v3.26.3
Real Estate Owned
9 Months Ended
Sep. 30, 2026
Real Estate Owned, Disclosure of Detailed Components [Abstract]  
Real Estate Owned

Note 5. Real Estate Owned

The following table presents additional detail related to our real estate owned held-for-investment, net, as of September 30, 2026 and December 31, 2025 ($ in thousands):

 

 

 

September 30, 2026

 

 

December 31, 2025

 

Land

 

$

231,971

 

 

$

296,373

 

Building, building improvements, and site improvements

 

 

424,604

 

 

 

431,905

 

Tenant improvements

 

 

-

 

 

 

2,318

 

Furniture, fixtures and equipment

 

 

6,689

 

 

 

6,140

 

Real estate owned held-for-investment

 

 

663,264

 

 

 

736,736

 

Less: accumulated depreciation

 

 

(16,524

)

 

 

(6,731

)

Real estate owned held-for-investment, net

 

$

646,740

 

 

$

730,005

 

 

Depreciation expense related to our real estate owned held-for-investment assets for the three months ended September 30, 2026 and 2025 was $4.1 million and $2.0 million, respectively. Depreciation expense related to our real estate owned held-for-investment assets for the nine months ended September 30, 2026 and 2025 was $12.8 million and $2.6 million, respectively. At each reporting period, we assess whether there are any indicators of impairment of our real estate owned held-for-investment assets. There were no impairments of our real estate owned held-for-investment assets through September 30, 2026.

The following table presents detail related to changes in our real estate owned held-for-investment, net, during the nine months ended September 30, 2026 ($ in thousands):

 

 

 

Gross Cost

 

 

Accumulated Depreciation

 

 

Real Estate Owned
Held-for-Investment, Net

 

Total, December 31, 2025

 

$

736,736

 

 

$

(6,731

)

 

$

730,005

 

Foreclosure of multifamily property including capitalized transaction costs

 

 

59,233

 

 

 

-

 

 

 

59,233

 

Capital expenditures

 

 

8,099

 

 

 

-

 

 

 

8,099

 

Sale of multifamily property

 

 

(47,502

)

 

 

883

 

 

 

(46,619

)

Transfer to real estate owned held-for-sale

 

 

(93,302

)

 

 

2,135

 

 

 

(91,167

)

Depreciation expense

 

 

-

 

 

 

(12,811

)

 

 

(12,811

)

Total, September 30, 2026

 

$

663,264

 

 

$

(16,524

)

 

$

646,740

 

The following table presents additional detail related to the revenues and operating expenses of our real estate owned assets ($ in thousands):

Three Months Ended

 

 

Nine Months Ended

 

September 30, 2026

 

 

September 30, 2025

 

 

September 30, 2026

 

 

September 30, 2025

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

Hotel portfolio

$

23,704

 

 

$

22,193

 

 

$

59,487

 

 

$

57,808

 

Mixed-use property fixed rents

 

1,305

 

 

 

1,569

 

 

 

3,923

 

 

 

5,664

 

Mixed-use property variable rents

 

136

 

 

 

115

 

 

 

417

 

 

 

323

 

Mixed-use property amortization of above and
  below market leases, net

 

-

 

 

 

(295

)

 

 

(589

)

 

 

(983

)

Mixed-use property straight-line rent adjustment

 

-

 

 

 

252

 

 

 

401

 

 

 

434

 

Multifamily properties fixed rents

 

4,752

 

 

 

4,267

 

 

 

14,850

 

 

 

4,803

 

Multifamily properties variable rents

 

1,459

 

 

 

871

 

 

 

4,272

 

 

 

976

 

Multifamily property amortization of
  below market leases, net

 

38

 

 

 

37

 

 

 

112

 

 

 

37

 

Total revenue from real estate owned

$

31,394

 

 

$

29,009

 

 

$

82,873

 

 

$

69,062

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

Hotel portfolio

$

14,619

 

 

$

13,941

 

 

$

39,917

 

 

$

39,251

 

Mixed-use property

 

531

 

 

 

934

 

 

 

1,500

 

 

 

3,776

 

Multifamily properties

 

6,874

 

 

 

3,614

 

 

 

18,868

 

 

 

4,073

 

Land

 

192

 

 

 

-

 

 

 

535

 

 

 

-

 

Total operating expenses from real estate owned

$

22,216

 

 

$

18,489

 

 

$

60,820

 

 

$

47,100

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

Hotel portfolio

$

4,825

 

 

$

5,203

 

 

$

14,320

 

 

$

19,388

 

Multifamily properties (1)

 

3,863

 

 

 

4,213

 

 

 

12,491

 

 

 

4,746

 

Total interest expense from real estate owned (2)

$

8,688

 

 

$

9,416

 

 

$

26,811

 

 

$

24,134

 

 

(1)
Such assets are pledged to certain of our repurchase agreements and, accordingly, excludes any allocation of amortization of deferred financing costs related to such repurchase agreement.
(2)
During the three and nine months ended September 30, 2026 and 2025, our mixed-use and land real estate owned assets were unlevered.

Sales of Real Estate Owned

In May 2026, we sold one of our multifamily real estate owned assets located in Dallas, TX to an unaffiliated purchaser for a gross sales price of $48.0 million relative to our carrying value (inclusive of lease intangibles) just prior to the sale of $46.7 million, resulting in a gain on sale of $0.3 million. The asset previously served as partial collateral for a loan receivable and we foreclosed on the collateral property in July 2025.

In September 2026, we sold one of our multifamily real estate owned assets located in Dallas, TX to an unaffiliated purchaser for a gross sales price of $22.5 million, resulting in net proceeds equal to our prior held-for-sale carrying value of $22.1 million. The asset previously served as collateral for a loan receivable and we foreclosed on the collateral property in July 2025.

In October 2026, an unaffiliated purchaser’s deposit became nonrefundable under an agreement to sell two of the seven hotels in

our REO hotel portfolio for a gross sales price of $44.5 million, a slight premium to the September 30, 2026 allocated carrying value. The sale is expected to close by the first quarter of 2027, subject to customary closing conditions. We acquired the hotel portfolio in February 2021 through foreclosure on a subordinate loan receivable, for which the two hotels served as partial collateral.

Real Estate Owned Held-For-Sale

In June 2026, we determined that our mixed-use real estate owned asset met the held-for-sale criteria. As a result, we reclassified this asset to real estate owned held-for-sale on our consolidated balance sheet and recognized a $27.8 million loss through our valuation adjustment for real estate owned held-for-sale based upon an anticipated sales price, less estimated costs to sell, and the carrying value of the asset (including related net lease intangible assets and deferred leasing costs) prior to reclassification. As of September 30, 2026, this asset continues to meet the held-for-sale criteria.

Multifamily Property Foreclosures

In January 2026, we acquired legal title to a multifamily property located in Dallas, TX through a mortgage foreclosure. Prior to such date, the multifamily property represented the collateral for a senior loan with an unpaid principal balance prior to principal charge-off of $76.6 million. As of December 31, 2025 and in anticipation of the mortgage foreclosure, we recognized a principal charge-off of $39.1 million based upon the multifamily property’s $37.4 million estimated fair value as determined by a third-party appraisal. During the nine months ended September 30, 2026, we recognized an additional principal charge-off of $0.8 million upon the assumption of net working capital. In connection with the mortgage foreclosure, we incurred $0.3 million of transaction costs. As of September 30, 2026, the multifamily property appears as part of real estate owned held-for-investment, net and related lease intangibles appear within other assets on our consolidated balance sheets.

In May 2026, we acquired legal title to a multifamily property located in Dallas, TX through a mortgage foreclosure. Prior to such date, the multifamily property represented the collateral for a senior loan with an unpaid principal balance prior to principal charge-off of $25.4 million. Upon foreclosure, we recognized principal and accrued interest receivable charge-offs of $2.7 million and $0.4 million, respectively, based upon the multifamily property’s $22.4 million estimated fair value as determined by a third-party appraisal and the assumption of net working capital. In connection with the mortgage foreclosure, we incurred $0.2 million of transaction costs. As of September 30, 2026, the multifamily property appears as part of real estate owned held-for-investment, net and related lease intangibles appear within other assets on our consolidated balance sheets.

Fair values of collateral assets used to determine the initial estimated fair value of real estate owned are calculated using a discounted cash flow model, a sales comparison approach, or a market capitalization approach. Estimates of fair values used to determine real estate owned upon acquisition may include, among others, assumptions of property specific cash flows over estimated holding periods, assumptions of property redevelopment costs, assumptions of leasing activities, discount rates, market and terminal capitalization rates, and, with respect to land, value per buildable square foot. These assumptions are based upon the nature of the properties, recent and projected property cash flows, recent sales and lease comparables, and anticipated real estate and capital market conditions, among other factors which we may deem relevant. Estimates of fair values used to determine real estate owned upon acquisition during the nine months ended September 30, 2026 include assumptions of a market capitalization rate ranging from 5.00% to 5.75% and a discount rate of 8.00%.

In accordance with ASC 805, we allocated the fair value of assets acquired and liabilities assumed, if any, in connection with the above-mentioned mortgage foreclosures as follows ($ in thousands):

 

 

Dallas,
TX

 

Dallas,
TX

 

 

 

Foreclosure Date

January 2026

 

May 2026

 

Total

 

Land

$

5,549

 

$

3,772

 

$

9,321

 

Building

 

28,632

 

 

16,040

 

 

44,672

 

Site improvements

 

1,471

 

 

1,733

 

 

3,204

 

Furniture, fixtures and equipment

 

852

 

 

525

 

 

1,377

 

In-place lease values (1)

 

896

 

 

330

 

 

1,226

 

Total

$

37,400

 

$

22,400

 

$

59,800

 

 

(1)
Included within other assets on our consolidated balance sheets.

The following table presents additional detail of the assets acquired and liabilities assumed in connection with the above-mentioned mortgage foreclosures ($ in thousands):

 

 

Dallas,
TX

 

Dallas,
TX

 

 

 

Foreclosure Date

January 2026

 

May 2026

 

Total

 

Assets

 

 

 

 

 

 

Cash

$

261

 

$

109

 

$

370

 

Restricted cash

 

1,672

 

 

1,377

 

 

3,049

 

Real estate owned

 

36,504

 

 

22,070

 

 

58,574

 

In-place lease values (1)

 

896

 

 

330

 

 

1,226

 

Other assets

 

359

 

 

160

 

 

519

 

Total assets

 

39,692

 

 

24,046

 

 

63,738

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

Other liabilities

$

3,138

 

$

1,349

 

$

4,487

 

Total liabilities

 

3,138

 

 

1,349

 

 

4,487

 

 

 

 

 

 

 

Equity

 

36,554

 

 

22,697

 

 

59,251

 

Carrying value of loan prior to charge-offs (2)

 

(76,453

)

 

(25,372

)

 

(101,825

)

Accrued interest receivable

 

-

 

 

(390

)

 

(390

)

Charge-off

$

(39,899

)

$

(3,065

)

$

(42,964

)

 

(1)
Included within other assets on our consolidated balance sheets.
(2)
Represents carrying value of each loan prior to specific CECL reserves and principal charge-offs recognized in connection with the mortgage foreclosures. Total amount is net of $0.2 million of unamortized fees.

Leases

We have non-cancelable operating leases for space in our mixed-use and multifamily properties. These leases provide for fixed rent payments, which we recognize on a straight-line basis, and variable rent payments, including reimbursement of certain operating expenses and miscellaneous fees, which we recognize when earned. As of September 30, 2026, the future minimum fixed rents under our non-cancellable leases for each of the next five years and thereafter are as follows ($ in thousands):

 

Year

 

Amount

 

2026(1)

 

$

1,411

 

2027

 

 

5,634

 

2028

 

 

5,742

 

2029

 

 

6,472

 

2030

 

 

6,522

 

Thereafter

 

 

29,894

 

Total

 

$

55,675

 

 

(1)
Contractual lease payments due for the remaining three months of 2026.

Lease Intangibles

As of September 30, 2026 and December 31, 2025, our lease intangibles are comprised of the following ($ in thousands):

 

Intangible

 

September 30, 2026

 

 

December 31, 2025

 

In-place, above market, and other lease values

 

$

7,455

 

 

$

28,383

 

Less: accumulated amortization

 

 

(6,512

)

 

 

(8,632

)

In-place, above market, and other lease values, net (1)

 

$

943

 

 

$

19,751

 

 

 

 

 

 

 

Below market lease values

 

$

(403

)

 

$

(4,612

)

Less: accumulated amortization

 

 

187

 

 

 

1,016

 

Below market lease values, net (2)

 

$

(216

)

 

$

(3,596

)

 

 

(1)
Included within other assets on our consolidated balance sheets.
(2)
Included within other liabilities on our consolidated balance sheets.

Amortization of our lease intangibles for the three and nine months ended September 30, 2026 and 2025 is as follows ($ in thousands):

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

Intangible

 

September 30, 2026

 

 

September 30, 2025

 

 

September 30, 2026

 

 

September 30, 2025

 

In-place and other lease values (1)

 

$

375

 

 

$

1,822

 

 

$

4,156

 

 

$

2,462

 

Above market lease values (2)

 

 

-

 

 

 

(391

)

 

 

(779

)

 

 

(1,267

)

Below market lease values (2)

 

 

38

 

 

 

133

 

 

 

302

 

 

 

321

 

 

(1)
Amortization of in-place and other lease values is recognized in depreciation and amortization expense on our consolidated statements of operations.
(2)
Amortization of above and below market lease values, net is recognized in revenue from real estate owned on our consolidated statements of operations.

As of September 30, 2026, the estimated amortization of our lease intangibles related to real estate owned held-for-investment is approximately as follows ($ in thousands):

 

 

 

In-place and Other
Lease Values
 (1)

 

 

Below Market
Lease Values
 (2)

 

2026 (3)

 

$

375

 

 

$

38

 

2027

 

 

385

 

 

 

151

 

2028

 

 

183

 

 

 

27

 

2029

 

 

-

 

 

 

-

 

2030

 

 

-

 

 

 

-

 

Thereafter

 

 

-

 

 

 

-

 

Total

 

$

943

 

 

$

216

 

 

(1)
Amortization of in-place and other lease values is recognized in depreciation and amortization expense on our consolidated statements of operations.
(2)
Amortization of below market lease values is recognized in revenue from real estate owned on our consolidated statements of operations.
(3)
Amortization of lease intangibles for the remaining three months of 2026.

The weighted average amortization period for in-place lease values acquired during the nine months ended September 30, 2026 was 1.0 year.