members' and manager's capital    
Total distributions to members and manager (1,398) (1,089)
Redemptions, net of early withdrawal penalties [Member]    
Members' and manager's capital    
Total distributions to members and manager $ (1,674) $ (1,761)