ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the transition period from to |

(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
Title of each class | Trading symbol(s) | Name of each exchange on which registered | |||
par value $0.01 per share | |||||
☒ | Accelerated filer | ☐ | ||||
Non-accelerated filer | ☐ | Smaller reporting company | ||||
Emerging growth company | ||||||
Page | ||
ITEM 1A. | ||
ITEM 6. | ||
ITEM 7A. | ||
Portfolio Financing Outstanding Principal Balance | |
December 31, 2025 | |
Secured debt | $10,125,839 |
Securitizations | 2,149,496 |
Asset-specific debt | 999,810 |
Total portfolio financing | $13,275,145 |
Period | Total Number of Shares Purchased | Average Price Paid per Share(1) | Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs(2) | Approximate Dollar Value of Shares that May Yet Be Purchased Under the Program ($ in thousands)(2) | |||
October 1 - October 31, 2025 | 3,336,416 | $18.38 | 3,336,416 | $150,000 | |||
November 1 - November 30, 2025 | 20,700 | 18.22 | 20,700 | 149,623 | |||
December 1 - December 31, 2025 | — | — | — | 149,623 | |||
Total | 3,357,116 | $18.38 | 3,357,116 | $149,623 |
Three Months Ended | Year Ended December 31, | ||||
December 31, 2025 | 2025 | 2024 | |||
Net income (loss)(1) | $39,560 | $109,569 | $(204,088) | ||
Weighted-average shares outstanding, basic | 168,167,576 | 170,961,564 | 173,782,523 | ||
Net income (loss) per share, basic | $0.24 | $0.64 | $(1.17) | ||
Dividends declared per share | $0.47 | $1.88 | $2.18 | ||
Three Months Ended | Year Ended December 31, | ||||
December 31, 2025 | 2025 | 2024 | |||
Net income (loss)(1) | $39,560 | $109,569 | $(204,088) | ||
Charge-offs of CECL reserves(2) | (433,924) | (562,916) | (384,603) | ||
Increase in CECL reserves | 18,375 | 112,486 | 538,801 | ||
Depreciation and amortization of owned real estate(3) | 21,380 | 70,330 | 9,407 | ||
Non-cash compensation expense | 6,699 | 28,269 | 31,828 | ||
Realized hedging and foreign currency loss, net(4) | (25) | (3,476) | (2,018) | ||
Allocable share of adjustments related to unconsolidated entities(5) | (8) | 762 | — | ||
Cash (non-cash) income from Agency Multifamily Lending Partnership, net(6) | 29 | (39) | (718) | ||
Contingent liabilities(7) | — | — | 5,653 | ||
Adjustments attributable to non-controlling interests, net | (1) | (188) | 248 | ||
Other items | (39) | (99) | (4) | ||
Distributable Earnings | $(347,954) | $(245,302) | $(5,494) | ||
Charge-offs of CECL reserves(2) | 433,924 | 562,916 | 384,603 | ||
Incentive fee related to charge-offs of CECL reserves(8) | — | — | (6,272) | ||
Distributable Earnings prior to charge-offs of CECL reserves | $85,970 | $317,614 | $372,837 | ||
Weighted-average shares outstanding, basic(9) | 168,167,576 | 170,961,564 | 173,782,523 | ||
Distributable Earnings per share, basic | $(2.07) | $(1.43) | $(0.03) | ||
Distributable Earnings per share, basic, prior to charge-offs of CECL reserves | $0.51 | $1.86 | $2.15 | ||
December 31, 2025 | December 31, 2024 | ||
Stockholders’ equity | $3,498,910 | 3,787,308 | |
Shares | |||
Class A common stock | 168,259,023 | 172,792,094 | |
Deferred stock units | 340,029 | 412,096 | |
Total outstanding | 168,599,052 | 173,204,190 | |
Book value per share(1) | $20.75 | $21.87 |

Three Months Ended December 31, 2025 | Year Ended December 31, 2025 | ||
Loan fundings(1) | $1,691,669 | $5,636,941 | |
Loan repayments and sales(1) | (1,042,429) | (6,089,699) | |
Total net fundings (repayments) | $649,240 | $(452,758) |
December 31, 2025 | |
Number of loans | 131 |
Principal balance | $18,154,768 |
Net book value | $17,784,694 |
Unfunded loan commitments(1) | $1,185,004 |
Weighted-average cash coupon(2) | + 3.19% |
Weighted-average all-in yield(2) | + 3.39% |
Weighted-average maximum maturity (years)(3) | 2.5 |
Origination loan-to-value (LTV)(4) | 64.9% |
Loan Portfolio Principal Balance | ||||||
Index Rate Floors | USD | Non-USD(1) | Total | |||
Fixed Rate | $348,052 | $137,445 | $485,497 | |||
0.00% or no floor(2) | 653,738 | 4,777,079 | 5,430,817 | |||
0.01% to 1.00% floor | 2,549,547 | 1,137,577 | 3,687,124 | |||
1.01% to 2.00% floor | 715,186 | 1,738,172 | 2,453,358 | |||
2.01% to 3.00% floor | 4,452,606 | 371,727 | 4,824,333 | |||
3.01% or more floor | 1,043,783 | 229,856 | 1,273,639 | |||
Total(3) | $9,762,912 | $8,391,856 | $18,154,768 | |||
Loan Count | Currency | Loan Portfolio Principal Balance | Floating Rate Index(1) | Cash Coupon(2) | All-in Yield(2) | |||||
95 | $ | $9,762,912 | SOFR | + 3.05% | + 3.20% | |||||
19 | £ | £2,680,175 | SONIA | + 3.31% | + 3.46% | |||||
12 | € | €2,306,783 | EURIBOR | + 2.91% | + 3.33% | |||||
5 | Various | $2,070,773 | Other(3) | + 4.02% | + 4.24% | |||||
131 | $18,154,768 | + 3.19% | + 3.39% |


December 31, 2025 | ||||||
Risk Rating | Number of Loans | Net Book Value | Net Loan Exposure(1) | |||
1 | 3 | $303,971 | $302,564 | |||
2 | 20 | 2,875,870 | 2,704,222 | |||
3 | 85 | 11,907,947 | 11,045,913 | |||
4 | 17 | 2,806,758 | 2,705,706 | |||
5 | 6 | 174,588 | 87,629 | |||
Loans receivable | 131 | $18,069,134 | $16,846,034 | |||
CECL reserve | (284,440) | |||||
Loans receivable, net | $17,784,694 | |||||
Acquisition Date | Location | Property Type | Acquisition Date Fair Value | SQFT / Units / Keys | ||||||
1 | September 2025 | New York, NY | Hospitality | $228,253 | 933 keys | |||||
2 | December 2024 | San Francisco, CA | Hospitality | 201,530 | 686 keys | |||||
3 | December 2025 | New York, NY | Office | 133,313 | 709,204 sqft | |||||
4 | December 2024 | El Segundo, CA | Office | 145,363 | 494,532 sqft | |||||
5 | September 2025 | Atlanta, GA | Office | 132,974 | 1,184,916 sqft | |||||
6 | November 2025 | Denver, CO | Office | 114,748 | 538,179 sqft | |||||
7 | October 2024 | Washington, DC | Office | 107,016 | 892,480 sqft | |||||
8 | March 2024 | Mountain View, CA | Office | 60,203 | 150,507 sqft | |||||
9 | September 2024 | Burlington, MA | Office | 64,628 | 379,018 sqft | |||||
10 | February 2025 | Chicago, IL | Office | 45,045 | 517,115 sqft | |||||
11 | July 2024 | San Antonio, TX | Multifamily | 33,607 | 388 units | |||||
12 | December 2024 | Denver, CO | Office | 33,337 | 170,304 sqft | |||||
$1,300,017 |
Tenant Industry | Number of Properties | % of Annualized Base Rent | ||
Early Childhood Education | 27 | 23% | ||
Restaurants - Quick Service | 52 | 20 | ||
Car Washes | 10 | 13 | ||
Pet Care | 32 | 12 | ||
Automotive Service | 22 | 12 | ||
Medical / Dental | 9 | 6 | ||
Convenience Stores | 14 | 5 | ||
Other Retail | 2 | 2 | ||
Home Improvement | 2 | 2 | ||
Wholesale Trade | 1 | 2 | ||
Grocery | 3 | 2 | ||
Industrial | 2 | 1 | ||
Other Services | 2 | — | ||
Total | 178 | 100% | ||
State | Number of Properties | % of Annualized Base Rent | ||
Florida | 15 | 18% | ||
Missouri | 16 | 10 | ||
Texas | 19 | 9 | ||
Oklahoma | 13 | 6 | ||
Illinois | 16 | 6 | ||
Georgia | 6 | 5 | ||
Minnesota | 13 | 5 | ||
Wisconsin | 10 | 5 | ||
Utah | 7 | 4 | ||
Virginia | 3 | 4 | ||
All other (23 states) | 60 | 28 | ||
178 | 100% |
Portfolio Financing Outstanding Principal Balance | |||
December 31, 2025 | December 31, 2024 | ||
Secured debt | $10,125,839 | $9,705,529 | |
Securitizations | 2,149,496 | 1,936,967 | |
Asset-specific debt | 999,810 | 1,228,110 | |
Total loan portfolio financing | $13,275,145 | $12,870,606 | |
Year Ended December 31, 2025 | December 31, 2025 | |||||||||||||
Spread(1) | New Financings(2) | Total Borrowings | Wtd. Avg. All-in Cost(1)(3)(4) | Collateral(5) | Wtd. Avg. All-in Yield(1)(3) | Net Interest Margin(6) | ||||||||
+ 1.50% or less(7) | $2,018,709 | $5,098,876 | +1.54% | $6,936,909 | +2.97% | +1.43% | ||||||||
+ 1.51% to + 1.75% | 660,636 | 2,419,595 | +1.75% | 3,232,654 | +3.50% | +1.75% | ||||||||
+ 1.76% to + 2.00% | 325,160 | 1,088,336 | +2.08% | 1,797,080 | +2.94% | +0.86% | ||||||||
+ 2.01% or more | 153,625 | 1,519,032 | +2.74% | 2,371,763 | +4.25% | +1.51% | ||||||||
Total | $3,158,130 | $10,125,839 | +1.83% | $14,338,406 | +3.29% | +1.46% | ||||||||
December 31, 2025 | ||||||||||
Securitized Debt Obligations | Count | Principal Balance | Book Value(1) | Wtd. Avg. Yield/Cost(2)(3) | Term(4) | |||||
CLOs | ||||||||||
2025 FL5 Collateralized Loan Obligation | ||||||||||
Senior CLO Securities Outstanding | 1 | $831,250 | $822,243 | + 2.15% | October 2042 | |||||
Underlying Collateral Assets | 18 | 944,537 | 944,537 | + 3.49% | October 2028 | |||||
2021 FL4 Collateralized Loan Obligation | ||||||||||
Senior CLO Securities Outstanding | 1 | 605,613 | 605,613 | + 1.45% | May 2038 | |||||
Underlying Collateral Assets | 16 | 736,360 | 736,360 | + 3.18% | February 2027 | |||||
2020 FL2 Collateralized Loan Obligation | ||||||||||
Senior CLO Securities Outstanding | 1 | 519,967 | 519,967 | + 1.82% | February 2038 | |||||
Underlying Collateral Assets | 11 | 691,964 | 691,964 | + 2.84% | January 2027 | |||||
Total | ||||||||||
Senior CLO Securities Outstanding | 3 | $1,956,830 | $1,947,823 | + 1.84% | ||||||
Underlying Collateral Assets | 45 | $2,372,861 | $2,372,861 | + 3.22% | ||||||
Securitizations | ||||||||||
European Loan Securitization | ||||||||||
Financing Provided | 1 | $192,666 | $191,896 | + 1.53% | July 2030 | |||||
Underlying Collateral Assets(5) | 1 | 249,160 | 246,421 | + 2.97% | July 2030 | |||||
Total | ||||||||||
Senior CLO Securities Outstanding / Financing Provided(6) | 4 | $2,149,496 | $2,139,719 | + 1.82% | ||||||
Underlying Collateral Assets(5) | 46 | 2,622,021 | 2,619,282 | + 3.22% | ||||||
December 31, 2025 | ||||||||||
Asset-Specific Debt | Count | Principal Balance | Book Value(1) | Wtd. Avg. Yield/Cost(2) | Wtd. Avg. Term(3) | |||||
Financing provided | 4 | $999,810 | $997,746 | + 2.66% | February 2030 | |||||
Collateral assets | 4 | $1,243,500 | $1,234,205 | + 4.02% | February 2030 | |||||
Corporate Financing Outstanding Principal Balance | |||
December 31, 2025 | December 31, 2024 | ||
Term loans | $1,847,726 | $1,764,437 | |
Senior secured notes | 785,316 | 785,316 | |
Convertible notes | 266,157 | 266,157 | |
Total corporate financing | $2,899,199 | $2,815,910 | |
Corporate Financing | Face Value | Interest Rate(1) | All-in Cost(1)(2) | Maturity | ||||
Term Loans | ||||||||
B-6 Term Loan | $695,754 | + 3.00% | + 3.61% | December 10, 2030 | ||||
B-7 Term Loan | 451,972 | + 2.50% | + 2.95% | May 9, 2029 | ||||
B-8 Term Loan | 700,000 | + 2.50% | + 2.95% | December 19, 2032 | ||||
Total term loans | $1,847,726 | |||||||
Senior Secured Notes | ||||||||
October 2021 | $335,316 | 3.75% | 4.06% | January 15, 2027 | ||||
December 2024 | 450,000 | 7.75% | (3) | 8.14% | December 1, 2029 | |||
Total senior secured notes | $785,316 | |||||||
Convertible Notes | ||||||||
Convertible Notes(4) | $266,157 | 5.50% | 5.79% | March 15, 2027 | ||||
Total corporate financings | $2,899,199 |
USD | GBP | EUR | All Other(1) | ||||
Floating rate loans(2)(3)(4)(5) | $9,233,374 | £2,567,825 | €2,306,783 | $2,070,773 | |||
Floating rate portfolio financings(2)(5)(6)(7) | (7,040,676) | (1,955,583) | (1,659,014) | (1,654,518) | |||
Floating rate corporate financings(8) | (2,297,726) | — | — | — | |||
Net floating rate exposure | $(105,028) | £612,242 | €647,769 | $416,255 | |||
Net floating rate exposure in USD(8) | $(105,028) | $824,996 | $760,869 | $416,255 |
Year Ended December 31, | Change | ||||
2025 | 2024 | $ | |||
Income from loans and other investments | |||||
Interest and related income | $1,356,401 | $1,769,043 | $(412,642) | ||
Less: Interest and related expenses | 988,947 | 1,289,972 | (301,025) | ||
Income from loans and other investments, net | 367,454 | 479,071 | (111,617) | ||
Revenue from owned real estate | 184,980 | 13,040 | 171,940 | ||
Gain on extinguishment of debt | — | 5,352 | (5,352) | ||
Other income | 400 | 1,064 | (664) | ||
Total net revenues | 552,834 | 498,527 | 54,307 | ||
Expenses | |||||
Management and incentive fees | 67,554 | 74,792 | (7,238) | ||
General and administrative expenses | 52,180 | 53,922 | (1,742) | ||
Expenses from owned real estate | 215,578 | 22,060 | 193,518 | ||
Other expenses | 6 | 5,663 | (5,657) | ||
Total expenses | 335,318 | 156,437 | 178,881 | ||
Increase in current expected credit loss reserve | (112,486) | (538,801) | 426,315 | ||
Income (loss) from unconsolidated entities | 8,307 | (2,748) | 11,055 | ||
Income (loss) before income taxes | 113,337 | (199,459) | 312,796 | ||
Income tax provision | 3,668 | 2,374 | 1,294 | ||
Net income (loss) | 109,669 | (201,833) | 311,502 | ||
Net income attributable to non-controlling interests | (100) | (2,255) | 2,155 | ||
Net income (loss) attributable to Blackstone Mortgage Trust, Inc. | $109,569 | $(204,088) | $313,657 | ||
Net income (loss) per share of common stock, basic and diluted | $0.64 | $(1.17) | $1.81 | ||
Weighted-average shares of common stock outstanding, basic and diluted | 170,961,564 | 173,782,523 | (2,820,959) | ||
Dividends declared per share | $1.88 | $2.18 | $(0.30) | ||
Three Months Ended | Change | ||||
December 31, 2025 | September 30, 2025 | $ | |||
Income from loans and other investments | |||||
Interest and related income | $318,848 | $345,959 | $(27,111) | ||
Less: Interest and related expenses | 234,932 | 247,055 | (12,123) | ||
Income from loans and other investments, net | 83,916 | 98,904 | (14,988) | ||
Revenue from owned real estate | 75,402 | 33,733 | 41,669 | ||
Other income | 5 | 74 | (69) | ||
Total net revenues | 159,323 | 132,711 | 26,612 | ||
Expenses | |||||
Management and incentive fees | 16,434 | 16,849 | (415) | ||
General and administrative expenses | 13,243 | 12,747 | 496 | ||
Expenses from owned real estate | 78,380 | 43,100 | 35,280 | ||
Other expenses | — | 6 | (6) | ||
Total expenses | 108,057 | 72,702 | 35,355 | ||
(Increase) decrease in current expected credit loss reserve | (18,375) | 987 | (19,362) | ||
Income from unconsolidated entities | 7,272 | 3,924 | 3,348 | ||
Income before income taxes | 40,163 | 64,920 | (24,757) | ||
Income tax provision | 535 | 1,512 | (977) | ||
Net income | 39,628 | 63,408 | (23,780) | ||
Net income attributable to non-controlling interests | (68) | (11) | (57) | ||
Net income attributable to Blackstone Mortgage Trust, Inc. | $39,560 | $63,397 | $(23,837) | ||
Net income per share of common stock, basic and diluted | $0.24 | $0.37 | $(0.13) | ||
Weighted-average shares of common stock outstanding, basic and diluted | 168,167,576 | 171,812,685 | (3,645) | ||
Dividends declared per share | $0.47 | $0.47 | $— | ||
December 31, 2025 | December 31, 2024 | ||
Debt-to-equity ratio(1)(2) | 3.9x | 3.5x | |
Total leverage ratio(1)(3) | 4.5x | 4.0x |
December 31, 2025 | December 31, 2024 | ||
Cash and cash equivalents | $452,526 | $323,483 | |
Available borrowings under secured debt | 551,552 | 1,111,206 | |
Loan principal payments held by servicer, net(1) | 15,626 | 74,313 | |
$1,019,704 | $1,509,002 |
Payment Timing | |||||||||
Total Obligation | Less Than 1 Year(1) | 1 to 3 Years | 3 to 5 Years | More Than 5 Years | |||||
Unfunded loan commitments(2) | $1,185,004 | $232,586 | $893,324 | $48,469 | $10,625 | ||||
Principal repayments under secured debt(3) | 10,125,839 | 1,850,706 | 4,839,252 | 3,400,281 | 35,600 | ||||
Principal repayments under asset-specific debt(3) | 999,810 | — | 413,175 | 586,635 | — | ||||
Principal repayments of term loans(4) | 1,847,726 | 11,531 | 23,062 | 1,148,133 | 665,000 | ||||
Principal repayments of senior secured notes | 785,316 | — | 335,316 | 450,000 | — | ||||
Principal repayments of convertible notes(5) | 266,157 | — | 266,157 | — | — | ||||
Interest payments(3)(6) | 2,165,451 | 761,361 | 931,195 | 472,880 | 15 | ||||
Total(7) | $17,375,303 | $2,856,184 | $7,701,481 | $6,106,398 | $711,240 | ||||
For the years ended December 31, | |||
2025 | 2024 | ||
Cash flows provided by operating activities | $275,873 | $366,453 | |
Cash flows provided by investing activities | 359,405 | 3,497,089 | |
Cash flows used in financing activities | (514,419) | (3,882,684) | |
Net increase (decrease) in cash and cash equivalents | $120,859 | $(19,142) | |
Senior Loan Portfolio(1) | ||||||||||||||||||||||||||
Property Type | Location | Origination Date(2) | Total Commitment(3) | Principal Balance | Net Book Value(4) | Cash Coupon(5) | All-in Yield(5) | Maximum Maturity(6) | Loan Per SQFT / Unit / Key | Origination LTV(2) | Risk Rating | |||||||||||||||
1 | Mixed-Use | Dublin, IE | 8/14/2019 | $1,004 | $957 | $956 | +3.20 | % | +3.95 | % | 1/29/2027 | $276 / sqft | 74% | 3 | ||||||||||||
2 | Hospitality | Diversified, AU | 6/24/2022 | 883 | 883 | 878 | +4.75 | % | +4.93 | % | 6/21/2030 | $402 / sqft | 59% | 3 | ||||||||||||
3 | Mixed-Use | Diversified, Spain | 3/22/2018 | 529 | 529 | 529 | +3.25 | % | +3.31 | % | 3/15/2026 | n / a | 71% | 4 | ||||||||||||
4 | Mixed-Use | Austin | 6/28/2022 | 675 | 527 | 522 | +4.60 | % | +5.08 | % | 7/9/2029 | $438 / sqft | 53% | 3 | ||||||||||||
5 | Industrial | Diversified, SE | 3/30/2021 | 503 | 503 | 502 | +3.20 | % | +3.41 | % | 5/18/2027 | $91 / sqft | 76% | 2 | ||||||||||||
6 | Self-Storage | Diversified, CAN | 2/20/2025 | 455 | 455 | 455 | +3.50 | % | +3.50 | % | 2/9/2030 | $159 / sqft | 58% | 2 | ||||||||||||
7 | Industrial | Diversified, US | 10/28/2025 | 419 | 419 | 415 | +2.65 | % | +3.01 | % | 11/9/2030 | $100 / sqft | 78% | 3 | ||||||||||||
8 | Mixed-Use | New York | 12/9/2021 | 385 | 383 | 382 | +2.76 | % | +3.00 | % | 12/9/2026 | $131 / sqft | 50% | 3 | ||||||||||||
9 | Industrial | Diversified, UK | 4/7/2025 | 350 | 350 | 350 | +2.55 | % | +2.88 | % | 4/7/2030 | $348 / sqft | 67% | 3 | ||||||||||||
10 | Multifamily | London, UK | 12/23/2021 | 348 | 348 | 344 | +4.25 | % | +4.95 | % | 6/24/2028 | $384,149 / unit | 59% | 3 | ||||||||||||
11 | Office | Chicago | 12/11/2018 | 356 | 339 | 340 | +1.75 | % | +1.88 | % | 12/9/2026 | $284 / sqft | 78% | 4 | ||||||||||||
12 | Industrial | Diversified, UK | 5/15/2025 | 305 | 305 | 304 | +2.70 | % | +2.89 | % | 5/15/2028 | $144 / sqft | 69% | 3 | ||||||||||||
13 | Industrial | Diversified, UK | 5/6/2022 | 299 | 299 | 299 | +3.50 | % | +3.71 | % | 5/6/2027 | $95 / sqft | 53% | 2 | ||||||||||||
14 | Other | Diversified, UK | 1/11/2019 | 294 | 294 | 294 | +5.19 | % | +5.06 | % | 6/14/2028 | $233 / sqft | 74% | 3 | ||||||||||||
15 | Office | Washington, DC | 9/29/2021 | 293 | 293 | 292 | +2.81 | % | +3.05 | % | 10/9/2026 | $382 / sqft | 66% | 2 | ||||||||||||
16 | Office | Seattle | 1/26/2022 | 338 | 293 | 292 | +4.10 | % | +4.77 | % | 2/9/2027 | $613 / sqft | 56% | 3 | ||||||||||||
17 | Industrial | Diversified, EUR | 6/5/2025 | 249 | 249 | 246 | +2.70 | % | +2.97 | % | 7/19/2030 | $67 / sqft | 70% | 3 | ||||||||||||
18 | Office | New York | 4/11/2018 | 243 | 243 | 242 | +2.25 | % | +2.62 | % | 3/7/2028 | $307 / sqft | 52% | 4 | ||||||||||||
19 | Multifamily | London, UK | 7/16/2021 | 246 | 238 | 238 | +3.25 | % | +3.51 | % | 2/15/2027 | $243,131 / unit | 69% | 3 | ||||||||||||
20 | Industrial | Diversified, UK | 8/15/2025 | 276 | 232 | 229 | +2.65 | % | +3.13 | % | 10/1/2030 | $204 / sqft | 70% | 3 | ||||||||||||
21 | Multifamily | Reno | 2/23/2022 | 240 | 231 | 231 | +2.60 | % | +3.07 | % | 3/9/2027 | $214,409 / unit | 74% | 3 | ||||||||||||
22 | Office | Berlin, DEU | 6/27/2019 | 260 | 229 | 229 | +1.00 | % | +1.13 | % | 6/6/2030 | $480 / sqft | 62% | 4 | ||||||||||||
23 | Industrial | Diversified, US | 2/13/2025 | 225 | 208 | 206 | +3.10 | % | +3.49 | % | 3/9/2030 | $710,091 / acre | 62% | 3 | ||||||||||||
24 | Industrial | Diversified, UK | 3/28/2025 | 206 | 206 | 205 | +2.45 | % | +2.74 | % | 3/28/2030 | $129 / sqft | 69% | 3 | ||||||||||||
25 | Industrial | Diversified, UK | 4/11/2025 | 202 | 202 | 201 | +2.40 | % | +2.77 | % | 4/11/2030 | $116 / sqft | 69% | 3 | ||||||||||||
26 | Office | New York | 7/23/2021 | 244 | 184 | 184 | -1.30 | % | (7) | -1.03 | % | 8/9/2028 | $596 / sqft | 53% | 4 | |||||||||||
27 | Retail | Diversified, UK | 3/9/2022 | 182 | 182 | 182 | +2.75 | % | +2.88 | % | 8/15/2028 | $155 / sqft | 55% | 2 | ||||||||||||
28 | Multifamily | Dallas | 1/27/2022 | 178 | 178 | 179 | +3.10 | % | +3.24 | % | 2/9/2027 | $116,020 / unit | 71% | 4 | ||||||||||||
29 | Industrial | Diversified, EUR | 12/17/2025 | 175 | 175 | 173 | +3.25 | % | +3.61 | % | 12/17/2030 | $89 / sqft | 66% | 3 | ||||||||||||
30 | Hospitality | Los Angeles | 3/7/2022 | 156 | 156 | 156 | +3.45 | % | +3.66 | % | 6/9/2026 | $624,000 / key | 64% | 3 | ||||||||||||
Senior Loan Portfolio(1) | ||||||||||||||||||||||||||
Property Type | Location | Origination Date(2) | Total Commitment(3) | Principal Balance | Net Book Value(4) | Cash Coupon(5) | All-in Yield(5) | Maximum Maturity(6) | Loan Per SQFT / Unit / Key | Origination LTV(2) | Risk Rating | |||||||||||||||
31 | Self-Storage | London, UK | 11/18/2021 | $152 | $152 | $152 | +3.25 | % | +3.51 | % | 11/18/2026 | $194 / sqft | 65% | 2 | ||||||||||||
32 | Office | Fort Lauderdale | 1/7/2022 | 155 | 152 | 152 | +3.70 | % | +3.94 | % | 1/9/2027 | $392 / sqft | 55% | 1 | ||||||||||||
33 | Multifamily | San Jose | 4/2/2025 | 182 | 147 | 145 | +2.35 | % | +2.76 | % | 4/9/2030 | $313,592 / unit | 67% | 3 | ||||||||||||
34 | Multifamily | Dublin, IE | 12/15/2021 | 147 | 145 | 145 | +2.75 | % | +3.05 | % | 12/9/2026 | $364,249 / unit | 79% | 3 | ||||||||||||
35 | Industrial | Diversified, UK | 11/12/2025 | 154 | 144 | 143 | +2.80 | % | +3.21 | % | 11/7/2029 | $125 / sqft | 72% | 3 | ||||||||||||
36 | Multifamily | Diversified, AU | 1/10/2025 | 144 | 144 | 143 | +3.85 | % | +4.52 | % | 1/10/2028 | $432,137 / unit | 76% | 3 | ||||||||||||
37 | Multifamily | Manchester, UK | 6/30/2025 | 140 | 140 | 139 | +2.30 | % | +2.65 | % | 6/30/2029 | $300,730 / unit | 63% | 3 | ||||||||||||
38 | Mixed-Use | New York | 1/17/2020 | 183 | 140 | 139 | +3.12 | % | +3.44 | % | 2/9/2028 | $110 / sqft | 43% | 3 | ||||||||||||
39 | Office | London, UK | 12/20/2019 | 137 | 137 | 138 | 4.00 | % | 4.00 | % | 3/31/2029 | $697 / sqft | 68% | 4 | ||||||||||||
40 | Office | Miami | 12/10/2021 | 135 | 135 | 135 | +3.11 | % | +3.36 | % | 1/9/2027 | $452 / sqft | 49% | 2 | ||||||||||||
41 | Office | Diversified, UK | 11/23/2018 | 130 | 130 | 129 | +3.50 | % | +3.74 | % | 11/15/2029 | $1,082 / sqft | 50% | 3 | ||||||||||||
42 | Multifamily | San Bernardino | 9/14/2021 | 128 | 127 | 127 | +2.81 | % | +3.05 | % | 10/9/2026 | $255,906 / unit | 75% | 3 | ||||||||||||
43 | Office | San Jose | 8/24/2021 | 156 | 126 | 122 | +2.71 | % | +2.60 | % | 9/9/2028 | $297 / sqft | 65% | 4 | ||||||||||||
44 | Multifamily | Miami | 11/27/2024 | 125 | 125 | 124 | +2.80 | % | +3.17 | % | 12/9/2029 | $260,417 / unit | 71% | 3 | ||||||||||||
45 | Retail | San Diego | 8/27/2021 | 122 | 122 | 122 | +3.11 | % | +3.36 | % | 9/9/2026 | $464 / sqft | 58% | 3 | ||||||||||||
46 | Life Sciences/ | Boston | 5/13/2021 | 143 | 122 | 122 | 3.25 | % | 3.25 | % | 9/9/2030 | $608 / sqft | 64% | 4 | ||||||||||||
47 | Office | Houston | 7/15/2019 | 136 | 120 | 120 | +3.01 | % | +3.22 | % | 8/9/2028 | $218 / sqft | 58% | 3 | ||||||||||||
48 | Multifamily | Miami | 6/1/2021 | 120 | 120 | 120 | +2.96 | % | +3.32 | % | 6/9/2026 | $298,507 / unit | 61% | 3 | ||||||||||||
49 | Multifamily | Denver | 11/26/2025 | 120 | 120 | 119 | +2.35 | % | +2.71 | % | 12/9/2030 | $469,762 / unit | 65% | 3 | ||||||||||||
50 | Office | Miami | 3/28/2022 | 120 | 119 | 119 | +2.55 | % | +2.79 | % | 4/9/2027 | $313 / sqft | 69% | 3 | ||||||||||||
51 | Multifamily | Diversified, UK | 3/29/2021 | 117 | 117 | 117 | +4.02 | % | +4.40 | % | 12/17/2026 | $51,064 / unit | 61% | 3 | ||||||||||||
52 | Multifamily | Phoenix | 12/29/2021 | 110 | 110 | 110 | +2.85 | % | +3.02 | % | 1/9/2027 | $189,003 / unit | 64% | 3 | ||||||||||||
53 | Mixed-Use | New York | 3/10/2020 | 110 | 110 | 110 | +3.00 | % | +3.00 | % | 7/11/2029 | $669 / sqft | 48% | 2 | ||||||||||||
54 | Industrial | Diversified, FR | 12/11/2025 | 107 | 107 | 106 | +2.65 | % | +3.00 | % | 12/11/2030 | $71 / sqft | 68% | 3 | ||||||||||||
55 | Hospitality | Napa Valley | 4/29/2022 | 106 | 106 | 106 | +3.50 | % | +3.85 | % | 2/18/2027 | $1,116,719 / key | 66% | 3 | ||||||||||||
56 | Life Sciences/ | Los Angeles | 6/28/2019 | 106 | 106 | 105 | +3.75 | % | +4.03 | % | 2/1/2026 | $531 / sqft | 48% | 4 | ||||||||||||
57 | Multifamily | Tampa | 2/15/2022 | 106 | 106 | 105 | +2.85 | % | +3.11 | % | 3/9/2027 | $241,972 / unit | 73% | 2 | ||||||||||||
58 | Office | Orange County | 8/31/2017 | 105 | 105 | 105 | +2.62 | % | +2.62 | % | 9/9/2026 | $162 / sqft | 58% | 4 | ||||||||||||
59 | Office | Chicago | 9/30/2021 | 103 | 103 | 103 | 5.00 | % | 5.00 | % | 10/9/2029 | $114 / sqft | 43% | 3 | ||||||||||||
60 | Multifamily | Washington, DC | 11/17/2025 | 105 | 103 | 102 | +2.50 | % | +2.83 | % | 12/9/2030 | $290,141 / unit | 72% | 3 | ||||||||||||
Senior Loan Portfolio(1) | ||||||||||||||||||||||||||
Property Type | Location | Origination Date(2) | Total Commitment(3) | Principal Balance | Net Book Value(4) | Cash Coupon(5) | All-in Yield(5) | Maximum Maturity(6) | Loan Per SQFT / Unit / Key | Origination LTV(2) | Risk Rating | |||||||||||||||
61 | Multifamily | Diversified, NL | 3/27/2025 | $100 | $100 | $100 | +2.70 | % | +2.97 | % | 3/31/2028 | $121,144 / unit | 62% | 2 | ||||||||||||
62 | Multifamily | Dallas | 10/15/2025 | 105 | 100 | 99 | +2.60 | % | +2.93 | % | 11/9/2030 | $223,690 / unit | 73% | 3 | ||||||||||||
63 | Industrial | Diversified, US | 5/22/2025 | 115 | 100 | 99 | +3.00 | % | +3.36 | % | 6/9/2030 | $845,218 / acre | 56% | 3 | ||||||||||||
64 | Hospitality | Honolulu | 1/30/2020 | 99 | 99 | 99 | +3.50 | % | +3.66 | % | 2/9/2027 | $270,109 / key | 63% | 3 | ||||||||||||
65 | Hospitality | Diversified, Spain | 9/30/2021 | 101 | 99 | 98 | +4.00 | % | +4.71 | % | 9/30/2026 | $165,520 / key | 60% | 3 | ||||||||||||
66 | Industrial | New York | 6/18/2021 | 99 | 99 | 98 | +2.71 | % | +2.96 | % | 7/9/2026 | $51 / sqft | 55% | 1 | ||||||||||||
67 | Hospitality | Honolulu | 3/13/2018 | 98 | 98 | 98 | +3.11 | % | +3.36 | % | 4/9/2027 | $152,536 / key | 50% | 3 | ||||||||||||
68 | Multifamily | Miami | 3/29/2022 | 98 | 98 | 98 | +1.81 | % | +2.21 | % | 4/9/2027 | $272,563 / unit | 75% | 4 | ||||||||||||
69 | Multifamily | Phoenix | 10/1/2021 | 98 | 98 | 98 | +1.88 | % | +1.97 | % | 1/19/2026 | $225,940 / unit | 77% | 4 | ||||||||||||
70 | Retail | New York | 9/24/2025 | 121 | 98 | 96 | +3.35 | % | +3.76 | % | 10/9/2030 | $142 / sqft | 56% | 3 | ||||||||||||
71 | Industrial | Diversified, BE | 3/7/2025 | 111 | 97 | 97 | +2.75 | % | +3.32 | % | 3/7/2030 | $40 / sqft | 57% | 2 | ||||||||||||
72 | Multifamily | San Antonio | 3/20/2025 | 97 | 97 | 96 | +2.80 | % | +3.16 | % | 4/9/2030 | $449,074 / unit | 72% | 3 | ||||||||||||
73 | Multifamily | Philadelphia | 10/28/2021 | 96 | 96 | 95 | +3.00 | % | +3.24 | % | 11/9/2026 | $352,399 / unit | 79% | 3 | ||||||||||||
74 | Office | Washington, DC | 12/21/2021 | 103 | 94 | 94 | +2.70 | % | +2.94 | % | 1/9/2027 | $324 / sqft | 68% | 3 | ||||||||||||
75 | Multifamily | Seattle | 9/13/2024 | 94 | 94 | 94 | +3.25 | % | +3.49 | % | 11/9/2027 | $509,389 / unit | 68% | 3 | ||||||||||||
76 | Multifamily | Orlando | 10/27/2021 | 93 | 93 | 93 | +2.61 | % | +2.85 | % | 11/9/2026 | $155,612 / unit | 75% | 3 | ||||||||||||
77 | Hospitality | Boston | 3/3/2022 | 92 | 92 | 92 | +2.75 | % | +2.99 | % | 3/9/2027 | $418,182 / key | 64% | 3 | ||||||||||||
78 | Mixed-Use | San Francisco | 6/14/2022 | 106 | 90 | 90 | +2.95 | % | +3.20 | % | 7/9/2027 | $187 / sqft | 76% | 4 | ||||||||||||
79 | Hospitality | San Francisco | 10/16/2018 | 88 | 88 | 88 | +7.36 | % | +7.36 | % | 5/9/2025 | $191,807 / key | n/m | 5 | ||||||||||||
80 | Multifamily | Charlotte | 7/29/2021 | 82 | 82 | 82 | +2.76 | % | +3.25 | % | 8/9/2026 | $223,735 / unit | 78% | 3 | ||||||||||||
81 | Hospitality | Diversified, US | 8/27/2021 | 79 | 79 | 78 | +4.60 | % | +4.84 | % | 9/9/2026 | $116,598 / key | 67% | 3 | ||||||||||||
82 | Multifamily | Tampa | 12/21/2021 | 74 | 74 | 74 | +2.70 | % | +2.94 | % | 1/9/2027 | $217,353 / unit | 77% | 3 | ||||||||||||
83 | Retail | Utrecht, NL | 5/30/2025 | 73 | 73 | 73 | +2.80 | % | +3.16 | % | 5/30/2030 | $173 / sqft | 62% | 3 | ||||||||||||
84 | Multifamily | Las Vegas | 3/31/2022 | 68 | 68 | 68 | +2.80 | % | +3.04 | % | 4/9/2027 | $149,295 / unit | 71% | 3 | ||||||||||||
85 | Multifamily | Miami | 7/31/2025 | 68 | 68 | 67 | +2.60 | % | +2.96 | % | 8/9/2030 | $229,730 / unit | 72% | 3 | ||||||||||||
86 | Office | Los Angeles | 4/6/2021 | 62 | 62 | 62 | 6.00 | % | 6.00 | % | 1/9/2030 | $254 / sqft | 65% | 2 | ||||||||||||
87 | Office | Nashville | 6/30/2021 | 65 | 62 | 62 | +2.95 | % | +3.20 | % | 7/9/2026 | $254 / sqft | 71% | 3 | ||||||||||||
88 | Hospitality | Bermuda | 4/26/2024 | 69 | 61 | 61 | +4.95 | % | +5.62 | % | 5/9/2029 | $693,780 / key | 39% | 2 | ||||||||||||
89 | Office | Fort Lauderdale | 12/10/2020 | 61 | 60 | 60 | +3.30 | % | +3.54 | % | 1/9/2026 | $209 / sqft | 68% | 2 | ||||||||||||
90 | Multifamily | Tacoma | 10/28/2021 | 60 | 60 | 60 | +2.95 | % | +3.18 | % | 11/9/2027 | $181,331 / unit | 70% | 3 | ||||||||||||
Senior Loan Portfolio(1) | ||||||||||||||||||||||||||
Property Type | Location | Origination Date(2) | Total Commitment(3) | Principal Balance | Net Book Value(4) | Cash Coupon(5) | All-in Yield(5) | Maximum Maturity(6) | Loan Per SQFT / Unit / Key | Origination LTV(2) | Risk Rating | |||||||||||||||
91 | Multifamily | Salt Lake City | 7/30/2021 | $58 | $58 | $58 | +2.95 | % | +3.22 | % | 8/9/2027 | $210,527 / unit | 73% | 3 | ||||||||||||
92 | Multifamily | Phoenix | 12/17/2021 | 58 | 58 | 58 | +2.65 | % | +2.85 | % | 1/9/2027 | $209,601 / unit | 69% | 3 | ||||||||||||
93 | Office | New York | 5/28/2025 | 68 | 58 | 57 | +3.25 | % | +3.66 | % | 6/9/2030 | $377 / sqft | 60% | 2 | ||||||||||||
94 | Office | Miami | 6/14/2021 | 58 | 58 | 58 | +2.30 | % | +2.30 | % | 3/9/2027 | $122 / sqft | 65% | 2 | ||||||||||||
95 | Industrial | Minneapolis | 12/12/2024 | 61 | 57 | 57 | +2.85 | % | +3.23 | % | 1/9/2030 | $81 / sqft | 59% | 3 | ||||||||||||
96 | Multifamily | Atlanta | 10/17/2025 | 57 | 56 | 56 | +2.30 | % | +2.57 | % | 11/9/2030 | $212,121 / unit | 64% | 3 | ||||||||||||
97 | Office | Denver | 8/5/2021 | 56 | 55 | 55 | +2.96 | % | +3.21 | % | 8/9/2026 | $206 / sqft | 70% | 3 | ||||||||||||
98 | Office | Denver | 4/7/2022 | 57 | 54 | 54 | +3.25 | % | +3.50 | % | 4/9/2027 | $160 / sqft | 59% | 3 | ||||||||||||
99 | Industrial | Diversified, US | 12/14/2018 | 54 | 54 | 54 | +3.01 | % | +3.41 | % | 1/9/2027 | $40 / sqft | 57% | 1 | ||||||||||||
100 | Multifamily | Los Angeles | 7/28/2021 | 53 | 53 | 53 | +2.75 | % | +3.12 | % | 8/9/2026 | $299,828 / unit | 71% | 3 | ||||||||||||
101 | Self-Storage | Diversified, US | 2/18/2025 | 53 | 53 | 52 | +3.10 | % | +3.47 | % | 3/9/2030 | $90 / sqft | 67% | 3 | ||||||||||||
102 | Office | Los Angeles | 8/22/2019 | 52 | 52 | 52 | +2.66 | % | +2.91 | % | 3/9/2027 | $302 / sqft | 63% | 4 | ||||||||||||
103 | Multifamily | Melbourne, AU | 6/13/2025 | 244 | 51 | 49 | +4.75 | % | +6.54 | % | 8/8/2029 | $107,255 / unit | 76% | 3 | ||||||||||||
104 | Multifamily | Denver | 3/19/2025 | 51 | 51 | 51 | +2.60 | % | +2.92 | % | 5/9/2030 | $221,739 / unit | 64% | 3 | ||||||||||||
105 | Hospitality | Waimea | 2/27/2025 | 50 | 50 | 50 | +2.80 | % | +2.92 | % | 2/9/2030 | $823,353 / key | 52% | 2 | ||||||||||||
106 | Mixed-Use | New York | 6/25/2025 | 221 | 50 | 48 | +3.75 | % | +4.36 | % | 12/25/2028 | $88,816 / unit | 44% | 3 | ||||||||||||
107 | Multifamily | Los Angeles | 7/20/2021 | 48 | 48 | 48 | +2.86 | % | +3.11 | % | 8/9/2026 | $366,412 / unit | 60% | 3 | ||||||||||||
108 | Multifamily | Dallas | 12/23/2025 | 45 | 45 | 44 | 5.74 | % | 6.45 | % | 1/1/2031 | $148,333 / unit | 77% | 3 | ||||||||||||
109 | Multifamily | Columbus | 12/8/2021 | 44 | 44 | 44 | +2.75 | % | +2.99 | % | 12/9/2026 | $144,479 / unit | 69% | 2 | ||||||||||||
110 | Multifamily | Dublin, IE | 12/8/2025 | 41 | 41 | 41 | +2.65 | % | +2.87 | % | 12/2/2030 | $357,487 / unit | 73% | 3 | ||||||||||||
111 | Multifamily | Las Vegas | 3/31/2022 | 39 | 39 | 39 | +2.80 | % | +3.04 | % | 4/9/2027 | $155,163 / unit | 72% | 3 | ||||||||||||
112 | Multifamily | Savannah | 10/10/2025 | 40 | 38 | 37 | +2.85 | % | +2.94 | % | 11/9/2030 | $241,935 / unit | 69% | 3 | ||||||||||||
113 | Office | Diversified, AU | 5/8/2025 | 35 | 35 | 35 | +3.80 | % | +3.98 | % | 5/8/2028 | $402 / sqft | 75% | 3 | ||||||||||||
114 | Multifamily | Los Angeles | 3/1/2022 | 35 | 35 | 35 | +3.00 | % | +3.24 | % | 3/9/2027 | $376,344 / unit | 72% | 3 | ||||||||||||
115 | Office | Atlanta | 5/27/2025 | 41 | 34 | 33 | +3.65 | % | +4.00 | % | 6/9/2030 | $115 / sqft | 39% | 2 | ||||||||||||
116 | Mixed-Use | New York | 2/21/2025 | 24 | 24 | 24 | +3.25 | % | +3.52 | % | 3/9/2030 | $775 / sqft | 59% | 3 | ||||||||||||
117 | Multifamily | Las Vegas | 8/4/2021 | 22 | 22 | 22 | +2.86 | % | +3.11 | % | 8/9/2026 | $180,000 / unit | 73% | 3 | ||||||||||||
118 | Office | Austin | 4/15/2021 | 24 | 21 | 21 | +3.06 | % | +3.14 | % | 12/9/2029 | $151 / sqft | 40% | 2 | ||||||||||||
119 | Multifamily | Atlanta | 5/9/2025 | 22 | 21 | 21 | +2.85 | % | +2.94 | % | 5/9/2030 | $205,882 / unit | 65% | 3 | ||||||||||||
Subtotal: Senior loan portfolio | $18,803 | $17,717 | $17,653 | +3.14 | +3.44 | 2.5 yrs | 65% | 3.0 | ||||||||||||||||||
Subordinate Loan Portfolio(8) | ||||||||||||||||||||||||||
Property Type | Location | Origination Date(2) | Total Commitment(3) | Principal Balance | Net Book Value(4) | Cash Coupon(5) | All-in Yield(5) | Maximum Maturity(6) | Loan Per SQFT / Unit / Key | Origination LTV(2) | Risk Rating | |||||||||||||||
120 | Office | Los Angeles | 11/22/2019 | 127 | 117 | 117 | +2.50 | % | +2.50 | % | 12/9/2027 | $803 / sqft | 69% | 4 | ||||||||||||
121 | Office | Orange County | 8/31/2017 | 64 | 58 | 41 | n/m | (9) | n/m | 9/9/2026 | $334 / sqft | n/m | 5 | |||||||||||||
122 | Life Sciences/ Studio | San Francisco | 11/10/2021 | 72 | 57 | 57 | +8.71 | % | +8.92 | % | 12/9/2026 | $529 / sqft | 66% | 4 | ||||||||||||
123 | Industrial | Diversified, US | 3/10/2025 | 56 | 56 | 56 | +5.00 | % | +5.12 | % | 3/9/2030 | $118 / sqft | 70% | 3 | ||||||||||||
124 | Multifamily | Los Angeles | 12/30/2021 | 42 | 35 | 35 | +8.80 | % | +9.11 | % | 1/9/2030 | $490,296 / unit | 50% | 3 | ||||||||||||
125 | Multifamily | London, UK | 7/18/2025 | 30 | 30 | 29 | +8.98 | % | +9.38 | % | 7/5/2030 | $753,635 / unit | 69% | 3 | ||||||||||||
126 | Office | Austin | 4/15/2021 | 24 | 24 | 20 | n/m | (9) | n/m | 12/9/2029 | $375 / sqft | n/m | 5 | |||||||||||||
127 | Hospitality | Miami | 5/2/2025 | 23 | 20 | 19 | +9.50 | % | +10.27 | % | 5/9/2030 | $880,101 / key | 53% | 3 | ||||||||||||
128 | Mixed-Use | New York | 5/20/2025 | 28 | 17 | 17 | 10.00 | % | 10.06 | % | 10/1/2034 | $1,038 / sqft | 59% | 3 | ||||||||||||
129 | Office | London, UK | 12/20/2019 | 14 | 14 | 14 | n/m | (9) | n/m | 3/31/2029 | $852 / sqft | n/m | 5 | |||||||||||||
130 | Office | Chicago | 9/30/2021 | 44 | 11 | 11 | n/m | (9) | n/m | 10/9/2029 | $157 / sqft | n/m | 5 | |||||||||||||
131 | Life Sciences/ Studio | Boston | 5/13/2021 | 15 | — | — | n/m | (9) | n/m | 9/9/2030 | $910 / sqft | n/m | 5 | |||||||||||||
Subtotal: subordinate loan portfolio | $537 | $438 | $416 | +6.04 | +6.21 | 3.1 yrs | 65% | 3.8 | ||||||||||||||||||
Subtotal: loans receivable portfolio | $19,340 | $18,155 | $18,069 | |||||||||||||||||||||||
Total CECL reserve | (284) | |||||||||||||||||||||||||
Total loans receivable portfolio | $19,340 | $18,155 | $17,785 | +3.19 | % | +3.39 | % | 2.5 yrs | 65% | 3.0 | ||||||||||||||||
Assets (Liabilities) Sensitive to Changes in Interest Rates(1) | Interest Rate Sensitivity as of December 31, 2025(2)(3) | |||||||||
Increase in Rates | Decrease in Rates | |||||||||
50 Basis Points | 100 Basis Points | 50 Basis Points | 100 Basis Points | |||||||
Floating rate assets(4)(5)(6) | $17,473,838 | $69,479 | $139,298 | $(68,749) | $(127,037) | |||||
Floating rate liabilities(5)(6)(7) | (15,576,746) | (62,307) | (124,614) | 62,307 | 124,614 | |||||
Net exposure | $1,897,092 | $7,172 | $14,684 | $(6,442) | $(2,423) | |||||
December 31, 2025 | |||||
GBP | EUR | All Other(1) | |||
Foreign currency assets | £2,711,933 | €2,360,919 | $2,124,186 | ||
Foreign currency liabilities | (1,964,941) | (1,663,912) | (1,674,745) | ||
Foreign currency contracts – notional | (739,956) | (689,868) | (440,930) | ||
Net exposure to exchange rate fluctuations | £7,036 | €7,139 | $8,511 | ||
Net exposure to exchange rate fluctuations in USD(2) | $9,481 | $8,386 | $8,511 | ||
December 31, 2024 | |||||
GBP | EUR | All Other(1) | |||
Foreign currency assets | £2,395,743 | €2,217,058 | $1,422,240 | ||
Foreign currency liabilities | (1,784,029) | (1,604,452) | (1,101,233) | ||
Foreign currency contracts – notional | (604,739) | (603,910) | (315,272) | ||
Net exposure to exchange rate fluctuations | £6,975 | €8,696 | $5,735 | ||
Net exposure to exchange rate fluctuations in USD(2) | $8,730 | $9,004 | $5,735 | ||
Plan category | (a) Number of securities to be issued upon exercise of outstanding options, warrants, and rights | (b) Weighted-average exercise price of outstanding options, warrants, and rights | (c) Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a)) | ||
Equity compensation plans approved by security holders(1) | 340,029 | (2) | $— | 5,075,887 | |
Equity compensation plans not approved by security holders(3) | — | — | — | ||
Total | 340,029 | $— | 5,075,887 |
(a) (1) | Financial Statements | |
See the accompanying Index to Financial Statement Schedule on page F-1. | ||
(a) (2) | Consolidated Financial Statement Schedules | |
See the accompanying Index to Financial Statement Schedule on page F-1. | ||
(a) (3) | Exhibits | |
Exhibit No. | Exhibit Description | |
2.1 | ||
2.2 | ||
3.1.a | ||
3.1.b | ||
3.1.c | ||
3.1.d | ||
3.1.e | ||
3.1.f | ||
3.1.g | ||
3.1.h | ||
3.2 | ||
4.1 | Description of Securities of Blackstone Mortgage Trust, Inc. (filed as Exhibit 4.1 to the Registrant’s Annual Report on Form 10-K (File No. 1-14788) filed on February 8, 2023 and incorporated herein by reference) | |
4.2 | ||
4.3 | ||
4.4 | ||
4.5 | ||
4.6 | ||
4.7 | ||
4.8 | ||
4.9 | ||
4.10 | ||
4.11 | ||
4.12 | ||
10.1 | ||
10.2 | ||
10.3 | ||
10.4 | ||
10.5 | + | |
10.6 | + | |
10.7 | + | |
10.8 | + | |
10.9 | + | |
10.10 | + | |
10.11 | + | |
10.12 | + | |
10.13 | + | |
10.14 | + | |
10.15 | + | |
10.16 | + | |
10.17 | ||
10.18 | ||
10.19 | ||
10.20 | ||
10.21 | ||
10.22 | ||
10.23 | ||
10.24 | ||
10.25 | ||
10.26 | ||
10.27 | ||
10.28 | ||
10.29 | ||
10.30 | ||
10.31 | ||
10.32 | ||
10.33 | ||
10.34 | ||
10.35 | ||
10.36 |
10.37 | ||
10.38 | ||
10.39 | ||
10.40 | ||
10.41 | ||
10.42 | ||
10.43 | ||
10.44 | ||
10.45 | ||
10.46 | ||
10.47 | ||
10.48 | ||
10.49 | ||
10.50 | * | |
10.51 | ||
10.52 | ||
10.53 | ||
10.54 | ||
10.55 | ||
10.56 | ||
10.57 | ||
10.58 | ||
10.59 | ||
10.60 | ||
10.61 | ||
10.62 | ||
10.63 | ||
10.64 | ||
10.65 | ||
10.66 | * | |
10.67 | ||
10.68 | ||
10.69 | ||
10.70 | ||
10.71 | ||
10.72 | ||
10.73 | ||
10.74 | ||
10.75 |
10.76 | ||
10.77 | ||
10.78 | ||
19.1 | ||
21.1 | * | |
23.1 | * | |
31.1 | * | |
31.2 | * | |
32.1 | * | |
32.2 | * | |
97.1 | + | |
101.INS | ++ | XBRL Instance Document—the instance document does not appear in the interactive data file because its XBRL tags are embedded within the inline XBRL document |
101.SCH | ++ | Inline XBRL Taxonomy Extension Schema Document |
101.CAL | ++ | Inline XBRL Taxonomy Extension Calculation Linkbase Document |
101.LAB | ++ | Inline XBRL Taxonomy Extension Label 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 (formatted as Inline XBRL and contained in Exhibit 101) | |
* | Filed herewith | |
+ | This document has been identified as a management contract or compensatory plan or arrangement. | |
++ | This exhibit shall not be deemed “filed” for purposes of Section 18 of the Exchange Act, or otherwise | |
subject to the liability of that Section. Such exhibit shall not be deemed incorporated into any filing under the Securities Act, or the Exchange Act. | ||
The agreements and other documents filed as exhibits to this report are not intended to provide factual information or other disclosure other than with respect to the terms of the agreements or other documents themselves, and you should not rely on them for that purpose. In particular, any representations and warranties made by us in these agreements or other documents were made solely within the specific context of the relevant agreement or document and may not describe the actual state of affairs as of the date they were made or at any other time. | ||
ITEM 16. | FORM 10-K SUMMARY |
BLACKSTONE MORTGAGE TRUST, INC. | ||||
February 11, 2026 | By: | /s/ Timothy S. Johnson | ||
Date | Timothy S. Johnson Chief Executive Officer and Chairperson of the Board of Directors (Principal Executive Officer) | |||
February 11, 2026 | /s/ Timothy S. Johnson | |
Date | Timothy S. Johnson Chief Executive Officer and Chairperson of the Board of Directors (Principal Executive Officer) | |
February 11, 2026 | /s/ Anthony F. Marone, Jr. | |
Date | Anthony F. Marone, Jr. Chief Financial Officer (Principal Financial Officer) | |
February 11, 2026 | /s/ Marcin Urbaszek | |
Date | Marcin Urbaszek Deputy Chief Financial Officer (Principal Accounting Officer) | |
February 11, 2026 | /s/ F. Austin Peña | |
Date | F. Austin Peña President and Director | |
February 11, 2026 | /s/ Leonard W. Cotton | |
Date | Leonard W. Cotton, Director | |
February 11, 2026 | /s/ Jean Hsu | |
Date | Jean Hsu, Director | |
February 11, 2026 | /s/ Nnenna J. Lynch | |
Date | Nnenna J. Lynch, Director | |
February 11, 2026 | /s/ Michael B. Nash | |
Date | Michael B. Nash, Director | |
February 11, 2026 | /s/ Henry N. Nassau | |
Date | Henry N. Nassau, Director | |
February 11, 2026 | /s/ Gilda Perez-Alvarado | |
Date | Gilda Perez-Alvarado, Director | |
February 11, 2026 | /s/ Lynne B. Sagalyn | |
Date | Lynne B. Sagalyn, Director |
Consolidated Statements of Comprehensive Income for the Years Ended December 31, 2025, 2024, and 2023 | |
December 31, 2025 | December 31, 2024 | ||
Assets | |||
Cash and cash equivalents | $ | $ | |
Loans receivable | |||
Current expected credit loss reserve | ( | ( | |
Loans receivable, net | |||
Owned real estate, net | |||
Investments in unconsolidated entities (includes $ December 31, 2025 and December 31, 2024, respectively) | |||
Other assets | |||
Total Assets | $ | $ | |
Liabilities and Equity | |||
Secured debt, net | $ | $ | |
Securitized debt obligations, net | |||
Asset-specific debt, net | |||
Loan participations sold, net | |||
Term loans, net | |||
Senior secured notes, net | |||
Convertible notes, net | |||
Other liabilities | |||
Total Liabilities | |||
Commitments and contingencies (Note 22) | |||
Equity | |||
Class A common stock, $ 2025 and December 31, 2024, respectively | |||
Additional paid-in capital | |||
Accumulated other comprehensive income | |||
Accumulated deficit | ( | ( | |
Total Blackstone Mortgage Trust, Inc. stockholders’ equity | |||
Non-controlling interests | |||
Total Equity | |||
Total Liabilities and Equity | $ | $ |
Year Ended December 31, | |||||
2025 | 2024 | 2023 | |||
Income from loans and other investments | |||||
Interest and related income | $ | $ | $ | ||
Less: Interest and related expenses | |||||
Income from loans and other investments, net | |||||
Revenue from owned real estate | |||||
Gain on extinguishment of debt | |||||
Other income | |||||
Total net revenue | |||||
Expenses | |||||
Management and incentive fees | |||||
General and administrative expenses | |||||
Expenses from owned real estate | |||||
Other expenses | |||||
Total expenses | |||||
Increase in current expected credit loss reserve | ( | ( | ( | ||
Income (loss) from unconsolidated entities | ( | ||||
Income (loss) before income taxes | ( | ||||
Income tax provision | |||||
Net income (loss) | ( | ||||
Net income attributable to non-controlling interests | ( | ( | ( | ||
Net income (loss) attributable to Blackstone Mortgage Trust, Inc. | $ | $( | $ | ||
Net income (loss) per share of common stock, basic and diluted | $ | $( | $ | ||
Weighted-average shares of common stock outstanding, basic and diluted | |||||
Year Ended December 31, | ||||||
2025 | 2024 | 2023 | ||||
Net income (loss) | $ | $( | $ | |||
Other comprehensive income (loss) | ||||||
Unrealized gain (loss) on foreign currency translation | ( | |||||
Realized and unrealized (loss) gain on derivative financial instruments | ( | ( | ||||
Unrealized loss on derivative financial instruments from unconsolidated entities | ( | |||||
Other comprehensive income (loss) | ( | ( | ||||
Comprehensive income (loss) | ( | |||||
Comprehensive income attributable to non-controlling interests | ( | ( | ( | |||
Comprehensive income (loss) attributable to Blackstone Mortgage Trust, Inc. | $ | $( | $ | |||
Blackstone Mortgage Trust, Inc. | |||||||||||||
Class A Common Stock | Additional Paid- In Capital | Accumulated Other Comprehensive Income (Loss) | Accumulated Deficit | Stockholders’ Equity | Non- Controlling Interests | Total Equity | |||||||
Balance at December 31, 2022 | $ | $ | $ | $( | $ | $ | $ | ||||||
Restricted class A common stock earned | — | — | — | ||||||||||
Dividends reinvested | — | — | — | — | |||||||||
Deferred directors’ compensation | — | — | — | — | |||||||||
Net income | — | — | — | ||||||||||
Other comprehensive loss | — | — | ( | — | ( | — | ( | ||||||
Dividends declared on common stock and deferred stock units, $ | — | — | — | ( | ( | — | ( | ||||||
Distributions to non-controlling interests | — | — | — | — | — | ( | ( | ||||||
Balance at December 31, 2023 | $ | $ | $ | $( | $ | $ | $ | ||||||
Repurchases of class A common stock | ( | ( | — | — | ( | — | ( | ||||||
Restricted class A common stock earned | — | — | — | ||||||||||
Dividends reinvested | — | — | — | — | |||||||||
Deferred directors’ compensation | — | — | — | — | |||||||||
Net (loss) income | — | — | — | ( | ( | ( | |||||||
Other comprehensive loss | — | — | ( | — | ( | — | ( | ||||||
Dividends declared on common stock and deferred stock units, $ | — | — | — | ( | ( | — | ( | ||||||
Contributions from non- controlling interests | — | — | — | — | — | ||||||||
Distributions to non-controlling interests | — | — | — | — | — | ( | ( | ||||||
Balance at December 31, 2024 | $ | $ | $ | $( | $ | $ | $ | ||||||
Shares of class A common stock issued, net | ( | — | — | — | — | ||||||||
Repurchases of class A common stock | ( | ( | — | — | ( | — | ( | ||||||
Restricted class A common stock earned | — | — | — | ||||||||||
Dividends reinvested | — | — | — | — | |||||||||
Deferred directors’ compensation | — | — | — | — | |||||||||
Net income | — | — | — | ||||||||||
Other comprehensive income | — | — | — | — | |||||||||
Dividends declared on common stock and deferred stock units, $ | — | — | — | ( | ( | — | ( | ||||||
Distributions to non-controlling interests | — | — | — | — | — | ( | ( | ||||||
Balance at December 31, 2025 | $ | $ | $ | $( | $ | $ | $ | ||||||
Year Ended December 31, | |||||
2025 | 2024 | 2023 | |||
Cash flows from operating activities | |||||
Net income (loss) | $ | $( | $ | ||
Adjustments to reconcile net income (loss) to net cash provided by operating activities | |||||
Non-cash compensation expense | |||||
Amortization of deferred fees on loans | ( | ( | ( | ||
Amortization of deferred financing costs and premiums/ discounts on debt obligations | |||||
Payment-in-kind interest, net of interest received | ( | ( | ( | ||
Increase in current expected credit loss reserve | |||||
Straight-line rental income | |||||
Gain on extinguishment of debt | ( | ( | |||
Depreciation and amortization of owned real estate | |||||
(Income) loss from unconsolidated entities | ( | ||||
Distributions of earnings from unconsolidated entities | |||||
Unrealized loss (gain) on derivative financial instruments, net | ( | ||||
Realized gain on derivative financial instruments, net | ( | ( | ( | ||
Changes in assets and liabilities, net | |||||
Other assets | ( | ||||
Other liabilities | ( | ( | |||
Net cash provided by operating activities | |||||
Cash flows from investing activities | |||||
Principal fundings of loans receivable | ( | ( | ( | ||
Principal collections, sales proceeds, and cost-recovery proceeds from loans receivable | |||||
Origination and other fees received on loans receivable | |||||
Payments under derivative financial instruments | ( | ( | ( | ||
Receipts under derivative financial instruments | |||||
Collateral deposited under derivative agreements | ( | ( | ( | ||
Return of collateral deposited under derivative agreements | |||||
Investment in unconsolidated entities | ( | ( | |||
Capital expenditures on owned real estate | ( | ( | |||
Net cash provided by investing activities | |||||
Year Ended December 31, | |||||
2025 | 2024 | 2023 | |||
Cash flows from financing activities | |||||
Borrowings under secured debt | $ | $ | $ | ||
Repayments under secured debt | ( | ( | ( | ||
Proceeds from issuance of securitized debt obligations | |||||
Repayments of securitized debt obligations | ( | ( | ( | ||
Borrowings under asset-specific debt | |||||
Repayments under asset-specific debt | ( | ( | |||
Proceeds from sale of loan participations | |||||
Repayments of loan participations | ( | ( | |||
Net proceeds from term loan borrowings | |||||
Repayments and repurchases of term loans | ( | ( | ( | ||
Proceeds from issuance of senior secured notes | |||||
Repurchases of senior secured notes | ( | ( | |||
Repayments and repurchases of convertible notes | ( | ( | |||
Payment of deferred financing costs | ( | ( | ( | ||
Contributions from non-controlling interests | |||||
Distributions to non-controlling interests | ( | ( | ( | ||
Dividends paid on class A common stock | ( | ( | ( | ||
Repurchases of class A common stock | ( | ( | |||
Net cash used in financing activities | ( | ( | ( | ||
Net increase (decrease) in cash and cash equivalents | ( | ||||
Cash and cash equivalents at beginning of period | |||||
Effects of currency translation on cash and cash equivalents | ( | ||||
Cash and cash equivalents at end of period | $ | $ | $ | ||
Supplemental disclosure of cash flows information | |||||
Payments of interest | $( | $( | $( | ||
Payments of income taxes | $( | $( | $( | ||
Supplemental disclosure of non-cash investing and financing activities | |||||
Dividends declared, not paid | $( | $( | $( | ||
Loan principal payments held by servicer, net | $ | $ | $ | ||
Transfer of senior loans to owned real estate | $ | $ | $ | ||
Assumption of other assets and liabilities related to owned real estate | $ | $ | $ | ||
Accrued capital expenditures on owned real estate | $ | $ | $ | ||
December 31, 2025 | December 31, 2024 | ||
Number of loans | |||
Principal balance | $ | $ | |
Net book value | $ | $ | |
Unfunded loan commitments(1) | $ | $ | |
Weighted-average cash coupon(2) | + | + | |
Weighted-average all-in yield(2) | + | + | |
Weighted-average maximum maturity (years)(3) |
Loans Receivable Principal Balance | ||||||
Index Rate Floors | USD | Non-USD(1) | Total | |||
Fixed Rate | $ | $ | $ | |||
0.00% or no floor(2) | ||||||
0.01% to 1.00% floor | ||||||
1.01% to 2.00% floor | ||||||
2.01% to 3.00% floor | ||||||
3.01% or more floor | ||||||
Total(3) | $ | $ | $ | |||
Principal Balance | Deferred Fees / Other Items(1) | Net Book Value | |||
Loans Receivable, as of December 31, 2023 | $ | $( | $ | ||
Loan fundings | — | ||||
Loan repayments, sales, and cost-recovery proceeds | ( | ( | ( | ||
Charge-offs | ( | ( | |||
Transfer to owned real estate | ( | — | ( | ||
Transfer to other assets, net(2) | ( | — | ( | ||
Payment-in-kind interest, net of interest received | — | ||||
Unrealized (loss) gain on foreign currency translation | ( | ( | |||
Deferred fees and other items | — | ( | ( | ||
Amortization of fees and other items | — | ||||
Loans Receivable, as of December 31, 2024 | $ | $( | $ | ||
Loan fundings | — | ||||
Loan repayments, sales, and cost-recovery proceeds | ( | ( | ( | ||
Charge-offs(3) | ( | ( | |||
Transfer to owned real estate | ( | — | ( | ||
Transfer to other assets, net(2) | ( | — | ( | ||
Payment-in-kind interest, net of interest received | — | ||||
Unrealized gain (loss) on foreign currency translation | ( | ||||
Deferred fees and other items | — | ( | ( | ||
Amortization of fees and other items | — | ||||
Loans Receivable, as of December 31, 2025 | $ | $( | $ | ||
CECL reserve | ( | ||||
Loans Receivable, net, as of December 31, 2025 | $ |
December 31, 2025 | ||||||||
Property Type | Number of Loans | Net Book Value | Net Loan Exposure(1) | Net Loan Exposure Percentage of Portfolio | ||||
Office | $ | $ | ||||||
Multifamily | ||||||||
Industrial | ||||||||
Hospitality | ||||||||
Retail | ||||||||
Self-storage | ||||||||
Life Sciences / Studio | ||||||||
Other | ||||||||
Total loans receivable | $ | $ | ||||||
CECL reserve | ( | |||||||
Loans receivable, net | $ | |||||||
Geographic Location | Number of Loans | Net Book Value | Net Loan Exposure(1) | Net Loan Exposure Percentage of Portfolio | ||||
United States | ||||||||
Sunbelt | $ | $ | ||||||
West | ||||||||
Northeast | ||||||||
Midwest | ||||||||
Northwest | ||||||||
Subtotal | ||||||||
International | ||||||||
United Kingdom | ||||||||
Ireland | ||||||||
Australia | ||||||||
Spain | ||||||||
Sweden | ||||||||
Canada | ||||||||
Other Europe | ||||||||
Other International | ||||||||
Subtotal | ||||||||
Total loans receivable | $ | $ | ||||||
CECL reserve | ( | |||||||
Loans receivable, net | $ | |||||||
December 31, 2024 | ||||||||
Property Type | Number of Loans | Net Book Value | Net Loan Exposure(1) | Net Loan Exposure Percentage of Portfolio | ||||
Office | $ | $ | ||||||
Multifamily | ||||||||
Hospitality | ||||||||
Industrial | ||||||||
Retail | ||||||||
Life Sciences/Studio | ||||||||
Other | ||||||||
Total loans receivable | $ | $ | ||||||
CECL reserve | ( | |||||||
Loans receivable, net | $ | |||||||
Geographic Location | Number of Loans | Net Book Value | Net Loan Exposure(1) | Net Loan Exposure Percentage of Portfolio | ||||
United States | ||||||||
Sunbelt | $ | $ | ||||||
Northeast | ||||||||
West | ||||||||
Midwest | ||||||||
Northwest | ||||||||
Subtotal | ||||||||
International | ||||||||
United Kingdom | ||||||||
Ireland | ||||||||
Australia | ||||||||
Spain | ||||||||
Sweden | ||||||||
Other Europe | ||||||||
Other International | ||||||||
Subtotal | ||||||||
Total loans receivable | $ | $ | ||||||
CECL reserve | ( | |||||||
Loans receivable, net | $ | |||||||
December 31, 2025 | ||||||
Risk Rating | Number of Loans | Net Book Value | Net Loan Exposure(1) | |||
1 | $ | $ | ||||
2 | ||||||
3 | ||||||
4 | ||||||
5 | ||||||
Total loans receivable | $ | $ | ||||
CECL reserve | ( | |||||
Loans receivable, net | $ | |||||
December 31, 2024 | ||||||
Risk Rating | Number of Loans | Net Book Value | Net Loan Exposure(1) | |||
1 | $ | $ | ||||
2 | ||||||
3 | ||||||
4 | ||||||
5 | ||||||
Total loans receivable | $ | $ | ||||
CECL reserve | ( | |||||
Loans receivable, net | $ | |||||
U.S. Loans(1) | Non-U.S. Loans | Unique Loans | Impaired Loans | Total | |||||
Loans Receivable, Net | |||||||||
CECL reserves as of December 31, 2024 | $ | $ | $ | $ | $ | ||||
Increase in CECL reserves | |||||||||
Charge-offs of CECL reserves | ( | ( | |||||||
CECL reserves as of December 31, 2025 | |||||||||
CECL reserves as of December 31, 2023 | $ | $ | $ | $ | $ | ||||
Increase (decrease) in CECL reserves | ( | ( | |||||||
Charge-offs of CECL reserves | ( | ( | |||||||
CECL reserves as of December 31, 2024 | $ | $ | $ | $ | $ |
Net Book Value of Loans Receivable by Year of Origination(1) | ||||||||||||||
As of December 31, 2025 | ||||||||||||||
Risk Rating | 2025 | 2024 | 2023 | 2022 | 2021 | Prior | Total | |||||||
U.S. loans | ||||||||||||||
1 | $ | $ | $ | $ | $ | $ | $ | |||||||
2 | ||||||||||||||
3 | ||||||||||||||
4 | ||||||||||||||
5 | ||||||||||||||
Total U.S. loans | $ | $ | $ | $ | $ | $ | $ | |||||||
Non-U.S. loans | ||||||||||||||
1 | $ | $ | $ | $ | $ | $ | $ | |||||||
2 | ||||||||||||||
3 | ||||||||||||||
4 | ||||||||||||||
5 | ||||||||||||||
Total Non-U.S. loans | $ | $ | $ | $ | $ | $ | $ | |||||||
Unique loans | ||||||||||||||
1 | $ | $ | $ | $ | $ | $ | $ | |||||||
2 | ||||||||||||||
3 | ||||||||||||||
4 | ||||||||||||||
5 | ||||||||||||||
Total unique loans | $ | $ | $ | $ | $ | $ | $ | |||||||
Impaired loans | ||||||||||||||
1 | $ | $ | $ | $ | $ | $ | $ | |||||||
2 | ||||||||||||||
3 | ||||||||||||||
4 | ||||||||||||||
5 | ||||||||||||||
Total impaired loans | $ | $ | $ | $ | $ | $ | $ | |||||||
Total loans receivable | ||||||||||||||
1 | $ | $ | $ | $ | $ | $ | $ | |||||||
2 | ||||||||||||||
3 | ||||||||||||||
4 | ||||||||||||||
5 | ||||||||||||||
Total loans receivable | $ | $ | $ | $ | $ | $ | $ | |||||||
CECL reserve | ( | |||||||||||||
Loans receivable, net | $ | |||||||||||||
Gross charge-offs(2) | ( | ( | ( | $( | ||||||||||
Net Book Value of Loans Receivable by Year of Origination(1) | ||||||||||||||
As of December 31, 2024 | ||||||||||||||
Risk Rating | 2024 | 2023 | 2022 | 2021 | 2020 | Prior | Total | |||||||
U.S. loans | ||||||||||||||
1 | $ | $ | $ | $ | $ | $ | $ | |||||||
2 | ||||||||||||||
3 | ||||||||||||||
4 | ||||||||||||||
5 | ||||||||||||||
Total U.S. loans | $ | $ | $ | $ | $ | $ | $ | |||||||
Non-U.S. loans | ||||||||||||||
1 | $ | $ | $ | $ | $ | $ | $ | |||||||
2 | ||||||||||||||
3 | ||||||||||||||
4 | ||||||||||||||
5 | ||||||||||||||
Total Non-U.S. loans | $ | $ | $ | $ | $ | $ | $ | |||||||
Unique loans | ||||||||||||||
1 | $ | $ | $ | $ | $ | $ | $ | |||||||
2 | ||||||||||||||
3 | ||||||||||||||
4 | ||||||||||||||
5 | ||||||||||||||
Total unique loans | $ | $ | $ | $ | $ | $ | $ | |||||||
Impaired loans | ||||||||||||||
1 | $ | $ | $ | $ | $ | $ | $ | |||||||
2 | ||||||||||||||
3 | ||||||||||||||
4 | ||||||||||||||
5 | ||||||||||||||
Total impaired loans | $ | $ | $ | $ | $ | $ | $ | |||||||
Total loans receivable | ||||||||||||||
1 | $ | $ | $ | $ | $ | $ | $ | |||||||
2 | ||||||||||||||
3 | $ | |||||||||||||
4 | ||||||||||||||
5 | ||||||||||||||
Total loans receivable | $ | $ | $ | $ | $ | $ | $ | |||||||
CECL reserve | ( | |||||||||||||
Loans receivable, net | $ | |||||||||||||
Gross charge-offs(2) | ( | ( | ( | $( | ||||||||||
Acquisition Date | Location | Property Type | Acquisition Date Fair Value | |||
February 2025 | Chicago, IL | Office | $ | |||
September 2025 | Atlanta, GA | Office | ||||
September 2025 | New York, NY | Hospitality | ||||
November 2025 | Denver, CO | Office | ||||
December 2025 | New York, NY | Office | ||||
$ |
December 31, 2025 | December 31, 2024 | ||
Assets | |||
Building and building improvements | $ | $ | |
Land and land improvements | |||
Total | $ | $ | |
Less: accumulated depreciation | ( | ( | |
Owned Real Estate, net | $ | $ | |
Intangible real estate assets | $ | $ | |
Less: accumulated amortization | ( | ( | |
Intangible real estate assets, net(1) | $ | $ | |
Liabilities | |||
Intangible real estate liabilities | $ | $ | |
Less: accumulated amortization | ( | ( | |
Intangible real estate liabilities, net(2) | $ | $ |
Year Ended December 31, | |||
2025 | 2024 | ||
Rental revenue | $ | $ | |
Hospitality revenue | |||
Other operating revenue | |||
Revenue from owned real estate | $ | $ | |
Operating expense | $ | $ | |
Depreciation and amortization expense | |||
Total expenses from owned real estate | $ | $ | |
Loss from owned real estate | $( | $( | |
Future Minimum Rents | |
2026 | $ |
2027 | |
2028 | |
2029 | |
2030 | |
Thereafter | |
Total | $ |
In-place lease intangibles | Above-market lease intangibles | Below-market lease intangibles | |||
2026 | $ | $ | $( | ||
2027 | ( | ||||
2028 | ( | ||||
2029 | ( | ||||
2030 | ( | ||||
Thereafter | ( | ||||
Total | $ | $ | $( |
December 31, 2025 | ||||||
Investments in Unconsolidated Entities | Number of Assets | Ownership Interest | Book Value | |||
Unconsolidated entities carried at historical cost | ||||||
Net Lease Joint Venture | $ | |||||
Total unconsolidated entities carried at historical cost | ||||||
Unconsolidated entities carried at fair value | ||||||
Bank Loan Portfolio Joint Venture | ||||||
Total unconsolidated entities carried at fair value | ||||||
Total | $ | |||||
December 31, 2024 | ||||||
Investments in Unconsolidated Entities | Number of Assets | Ownership Interest | Book Value | |||
Unconsolidated entities carried at historical cost | ||||||
Net Lease Joint Venture | $ | |||||
Total unconsolidated entities carried at historical cost | ||||||
Investments in Unconsolidated Entities | December 31, 2024 | Contributions | Distributions | (Loss) Income From Unconsolidated Entities(1) | Accumulated Other Comprehensive Loss | December 31, 2025 | ||||||
Net Lease Joint Venture | $ | $ | $ | $( | $( | $ | ||||||
Bank Loan Portfolio Joint Venture | ( | |||||||||||
Total | $ | $ | $( | $ | $( | $ | ||||||
Investments in Unconsolidated Entities | December 31, 2023 | Contributions | Distributions | Loss From Unconsolidated Entities | Accumulated Other Comprehensive Income | December 31, 2024 | ||||||
Net Lease Joint Venture | $ | $ | $ | $( | $ | $ | ||||||
Total | $ | $ | $ | $( | $ | $ |
December 31, 2025 | December 31, 2024 | ||
Accrued interest receivable | $ | $ | |
Real estate intangible assets, net | |||
Accounts receivable and other assets(1)(2) | |||
Other real estate assets | |||
Loan portfolio payments held by servicer(3) | |||
Collateral deposited under derivative agreements | |||
Derivative assets | |||
Prepaid expenses | |||
Total | $ | $ |
December 31, 2025 | December 31, 2024 | ||
Other real estate liabilities | $ | $ | |
Accrued dividends payable | |||
Accrued interest payable | |||
Other secured debt(1) | |||
Derivative liabilities | |||
Accrued management fees payable | |||
Accounts payable and other liabilities | |||
Debt repayments pending servicer remittance(2) | |||
Current expected credit loss reserves for unfunded loan commitments(3) | |||
Total | $ | $ |
Secured Debt Borrowings Outstanding | |||
December 31, 2025 | December 31, 2024 | ||
Secured credit facilities | $ | $ | |
Deferred financing costs(1) | ( | ( | |
Net book value of secured debt | $ | $ | |
December 31, 2025 | ||||||||||||||||||
Recourse Limitation | ||||||||||||||||||
Currency | Lenders(1) | Borrowings | Wtd. Avg. Maturity(2) | Loan Count | Collateral(3) | Wtd. Avg. Maturity(4) | Wtd. Avg. | Range | ||||||||||
USD | $ | November 2027 | $ | December 2027 | ||||||||||||||
GBP | November 2028 | December 2028 | ||||||||||||||||
EUR | August 2027 | October 2027 | ||||||||||||||||
Others(5) | April 2029 | May 2029 | ||||||||||||||||
Total | $ | April 2028 | $ | May 2028 | ||||||||||||||
Year Ended December 31, 2025 | December 31, 2025 | |||||||||||||
Spread(1) | New Financings(2) | Total Borrowings | Wtd. Avg. All-in Cost(1)(3)(4) | Collateral(5) | Wtd. Avg. All-in Yield(1)(3) | Net Interest Margin(6) | ||||||||
+ 1.50% or less(7) | $ | $ | + | $ | + | + | ||||||||
+ 1.51% to + 1.75% | + | + | + | |||||||||||
+ 1.76% to + 2.00% | + | + | + | |||||||||||
+ 2.01% or more | + | + | + | |||||||||||
Total | $ | $ | + | $ | + | + | ||||||||
Year Ended December 31, 2024 | December 31, 2024 | |||||||||||||
Spread(1) | New Financings(2) | Total Borrowings | Wtd. Avg. All-in Cost(1)(3)(4) | Collateral(5) | Wtd. Avg. All-in Yield(1)(3) | Net Interest Margin(6) | ||||||||
+ 1.50% or less | $ | $ | + | $ | + | + | ||||||||
+ 1.51% to + 1.75% | + | + | + | |||||||||||
+ 1.76% to + 2.00% | + | + | + | |||||||||||
+ 2.01% or more | + | + | + | |||||||||||
Total | $ | $ | + | $ | + | + | ||||||||
December 31, 2025 | ||||||||||
Securitized Debt Obligations | Count | Principal Balance | Book Value(1) | Wtd. Avg. Yield/Cost(2)(3) | Term(4) | |||||
CLOs | ||||||||||
2025 FL5 Collateralized Loan Obligation | ||||||||||
Senior CLO Securities Outstanding | $ | $ | + | October 2042 | ||||||
Underlying Collateral Assets | + | October 2028 | ||||||||
2021 FL4 Collateralized Loan Obligation | ||||||||||
Senior CLO Securities Outstanding | + | May 2038 | ||||||||
Underlying Collateral Assets | + | February 2027 | ||||||||
2020 FL2 Collateralized Loan Obligation | ||||||||||
Senior CLO Securities Outstanding | + | February 2038 | ||||||||
Underlying Collateral Assets | + | January 2027 | ||||||||
Total CLOs | ||||||||||
Senior CLO Securities Outstanding | $ | $ | + | |||||||
Underlying Collateral Assets | + | |||||||||
European Loan Securitization | ||||||||||
Financing Provided | $ | $ | + | July 2030 | ||||||
Underlying Collateral Assets(5) | + | July 2030 | ||||||||
Total | ||||||||||
Senior CLO Securities Outstanding / Financing Provided(5) | $ | $ | + | |||||||
Underlying Collateral Assets | + | |||||||||
December 31, 2024 | ||||||||||
Securitized Debt Obligations | Count | Principal Balance | Book Value(1) | Wtd. Avg. Yield/Cost(2)(3) | Term(4) | |||||
2021 FL4 Collateralized Loan Obligation | ||||||||||
Senior CLO Securities Outstanding | $ | $ | + | May 2038 | ||||||
Underlying Collateral Assets | + | August 2026 | ||||||||
2020 FL3 Collateralized Loan Obligation | ||||||||||
Senior CLO Securities Outstanding | + | November 2037 | ||||||||
Underlying Collateral Assets | + | June 2026 | ||||||||
2020 FL2 Collateralized Loan Obligation | ||||||||||
Senior CLO Securities Outstanding | + | February 2038 | ||||||||
Underlying Collateral Assets | + | August 2026 | ||||||||
Total | ||||||||||
Senior CLO Securities Outstanding(5) | $ | $ | + | |||||||
Underlying Collateral Assets | $ | $ | + | |||||||
December 31, 2025 | ||||||||||
Asset-Specific Debt | Count | Principal Balance | Book Value(1) | Wtd. Avg. Yield/Cost(2) | Wtd. Avg. Term(3) | |||||
Financing provided | $ | $ | + | February 2030 | ||||||
Collateral assets | $ | $ | + | February 2030 | ||||||
December 31, 2024 | ||||||||||
Asset-Specific Debt | Count | Principal Balance | Book Value(1) | Wtd. Avg. Yield/Cost(2) | Wtd. Avg. Term(3) | |||||
Financing provided | $ | $ | + | June 2026 | ||||||
Collateral assets | $ | $ | + | June 2026 | ||||||
December 31, 2024 | ||||||||||
Loan Participations Sold | Count | Principal Balance | Book Value(1) | Wtd. Avg. Yield/Cost(2) | Term(3) | |||||
Junior Participations | ||||||||||
Loan Participation(4) | $ | $ | + | February 2026 | ||||||
Total Loan | + | February 2026 | ||||||||
Face Value | ||||||||||
Term Loans | December 31, 2025 | December 31, 2024 | Interest Rate(1) | All-in Cost(1)(2) | Maturity | |||||
B-1 Term Loan | $ | $ | + | + | April 23, 2026 | |||||
B-4 Term Loan | + | + | May 9, 2029 | |||||||
B-5 Term Loan | + | + | December 10, 2028 | |||||||
B-6 Term Loan | + | + | December 10, 2030 | |||||||
B-7 Term Loan | + | + | May 9, 2029 | |||||||
B-8 Term Loan | + | + | December 19, 2032 | |||||||
Total face value | $ | $ | ||||||||
Deferred financing costs and unamortized discounts | ( | ( | ||||||||
Net book value | $ | $ | ||||||||
Year Ended December 31, | ||||||
2025 | 2024 | 2023 | ||||
Cash coupon | $ | $ | $ | |||
Discount and issuance cost amortization | ||||||
Total interest expense | $ | $ | $ | |||
Face Value | ||||||||||
Senior Secured Notes Issuance | December 31, 2025 | December 31, 2024 | Interest Rate | All-in Cost(1) | Maturity | |||||
October 2021 | $ | $ | January 15, 2027 | |||||||
December 2024 | (2) | December 1, 2029 | ||||||||
Total face value | $ | $ | ||||||||
Deferred financing costs and unamortized discounts | ( | ( | ||||||||
Hedging adjustments(3) | ( | |||||||||
Net book value | $ | $ | ||||||||
Year Ended December 31, | ||||||
2025 | 2024 | 2023 | ||||
Cash coupon | $ | $ | $ | |||
Discount and issuance cost amortization | ||||||
Total interest expense | $ | $ | $ | |||
Face Value | ||||||||||||
Convertible Notes | December 31, 2025 | December 31, 2024 | Interest Rate | All-in Cost(1) | Conversion Price(2) | Maturity | ||||||
Face value | $ | $ | $ | March 15, 2027 | ||||||||
Deferred financing costs and unamortized discount | ( | ( | ||||||||||
Net book value | $ | $ | ||||||||||
Year Ended December 31, | ||||||
2025 | 2024 | 2023 | ||||
Cash coupon | $ | $ | $ | |||
Discount and issuance cost amortization | ||||||
Total interest expense | $ | $ | $ | |||
December 31, 2025 | December 31, 2024 | |||||||||
Foreign Currency Derivatives | Number of Instruments | Notional Amount | Foreign Currency Derivatives | Number of Instruments | Notional Amount | |||||
Buy USD / Sell SEK Forward | kr | Buy USD / Sell SEK Forward | kr | |||||||
Buy USD / Sell GBP Forward | £ | Buy USD / Sell GBP Forward | £ | |||||||
Buy USD / Sell EUR Forward | € | Buy USD / Sell EUR Forward | € | |||||||
Buy USD / Sell AUD Forward | A$ | Buy USD / Sell AUD Forward | A$ | |||||||
Buy USD / Sell CAD Forward | C$ | Buy USD / Sell CHF Forward | CHF | |||||||
Buy USD / Sell CHF Forward | CHF | |||||||||
December 31, 2025 | December 31, 2024 | |||||||||
Non-designated Hedges | Number of Instruments | Notional Amount | Non-designated Hedges | Number of Instruments | Notional Amount | |||||
Buy GBP / Sell USD Forward | £ | Buy GBP / Sell USD Forward | £ | |||||||
Buy USD / Sell GBP Forward | £ | Buy USD / Sell GBP Forward | £ | |||||||
Buy EUR / Sell USD Forward | € | |||||||||
Buy USD / Sell EUR Forward | € | |||||||||
Buy AUD / Sell USD Forward | A$ | |||||||||
Buy USD / Sell AUD Forward | A$ | |||||||||
December 31, 2025 | ||||||||||
Interest Rate Derivatives | Number of Instruments | Notional Amount | Fixed Rate | Index | Maturity (Years) | |||||
Interest Rate Swaps | $ | SOFR | ||||||||
December 31, 2025 | ||||||||||
Interest Rate Derivatives | Number of Instruments | Notional Amount | Fixed Rate | Index | Maturity (Years) | |||||
Interest Rate Swaps | $ | SOFR | ||||||||
December 31, 2024 | ||||||||||
Interest Rate Derivatives | Number of Instruments | Notional Amount | Fixed Rate | Index | Maturity (Years) | |||||
Interest Rate Swaps | $ | SOFR | ||||||||
December 31, 2025 | ||||
Line Item in the Consolidated Balance Sheets in which the Hedged Item is Included | Carrying Amount of the Hedged Assets/ Liabilities | Cumulative Amount of Fair Value Hedging Adjustment Included in Carrying Amount | ||
Senior secured notes, net | $ | $ | ||
December 31, 2024 | ||||
Line Item in the Consolidated Balance Sheets in which the Hedged Item is Included | Carrying Amount of the Hedged Assets/ Liabilities | Cumulative Amount of Fair Value Hedging Adjustment Included in Carrying Amount | ||
Senior secured notes, net | $ | $( | ||
Increase (Decrease) to Net Interest Income Recognized from Derivatives | ||||||||
Year Ended December 31, | ||||||||
Derivatives in Hedging Relationships | Location of Income (Expense) Recognized | 2025 | 2024 | 2023 | ||||
Designated Hedges | Interest Income(1) | $ | $ | $ | ||||
Designated Hedges | Interest Expense(2) | ( | ||||||
Non-Designated Hedges | Interest Income(1) | ( | ( | |||||
Non-Designated Hedges | Interest Expense(3) | ( | ( | |||||
Total | $ | $ | $ | |||||
Year Ended December 31, | ||||
2025 | 2024 | |||
Total interest and related expenses presented in the consolidated statements of operations | $ | $ | ||
Gains (losses) on fair value hedging relationships | ||||
Total gain on derivative instruments | $ | $( | ||
Fair value basis adjustment on hedged items | ( | |||
Derivative settlements and accruals | ( | ( | ||
Net loss on fair value hedging relationships(1) | $( | $( | ||
Fair Value of Derivatives in an Asset Position(1) as of | Fair Value of Derivatives in a Liability Position(2) as of | |||||||
December 31, 2025 | December 31, 2024 | December 31, 2025 | December 31, 2024 | |||||
Derivatives designated as hedging instruments | ||||||||
Foreign exchange contracts | $ | $ | $ | $ | ||||
Interest rate derivatives | ||||||||
Total derivatives designated as hedging instruments | $ | $ | $ | $ | ||||
Derivatives not designated as hedging instruments | ||||||||
Foreign exchange contracts | $ | $ | $ | $ | ||||
Interest rate derivatives | ||||||||
Total derivatives not designated as hedging instruments | $ | $ | $ | $ | ||||
Total derivatives | $ | $ | $ | $ | ||||
Derivatives in Hedging Relationships | Amount of Gain (Loss) Recognized in OCI on Derivatives | Amount of Gain (Loss) Reclassified from Accumulated OCI into Income | ||||||||||||
Year Ended December 31, | Location of Gain (Loss) Reclassified from Accumulated OCI into Income | Year Ended December 31, | ||||||||||||
2025 | 2024 | 2023 | 2025 | 2024 | 2023 | |||||||||
Net Investment Hedges | ||||||||||||||
Foreign exchange contracts(1) | $( | $ | $( | Interest Expense | $ | $ | $ | |||||||
Cash Flow Hedges | ||||||||||||||
Interest rate derivatives | ( | Interest Expense(2) | ||||||||||||
Total | $( | $ | $( | $ | $ | $ | ||||||||
Year Ended December 31, | ||||||
Common Stock Outstanding(1) | 2025 | 2024 | 2023 | |||
Beginning balance | ||||||
Issuance of class A common stock(2) | ||||||
Repurchase of class A common stock | ( | ( | ||||
Issuance of restricted class A common stock, net(3)(4) | ||||||
Issuance of deferred stock units | ||||||
Ending balance | ||||||
Year Ended December 31, | |||||
2025 | 2024 | 2023 | |||
Dividends declared per share of common stock | $ | $ | $ | ||
Percent taxable as ordinary dividends | |||||
Percent taxable as capital gain dividends | |||||
Class A common stock dividends declared | $ | $ | $ | ||
Deferred stock unit dividends declared | |||||
Total dividends declared | $ | $ | $ | ||
Year Ended December 31, | ||||||
2025 | 2024 | 2023 | ||||
Basic and Diluted Earnings | ||||||
Net income (loss)(1) | $ | $( | $ | |||
Weighted-average shares outstanding, basic and diluted(2) | ||||||
Per share amount, basic and diluted | $ | $( | $ | |||
Year Ended December 31, | |||||
2025 | 2024 | 2023 | |||
Professional services | $ | $ | $ | ||
Operating and other costs | |||||
Subtotal(1) | |||||
Non-cash compensation expenses | |||||
Restricted class A common stock earned | |||||
Director stock-based compensation | |||||
Subtotal | |||||
Total general and administrative expenses | $ | $ | $ | ||
Restricted Class A Common Stock | Weighted-Average Grant Date Fair Value Per Share | ||
Balance as of December 31, 2023 | $ | ||
Granted | |||
Vested | ( | ||
Forfeited | ( | ||
Balance as of December 31, 2024 | $ | ||
Granted | |||
Vested | ( | ||
Forfeited | ( | ||
Balance as of December 31, 2025 | $ |
December 31, 2025 | December 31, 2024 | ||||||||||||||
Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | ||||||||
Assets | |||||||||||||||
Derivatives | $ | $ | $ | $ | $ | $ | $ | $ | |||||||
Liabilities | |||||||||||||||
Derivatives | $ | $ | $ | $ | $ | $ | $ | $ | |||||||
December 31, 2025 | December 31, 2024 | ||||||||||
Book Value | Face Amount | Fair Value | Book Value | Face Amount | Fair Value | ||||||
Financial assets | |||||||||||
Cash and cash equivalents | $ | $ | $ | $ | $ | $ | |||||
Loans receivable, net | |||||||||||
Financial liabilities | |||||||||||
Secured debt, net | |||||||||||
Other secured debt(1) | |||||||||||
Securitized debt obligations, net | |||||||||||
Asset-specific debt, net | |||||||||||
Loan participations sold, net | |||||||||||
Secured term loans, net | |||||||||||
Senior secured notes, net | |||||||||||
Convertible notes, net | |||||||||||
December 31, 2025 | December 31, 2024 | ||
Assets | |||
Cash and cash equivalents | $ | $ | |
Loans receivable | |||
Current expected credit loss reserve | ( | ( | |
Loans receivable, net | |||
Owned real estate, net | |||
Other assets | |||
Total assets | $ | $ | |
Liabilities | |||
Securitized debt obligations, net | $ | $ | |
Other liabilities | |||
Total liabilities | $ | $ |
Year Ended December 31, | |||||||
Primary Asset Class | 2025 | 2024 | 2023 | ||||
Perform Properties, LLC(1) | Office | $ | $ | $ | |||
Brio Real Estate Services, LLC, Brio Real Estate (UK) Ltd., and Brio Real Estate (AUS) Pty Ltd. | n/a | ||||||
BRE Hotels & Resorts, LLC | Hospitality | ||||||
Revantage Corporate Services, LLC and Revantage Global Services Europe S.à r.l. | n/a | $ | |||||
LendingOne, LLC(2) | Multifamily | ||||||
LivCor, LLC | Multifamily | ||||||
Total | $ | $ | $ | ||||
Year Ended December 31, | |||||
2025 | 2024 | 2023 | |||
Gryphon Mutual Property Americas IC(1) | $ | $ | $ | ||
Blackstone Securities Partners L.P.(2) | |||||
Lexington National Land Services(3) | |||||
BTIG, LLC(4) | |||||
Blackstone internal audit services | |||||
Total | $ | $ | $ | ||
Year | Secured Debt(1) | Asset-Specific Debt(1) | Term Loans(2) | Senior Secured Notes | Convertible Notes(3) | Total(4) | ||||||
2026 | $ | $ | $ | $ | $ | $ | ||||||
2027 | ||||||||||||
2028 | ||||||||||||
2029 | ||||||||||||
2030 | ||||||||||||
Thereafter | ||||||||||||
Total obligation | $ | $ | $ | $ | $ | $ |
Type of Loan/ Borrower | Description / Location | Interest Payment Rates(1) | Maximum Maturity Date(2) | Periodic Payment Terms(3) | Prior Liens(4) | Face Amount of Loans | Carrying Amount of Loans(5) | Principal Amount of Loans Subject to Delinquent Principal or Interest(6) | ||||||||
Senior Mortgage Loans(7) | ||||||||||||||||
Senior loans in excess of 3% of the carrying amount of total loans | ||||||||||||||||
Borrower A | Mixed-Use / Dublin, IE | + | 2027 | I/O | $ | $ | $ | $ | ||||||||
Borrower B | Hospitality / Australia | + | 2030 | P/I | ||||||||||||
Senior loans less than 3% of the carrying amount of total loans | ||||||||||||||||
Senior Mortgage Loans | Multifamily / Diversified | + Fixed | 2026 – 2031 | I/O & P/I | ||||||||||||
Senior Mortgage Loans | Industrial / Diversified | + | 2026 – 2030 | I/O & P/I | ||||||||||||
Senior Mortgage Loans | Office / Diversified | - Fixed | 2026 – 2030 | I/O & P/I | ||||||||||||
Senior Mortgage Loans | Mixed-Use / Diversified | + | 2026 – 2030 | I/O | ||||||||||||
Senior Mortgage Loans | Hospitality / Diversified | + | 2025 – 2030 | I/O & P/I | ||||||||||||
Senior Mortgage Loans | Self-Storage / Diversified | + | 2026 – 2030 | I/O | ||||||||||||
Senior Mortgage Loans | Retail / Diversified | + | 2026 – 2030 | I/O | ||||||||||||
Senior Mortgage Loan | Other / Diversified, UK | + | 2028 | I/O | ||||||||||||
Senior Mortgage Loans | Life Sciences/ Studio / Diversified | + Fixed | 2026 – 2030 | I/O | ||||||||||||
Total senior mortgage loans | $ | $ | $ | $ | ||||||||||||
Subordinate Loans(8) | ||||||||||||||||
Subordinate loans less than 3% of the carrying amount of total loans | ||||||||||||||||
Subordinate loans | Various / Diversified | + Fixed | 2026 – 2034 | I/O | ||||||||||||
Total subordinate loans | $ | $ | $ | $ | ||||||||||||
Total loans | $ | $ | $ | $ | ||||||||||||
CECL reserve(8) | ( | |||||||||||||||
Total loans, net | $ | |||||||||||||||
2025 | 2024 | 2023 | |||
Balance at January 1, | $ | $ | $ | ||
Additions during period: | |||||
Loan fundings | |||||
Payment-in-kind interest, net of interest received | |||||
Amortization of fees and other items | |||||
Deductions during period: | |||||
Loan repayments, sales, and cost-recovery proceeds | ( | ( | ( | ||
Charge-offs | ( | ( | |||
Transfer to owned real estate | ( | ( | |||
Transfer to other assets, net | ( | ( | |||
Unrealized gain (loss) on foreign currency translation | ( | ||||
Deferred fees and other items | ( | ( | ( | ||
Balance at December 31, | $ | $ | $ | ||
CECL reserve | ( | ( | ( | ||
Net balance at December 31, | $ | $ | $ |