| Schedule of Debt |
The table below summarizes our borrowing arrangements as of March 31, 2026 and December 31, 2025. Our borrowing arrangements include our secured financing facilities and a revolving credit facility. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | March 31, 2026 | | December 31, 2025 | | $ in thousands | | Current Maturity | | Extension Options(1) | | Weighted Average Interest Rate(2) | | Maximum Facility Size | | | | Available Capacity | | Amount Outstanding | | Fair Value | | Amount Outstanding | | Fair Value | | | | | | | | | | | | | | | | | | | | | | | Term Lending Agreements | | | | | | | | | | | | | | | | | | | | | | INCREF Lending II | | Match-term | | Match-term | | 5.94% | | $ | 300,000 | | | | | $ | 144,603 | | | $ | 155,397 | | | $ | 155,397 | | | $ | 155,027 | | | $ | 155,033 | | | INCREF Lending III | | Match-term | | Match-term | | 5.17% | | 72,840 | | | | | 4,840 | | | 68,000 | | | 68,000 | | | $ | 68,000 | | | $ | 68,000 | | | | | | | | | | | | | | | | | | | | | | | | Secured Lending Agreements | | | | | | | | | | | | | | | | | | | | Repurchase Agreements | | | | | | | | | | | | | | | | | | | | | Morgan Stanley Bank(3) | | Dec 2027 | | Dec 2028 | | 5.33% | | 750,000 | | | | | 69,430 | | | 680,570 | | | 680,474 | | | 713,335 | | | 713,335 | | | Citibank | | Jul 2027 | | Jul 2029 | | 5.07% | | 1,000,000 | | | | | 417,996 | | | 582,004 | | | 582,004 | | | 590,301 | | | 590,401 | | Barclays(3) | | Apr 2027 | | Apr 2029 | | 5.15% | | 500,000 | | | | | 77,106 | | | 422,894 | | | 422,894 | | | 328,897 | | | 328,897 | | Wells Fargo(3) | | Mar 2028 | | Mar 2031 | | 5.16% | | 1,200,000 | | | | | 629,095 | | | 570,905 | | | 570,892 | | | 340,663 | | | 340,664 | | Bank of Montreal(3) | | Jul 2027 | | Jul 2030 | | 5.00% | | 256,600 | | | | | — | | | 256,600 | | | 256,600 | | | 256,600 | | | 256,600 | | INCREF Repurchase I(3) | | Feb 2027 | | Feb 2030 | | 5.15% | | 250,000 | | | | | 74,964 | | | 175,036 | | | 175,066 | | | $ | 129,589 | | | $ | 129,646 | | | INCREF Repurchase II | | Feb 2029 | | Feb 2029 | | 5.12% | | 250,000 | | | | | 116,992 | | | 133,008 | | | 133,008 | | | N/A | | N/A | | Total secured financing facilities | | | | | | $ | 4,579,440 | | | | | $ | 1,535,026 | | | $ | 3,044,414 | | | $ | 3,044,335 | | | $ | 2,582,412 | | | $ | 2,582,576 | | | | | | | | | | | | | | | | | | | | | | | Revolving Credit Facility(4) | | | | | | 6.57% | | $ | 162,000 | | | | | $ | 146,000 | | | $ | 16,000 | | | $ | 16,000 | | | $ | 55,000 | | | $ | 55,000 | |
(1)Assumes all available extension options are exercised. (2)Represents the weighted average interest rate in effect as of March 31, 2026. (3)Certain extension options for these facilities are subject to lender approval and compliance with certain financial and administrative covenants. (4)Maturity date is aligned with the Company’s ability to call remaining outstanding capital committed under the Invesco Subscription Agreement, as further explained below.
|
| Schedule of Net Exposure With Counterparties Where Amount At Risk Exceeded 10.0% of Stockholders’ Equity |
The following table summarizes our net exposure with those counterparties where the amount at risk exceeded 10.0% of equity as of March 31, 2026 and December 31, 2025. | | | | | | | | | | | | | | | | | | | | | | $ in thousands | | Outstanding Principal | | Net Counterparty Exposure | | Weighted Average Life (Years)(1) | | March 31, 2026 | | | | | | | | Morgan Stanley Bank | | $ | 680,570 | | | $ | 176,662 | | | 2.68 | | Citibank | | 582,004 | | | 145,501 | | | 3.32 | | Bank of Montreal | | 411,997 | | | 107,449 | | | 3.94 | | Barclays | | 422,894 | | | 107,993 | | | 3.07 | | Wells Fargo | | 570,905 | | | 156,122 | | | 3.15 | | Total | | $ | 2,668,370 | | | $ | 693,727 | | | 3.17 | | December 31, 2025 | | | | | | | | Morgan Stanley Bank | | $ | 713,335 | | | $ | 186,066 | | | 2.92 | | Citibank | | 590,301 | | | 148,674 | | | 3.56 | | Bank of Montreal | | 411,627 | | | 107,463 | | | 4.18 | | | | | | | | | Total | | $ | 1,715,263 | | | $ | 442,203 | | | 3.45 |
(1)Assumes all extension options are exercised for borrowing facilities that may be extended at our option, subject to compliance with certain financial and administrative covenants.
|
| Schedule of Maturities of Long-Term Debt |
The following table shows the aggregate amount of maturities of our outstanding borrowings over the next five years and thereafter as of March 31, 2026: | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ in thousands | | Secured Lending Agreements(1) | | Term Lending Agreements(1) | | Revolving Credit Facility(1) | | Total | | Year | | | | | | | | | | 2026 (remaining) | | $ | — | | | $ | — | | | $ | 16,000 | | | $ | 16,000 | | | 2027 | | — | | | — | | | — | | | — | | | 2028 | | 680,570 | | | — | | | — | | | 680,570 | | | 2029 | | 1,137,906 | | | 128,369 | | | — | | | 1,266,275 | | | 2030 | | 431,636 | | | 95,028 | | | — | | | 526,664 | | | 2031 | | 570,905 | | | — | | | — | | | 570,905 | | | Thereafter | | — | | | — | | | — | | | — | | | Total | | $ | 2,821,017 | | | $ | 223,397 | | | $ | 16,000 | | | $ | 3,060,414 | |
(1)Assumes all extension options are exercised for borrowing facilities that may be extended at our option, subject to compliance with certain financial and administrative covenants.
|