NPORT-P false 0002066993 XXXXXXXX Origin Real Estate Credit Fund 811-24089 0002066993 529900NNUMKOI75X7U66 4600 S Syracuse Street 9th Floor Denver 80237 800-628-8008 Origin Real Estate Credit Fund 529900NNUMKOI75X7U66 2026-12-31 2026-06-30 N 620183319.09 193736798.43 426446520.66 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1204000 USD N Culebra Commons - Preferred Equity Loan N/A N/A 19871977.30000000 PA USD 23941877.93000000 5.614274421314 Long LON CORP US Y 3 2027-12-22 Fixed 14 N N Y N N N REPO BARC 30296DAK7 KF43 C N/A N/A -11407726.00000000 PA USD -11407726.00000000 -2.67506602758 Short RA CORP US N 2 2026-07-08 Fixed 4.96 N N N Reverse repurchase Y 4.96 2026-07-08 11407726 USD 19149615.84 USD AMBS N N N REPO RBC 30335XAE0 K521 C N/A N/A -12071000.00000000 PA USD -12071000.00000000 -2.83060112234 Short RA CORP US N 2 2026-09-16 Fixed 5.19 N N N Reverse repurchase Y 5.19 2026-09-16 12071000 USD 29696867.24 USD AMBS N N N FRETE 2018-ML04 B N/A 30306QAC4 27628970.00000000 PA USD 12768919.13000000 2.994260361237 Long ABS-MBS USGSE US N 2 2035-11-25 None 0 N N N N N N REPO RBC 30319RAE3 F106 CS N/A N/A -1770000.00000000 PA USD -1770000.00000000 -0.41505790626 Short RA CORP US N 2 2026-07-01 Fixed 4.98 N N N Reverse repurchase Y 4.98 2026-07-01 1770000 USD 19919693.77 USD AMBS N N N REPO RBC 30335XAE0 K521 C N/A N/A -3666000.00000000 PA USD -3666000.00000000 -0.85966230755 Short RA CORP US N 2 2026-07-01 Fixed 4.98 N N N Reverse repurchase Y 4.98 2026-07-01 3666000 USD 26696867.24 USD AMBS N N N Hamlet at Midcity - Senior N/A N/A 35206293.00000000 PA USD 35206293.00000000 8.255734610171 Long LON CORP US Y 3 2027-12-19 Floating 6.62 N N N N N N FREMF 2023-K161 X2B N/A 30333YAQ3 198110000.00000000 PA USD 995661.24000000 0.233478570409 Long ABS-MBS USGSE US N 2 2033-11-25 Fixed 0.1 N N N N N N FREMF 2024-K514 C N/A 35710AAJ3 28779140.00000000 PA USD 26813015.35000000 6.287544639478 Long ABS-MBS USGSE US N 2 2028-12-25 Variable 5.88 N N N N N N GRAYSON ON 4TH - SENIOR N/A N/A 815713.76000000 PA USD 815713.76000000 0.191281607536 Long LON CORP US Y 3 2030-06-24 Floating 8.24 N N N N N N Elux at Ocotillo Senior N/A N/A 13424750.98000000 PA USD 13424750.98000000 3.148050301646 Long LON CORP US Y 3 2027-12-19 Fixed 9.55 N N Y N N N FREMF 21K-F114 CS N/A 35709WAC3 22901745.02000000 PA USD 22873443.04000000 5.363730721638 Long ABS-MBS USGSE US N 2 2031-05-25 Variable 9.99 N N N N N N REPO BARC 35709WAC3 F114 CS N/A N/A -13488859.60000000 PA USD -13488859.60000000 -3.16308351610 Short RA CORP US N 2 2026-09-30 Fixed 5.20 N N N Reverse repurchase Y 5.20 2026-09-30 13488859.6 USD 22873443.04 USD AMBS N N N REPO GS 35710AAJ3 K514 C N/A N/A -9885253.98000000 PA USD -9885253.98000000 -2.31805244059 Short RA CORP US N 2 2026-07-10 Fixed 5.02 N N N Reverse repurchase Y 5.02 2026-07-10 9885253.98 USD 26813015.35 USD AMBS N N N Goldman Reverse Repo N/A N/A -37125000.00000000 PA USD -37125000.00000000 -8.70566371195 Short RA CORP US N 2 2029-06-12 Floating 5.09 N N N Reverse repurchase Y 5.09 2029-06-12 37125000 USD 49500000 USD N N N FREMF 2023-K161 X2A N/A 30333YAN0 963469000.00000000 PA USD 4901841.23000000 1.149462123037 Long ABS-MBS USGSE US N 2 2033-10-25 Fixed 0.1 N N N N N N REPO RBC 302875AE9 KF86 C N/A N/A -7289000.00000000 PA USD -7289000.00000000 -1.70924128744 Short RA CORP US N 2 2026-07-01 Fixed 4.98 N N N Reverse repurchase Y 4.98 2026-07-01 7289000 USD 14253393.98 USD AMBS N N N REPO RBC 30317FAG6 KF92 C N/A N/A -4247000.00000000 PA USD -4247000.00000000 -0.99590447904 Short RA CORP US N 2 2026-07-01 Fixed 4.98 N N N Reverse repurchase Y 4.98 2026-07-01 4247000 USD 9580727.95 USD AMBS N N N FREMF 2020-KF86 C N/A 302875AE9 14369970.36000000 PA USD 14253393.98000000 3.342363764145 Long ABS-MBS USGSE US N 2 2027-08-25 Variable 12.71 N N N N N N REPO RBC 35708GAJ4 K525 C N/A N/A -13999000.00000000 PA USD -13999000.00000000 -3.28270939538 Short RA CORP US N 2 2026-09-16 Fixed 5.19 N N N Reverse repurchase Y 5.19 2026-09-16 13999000 USD 28594450.5 USD AMBS N N N AVA Jodeco - Preferred Equity Loan N/A N/A 6700000.00000000 PA USD 9372469.97000000 2.197806645366 Long LON CORP US Y 3 2028-10-18 Fixed 14 N N Y N N N Village at Cottonwood Creek N/A N/A 7211559.50000000 PA USD 7211559.50000000 1.691081800559 Long LON CORP US Y 3 2028-09-11 Floating 8.62 N N Y N N N MSCR 2022-MN4 M2 N/A 35563HAB3 10000000.00000000 PA USD 11080354.00000000 2.598298605614 Long ABS-MBS USGSE US N 2 2052-05-25 Variable 10.13 N N N N N N PFMP Origin LP K747 N/A N/A 25277733.91000000 PA USD 32739399.68000000 7.677258013344 Long PF US Y 3 N N N FREMF 2024-K525 C N/A 35708GAJ4 31429239.00000000 PA USD 28594450.50000000 6.705284042591 Long ABS-MBS USGSE US N 2 2029-05-25 Variable 5.52 N N N N N N Synovous Reverse Repo N/A N/A -26100000.00000000 PA USD -26100000.00000000 -6.12034539749 Short RA CORP US N 2 2027-12-19 Floating 5.37 N N N Reverse repurchase Y 5.37 2027-12-19 26100000 USD 35206293 USD N N N Walnut Crest - Preferred Equity Loan N/A N/A 7850000.00000000 PA USD 11204180.17000000 2.627335346214 Long LON CORP US Y 3 2028-09-22 Fixed 14 N N Y N N N FREMF 21K-F106 CS N/A 30319RAE3 19971507.85000000 PA USD 19919693.77000000 4.671088355738 Long ABS-MBS USGSE US N 2 2031-02-25 Variable 9.84 N N N N N N FREMF 2023-K161 D N/A 30333YAS9 58080000.00000000 PA USD 30402661.34000000 7.129302237698 Long ABS-MBS USGSE US N 2 2033-11-25 None 0 N N N N N N The Benton Pref N/A N/A 8430000.00000000 PA USD 6544437.08000000 1.534644266735 Long LON CORP US Y 3 2030-08-07 Fixed 15 N N Y N N N MF1 2024-FL16 E N/A 55287EAL1 1868000.00000000 PA USD 1842847.94000000 0.432140456240 Long ABS-MBS CORP US N 2 2039-11-18 Variable 8.08 N N N N N N REPO RBC 35710AAJ3 K514 C N/A N/A -4120000.00000000 PA USD -4120000.00000000 -0.96612348803 Short RA CORP US N 2 2026-07-01 Fixed 4.98 N N N Reverse repurchase Y 4.98 2026-07-01 4120000 USD 26813015.35 USD AMBS N N N FREMF 2020-KF92 C N/A 30317FAG6 9981483.52000000 PA USD 9580727.95000000 2.246642307028 Long ABS-MBS USGSE US N 2 2030-10-25 Variable 12.71 N N N N N N PFMP KF96 Investors LLC KF96 N/A N/A 25000000.00000000 PA USD 7681413.75000000 1.801260739121 Long PF US Y 3 N N N FREMF 2025-K759 X2B N/A 356916AQ9 148097891.00000000 PA USD 609452.44000000 0.142914154641 Long ABS-MBS USGSE US N 2 2062-02-25 Fixed 0.1 N N N N N N MF1 2025-FL19 E N/A 55287KAL7 467000.00000000 PA USD 467883.56000000 0.109716819655 Long ABS-MBS CORP US N 2 2042-05-18 Variable 7.58 N N N N N N FREMF 2017-KF37 C N/A 302953AC8 23969770.45000000 PA USD 23953487.78000000 5.616996884610 Long ABS-MBS USGSE US N 2 2027-06-25 Variable 13.31 N N N N N N REPO GS 30333YAN0 K161 X2A N/A N/A -2549327.33000000 PA USD -2549327.33000000 -0.59780704179 Short RA CORP US N 2 2026-07-10 Fixed 5.02 N N N Reverse repurchase Y 5.02 2026-07-10 2549327.33 USD 4901841.23 USD AMBS N N N BDS 2025-FL14 E N/A 072921AY5 1401000.00000000 PA USD 1401238.59000000 0.328584833528 Long ABS-MBS CORP US N 2 2042-10-21 Variable 6.74 N N N N N N PFMP Origin LP 2 KF139 N/A N/A 13492000.00000000 PA USD 4061686.46000000 0.952449196610 Long PF US Y 3 N N N Elux at Ocotillo - Mezzanine Loan N/A N/A 5250000.00000000 PA USD 6154681.60000000 1.443248168721 Long LON CORP US Y 3 2028-05-16 Fixed 13.5 N N Y N N N FREMF 2024-K521 C N/A 30335XAE0 32400639.00000000 PA USD 29696867.24000000 6.963796349900 Long ABS-MBS USGSE US N 2 2029-03-25 Variable 5.62 N N N N N N REPO BARC 30319RAE3 F106 CS N/A N/A -10653316.00000000 PA USD -10653316.00000000 -2.49815990607 Short RA CORP US N 2 2026-07-08 Fixed 4.96 N N N Reverse repurchase Y 4.96 2026-07-08 10653316 USD 19919693.77 USD AMBS N N N Elux at Ocotillo - Mez loan - Parallel 5% N/A N/A -262500.00000000 PA USD -307734.08000000 -0.07216240843 Short PF US Y 3 2028-05-16 Fixed 13.5 N N Y N N N Elux Ocotillo Senior - Parallel N/A N/A -671237.20000000 PA USD -671237.20000000 -0.15740243324 Short CORP US Y 3 2027-12-19 Fixed 9.55 N N Y N N N FREMF 2025-K759 D N/A 356916AS5 40026891.00000000 PA USD 24472048.89000000 5.738597386637 Long ABS-MBS USGSE US N 2 2062-02-25 None 0 N N N N N N BOFAS Re-REMIC Trust 2026-FRR7 N/A 05620CBL5 16248727.00000000 PA USD 11130270.75000000 2.610003883435 Long ABS-MBS CORP US N 2 2030-01-01 Variable 1.16 N N N N N N Mariposa Chorus River Blue - Preferred Equity Loan N/A N/A 16028651.00000000 PA USD 22461582.48000000 5.267151070956 Long LON CORP US Y 3 2030-12-11 Fixed 14 N N Y N N N Tuscany Village - Preferred Equity Loan N/A N/A 18000000.00000000 PA USD 22673468.58000000 5.316837512218 Long LON CORP US Y 3 2027-10-23 Fixed 14 N N Y N N N GRAYSON ON 4TH - SENIOR N/A N/A 49500000.00000000 PA USD 49500000.00000000 11.60755161594 Long LON CORP US Y 3 2029-06-12 Floating 6.47 N N N N N N The Benton Pref N/A N/A -2584319.36000000 PA USD 0.00000000 0.000000 Short CORP US Y 3 2030-08-07 Fixed 0 N N N N N N Solace at Cimarron Hills - Preferred Equity Loan N/A N/A 7275153.00000000 PA USD 7356357.19000000 1.725036278550 Long LON CORP US Y 3 2026-11-06 Fixed 12.5 N N Y N N N FREMF 2018-KF43 C N/A 30296DAK7 19012877.13000000 PA USD 19149615.84000000 4.490508167439 Long ABS-MBS USGSE US N 2 2028-02-25 Variable 12.46 N N N N N N Goldman Sachs Financial Square Government Fund N/A 38141W265 24612274.24000000 PA USD 24612274.24000000 5.771479669222 Long STIV CORP US N 1 N N N Churchill Reverse Repo N/A N/A -6050795.23000000 PA USD -6050795.23000000 -1.41888723130 Short RA CORP US N 2 2028-04-01 Floating 6.67 N N N Reverse repurchase Y 6.67 2028-04-01 6050795.23 USD 13424750.98 USD N N N FREMF 2017-KW02 C N/A 30301RAQ6 35145401.00000000 PA USD 33420060.55000000 7.836870259435 Long ABS-MBS USGSE US N 2 2027-01-25 None 0 N N N N N N FREMF 2025-K759 X2A N/A 356916AN6 652145194.98000000 PA USD 2596255.24000000 0.608811448615 Long ABS-MBS USGSE US N 2 2062-02-25 Fixed 0.1 N N N N N N REPO RBC 30301RAQ6 KW02 C N/A N/A -21592000.00000000 PA USD -21592000.00000000 -5.06323746447 Short RA CORP US N 2 2026-09-10 Fixed 5.14 N N N Reverse repurchase Y 5.14 2026-09-10 21592000 USD 33420060.55 USD AMBS N N N 2026-06-30 Origin Real Estate Credit Interval Fund Peter Sattelmair Peter Sattelmair CFO