Biggest changeCarrying value (at BRSP share) Region Count Senior loans Mezzanine loans Total % of Total US West 34 $ 1,125,762 $ 30,777 $ 1,156,539 45.9 % US Southwest 28 862,078 — 862,078 34.2 % US Northeast 8 313,255 14,355 327,610 13.0 % US Southeast 6 172,698 — 172,698 6.9 % Total 76 $ 2,473,793 $ 45,132 $ 2,518,925 100.0 % 47 Table of Contents The following table provides asset level detail for our senior and mezzanine loans as of December 31, 2024 (dollars in thousands): Loan Type Origination Date City, State Carrying value (1) Principal balance Coupon type Cash Coupon (2) Unlevered all-in yield (3) Extended maturity date Loan-to-value (4) Q4 Risk ranking (5) Multifamily Loan 1 (6) Senior 6/18/2019 Santa Clara, CA $ 57,442 $ 57,442 Floating 5.5% 9.8% 2/19/2025 69% 5 Loan 2 Senior 5/17/2022 Las Vegas, NV 55,350 54,866 Floating 2.0% 7.9% 6/9/2027 74% 4 Loan 3 Senior 3/8/2022 Austin, TX 50,424 50,324 Floating 3.3% 7.6% 3/9/2027 75% 3 Loan 4 Senior 7/19/2021 Dallas, TX 50,333 50,200 Floating 3.4% 7.7% 8/9/2026 74% 3 Loan 5 Senior 5/26/2021 Las Vegas, NV 47,476 47,235 Floating 3.5% 7.8% 6/9/2026 70% 3 Loan 6 Senior 3/31/2022 Louisville, KY 43,468 43,371 Floating 3.7% 8.0% 4/9/2027 72% 3 Loan 7 Senior 7/15/2021 Jersey City, NJ 43,108 43,000 Floating 3.1% 7.4% 8/9/2026 66% 3 Loan 8 Senior 7/15/2021 Dallas, TX 40,338 40,338 Floating 3.2% 7.5% 8/9/2026 77% 3 Loan 9 Senior 12/7/2021 Denver, CO 40,050 40,050 Floating 3.3% 7.6% 12/9/2026 74% 4 Loan 10 Senior 3/31/2022 Long Beach, CA 39,536 39,536 Floating 3.4% 7.7% 4/9/2027 80% 3 Subtotal top 10 multifamily $ 467,525 $ 466,362 19% of total loans Loan 11 Senior 7/12/2022 Irving, TX $ 38,378 $ 38,379 Floating 3.6% 7.9% 8/9/2027 75% 3 Loan 12 Senior 12/21/2020 Austin, TX 37,000 37,000 Floating 3.2% 7.5% 1/9/2026 54% 3 Loan 13 Senior 1/18/2022 Dallas, TX 36,704 36,564 Floating 3.5% 7.8% 2/9/2027 75% 3 Loan 14 Senior 1/12/2022 Los Angeles, CA 36,341 36,361 Floating 3.4% 8.0% 2/9/2027 76% 3 Loan 15 Senior 7/29/2021 Phoenix, AZ 33,325 33,325 Floating 3.4% 7.7% 8/9/2026 73% 3 Loan 16 Senior 3/31/2021 Mesa, AZ 32,610 32,131 Floating 3.8% 11.4% 4/9/2026 71% 3 Loan 17 Senior 4/29/2021 Las Vegas, NV 30,794 30,792 Floating 3.2% 7.5% 5/9/2026 76% 3 Loan 18 Mezzanine 2/8/2022 Las Vegas, NV 30,777 30,782 Fixed 7.0% 12.3% 2/8/2027 56%-79% 3 Loan 19 Senior 2/17/2022 Long Beach, CA 30,137 30,137 Floating 3.4% 7.7% 3/9/2027 71% 3 Loan 20 Senior 4/15/2022 Mesa, AZ 30,134 30,160 Floating 3.4% 8.0% 5/9/2027 75% 3 Subtotal top 20 multifamily $ 803,725 $ 801,993 32% of total loans 48 Table of Contents Loan Type Origination Date City, State Carrying value (1) Principal balance Coupon type Cash Coupon (2) Unlevered all-in yield (3) Extended maturity date Loan-to-value (4) Q4 Risk ranking (5) Loan 21 Senior 8/31/2021 Glendale, AZ $ 28,820 $ 28,802 Floating 3.3% 7.6% 9/9/2026 75% 3 Loan 22 Senior 5/27/2021 Houston, TX 27,600 27,600 Floating 3.1% 7.4% 6/9/2026 67% 3 Loan 23 Senior 12/16/2021 Fort Mill, SC 27,365 27,366 Floating 3.3% 7.9% 1/9/2027 71% 3 Loan 24 Senior 12/21/2021 Phoenix, AZ 25,589 25,596 Floating 3.6% 8.3% 1/9/2027 75% 3 Loan 25 Senior 7/12/2022 Irving, TX 25,433 25,433 Floating 3.6% 7.9% 8/9/2027 72% 3 Loan 26 Senior 3/8/2022 Glendale, AZ 25,018 25,046 Floating 3.5% 8.1% 3/9/2027 73% 3 Loan 27 Senior 3/31/2022 Phoenix, AZ 23,841 23,847 Floating 3.7% 8.3% 4/9/2027 74% 3 Loan 28 Senior 11/4/2021 Austin, TX 23,353 23,353 Floating 3.4% 7.9% 11/9/2026 78% 3 Loan 29 Senior 6/22/2021 Phoenix, AZ 22,292 22,292 Floating 3.3% 7.6% 7/9/2026 71% 3 Loan 30 Senior 7/13/2021 Oregon City, OR 22,154 22,096 Floating 3.4% 7.7% 8/9/2026 73% 3 Loan 31 Senior 7/1/2021 Aurora, CO 21,273 21,261 Floating 3.2% 7.6% 7/9/2026 73% 3 Loan 32 Senior 12/10/2024 Seattle, WA 20,760 21,000 Floating 2.8% 7.6% 1/9/2030 65% 3 Loan 33 Senior 1/12/2022 Austin, TX 20,187 20,187 Floating 3.4% 7.7% 2/9/2027 76% 3 Loan 34 Senior 8/6/2021 La Mesa, CA 19,752 19,752 Floating 3.0% 7.3% 8/9/2025 72% 3 Loan 35 Senior 10/18/2024 Garland, TX 19,655 19,920 Floating 3.7% 8.3% 11/9/2029 70% 3 Loan 36 Senior 12/21/2021 Gresham, OR 19,455 19,455 Floating 3.6% 7.9% 1/9/2027 76% 3 Loan 37 Senior 9/1/2021 Bellevue, WA 19,308 19,308 Floating 3.0% 7.3% 9/9/2025 71% 3 Loan 38 Senior 5/5/2022 Charlotte, NC 18,500 18,500 Floating 3.5% 7.8% 5/9/2027 70% 3 Loan 39 Senior 7/14/2021 Salt Lake City, UT 18,362 18,315 Floating 3.4% 7.7% 8/9/2026 73% 3 Loan 40 Senior 4/29/2022 Tacoma, WA 18,331 18,331 Floating 3.0% 7.3% 5/9/2027 64% 3 Loan 41 Senior 6/25/2021 Phoenix, AZ 17,650 17,650 Floating 3.2% 7.6% 7/9/2026 75% 3 Loan 42 Senior 11/22/2024 Garland, TX 12,242 12,399 Floating 3.5% 8.1% 12/9/2029 63% 3 Loan 43 Senior 3/8/2022 Glendale, AZ $ 11,651 $ 11,664 Floating 3.5% 8.1% 3/9/2027 73% 3 Total/Weighted average multifamily loans $ 1,292,316 $ 1,291,166 51% of total loans 3.5% 8.1% 1.9 years 3.2 49 Table of Contents Loan Type Origination Date City, State Carrying value (1) Principal balance Coupon type Cash Coupon (2) Unlevered all-in yield (3) Extended maturity date Loan-to-value (4) Q4 Risk ranking (5) Office Loan 44 Senior 1/19/2021 Phoenix, AZ $ 76,325 $ 76,325 Floating 3.7% 8.0% 2/9/2026 70% 3 Loan 45 Senior 8/28/2018 San Jose, CA 74,070 74,071 Floating 2.6% 6.9% 8/28/2025 81% 3 Loan 46 Senior 2/13/2019 Baltimore, MD 58,606 58,606 Floating 3.6% 7.9% 2/9/2025 74% 3 Loan 47 Senior 11/23/2021 Tualatin, OR 42,104 40,961 Floating 1.5% 5.8% 12/9/2026 66% 4 Loan 48 Senior 4/27/2022 Plano, TX 41,179 41,101 Floating 4.1% 8.4% 5/9/2027 70% 3 Loan 49 Senior 5/23/2022 Plano, TX 40,802 40,720 Floating 4.3% 8.6% 6/9/2027 64% 3 Loan 50 Senior 9/28/2021 Reston, VA 40,251 39,682 Floating 2.1% 8.4% 10/9/2026 71% 4 Loan 51 Senior 11/17/2021 Dallas, TX 39,869 39,869 Floating 4.0% 8.3% 12/9/2025 61% 4 Loan 52 Senior 4/7/2022 San Jose, CA 33,906 33,906 Floating 4.2% 8.5% 4/9/2027 70% 3 Loan 53 Senior 4/30/2021 San Diego, CA 33,663 33,663 Floating 3.6% 8.0% 5/9/2026 55% 3 Subtotal top 10 office loans $ 480,775 $ 478,904 19% of total loans Loan 54 Senior 3/31/2022 Blue Bell, PA $ 28,854 $ 28,854 Floating 4.2% 8.5% 4/9/2025 80% 3 Loan 55 Senior 10/21/2021 Blue Bell, PA 28,623 28,624 Floating 3.8% 8.1% 4/9/2025 78% 3 Loan 56 Senior 2/26/2019 Charlotte, NC 27,653 27,653 Floating 3.3% 7.7% 7/9/2025 72% 3 Loan 57 Senior 12/7/2018 Carlsbad, CA 26,912 26,500 Floating 3.9% 8.2% 12/9/2025 73% 3 Loan 58 Senior 12/7/2021 Hillsboro, OR 25,738 25,738 Floating 4.0% 8.3% 2/9/2025 77% 3 Loan 59 Senior 7/30/2021 Denver, CO 24,413 24,413 Floating 4.4% 8.7% 8/9/2026 66% 3 Loan 60 Senior 9/16/2019 San Francisco, CA 24,001 24,001 Floating 3.3% 7.6% 1/9/2025 54% 3 Loan 61 Senior 8/27/2019 San Francisco, CA 22,716 22,716 Floating 2.9% 7.3% 3/9/2025 84% 3 Loan 62 Senior 10/13/2021 Burbank, CA 18,216 18,216 Floating 4.0% 8.3% 11/9/2026 51% 3 Loan 63 Senior 10/29/2020 Denver, CO 17,937 17,937 Floating 3.7% 8.0% 11/9/2025 64% 3 Subtotal top 20 office loans $ 725,838 $ 723,556 29% of total loans Loan 64 Senior 11/16/2021 Charlotte, NC $ 15,460 $ 15,466 Floating 4.5% 8.8% 12/9/2026 67% 3 Loan 65 (7) Mezzanine 2/13/2023 Baltimore, MD 14,355 14,355 n/a (7) n/a (7) n/a (7) 2/7/2025 74%-75% 3 Loan 66 Senior 11/10/2021 Richardson, TX 12,964 12,932 Floating 4.1% 8.4% 12/9/2026 68% 3 Total/Weighted average office loans $ 768,617 $ 766,309 31% of total loans 3.4% 7.8% 1.1 years 3.2 50 Table of Contents Loan Type Origination Date City, State Carrying value (1) Principal balance Coupon type Cash Coupon (2) Unlevered all-in yield (3) Extended maturity date Loan-to-value (4) Q4 Risk ranking (5) Hotel Loan 67 (8) Senior 1/2/2018 San Jose, CA $ 135,979 $ 135,979 n/a (8) n/a (8) n/a (8) 11/9/2026 76% 5 Loan 68 Senior 6/25/2018 Englewood, CO 72,152 72,000 Floating 3.5% 8.1% 5/9/2025 68% 3 Total/Weighted average hotel loans $ 208,131 $ 207,979 1.2% 2.8% 1.3 years 4.3 Other (Mixed-use) Loan 69 Senior 10/24/2019 Brooklyn, NY $ 79,308 $ 79,308 Floating 4.2% 8.5% 11/9/2025 79% 3 Loan 70 Senior 1/13/2022 New York, NY 46,090 46,090 Floating 3.5% 7.8% 2/9/2027 76% 3 Loan 71 Senior 6/2/2021 South Pasadena, CA 33,893 33,808 Floating 5.0% 9.5% 6/9/2026 71% 3 Loan 72 Senior 5/3/2022 Brooklyn, NY 28,665 28,665 Floating 4.4% 8.7% 5/9/2027 68% 3 Loan 73 Senior 8/31/2021 Los Angeles, CA 15,888 15,888 Floating 4.6% 8.9% 9/9/2026 58% 3 Loan 74 Senior 4/3/2024 South Pasadena, CA $ 10,340 $ 10,340 Floating 9.8% 15.1% 1/9/2025 84% 3 Total/Weighted average other (mixed-use) loans $ 214,184 $ 214,099 4.5% 8.9% 1.4 years 3.0 Industrial Loan 75 Senior 7/13/2022 Ontario, CA $ 24,083 $ 24,131 Floating 3.3% 8.0% 8/9/2027 66% 3 Loan 76 Senior 3/21/2022 Commerce, CA 11,594 11,594 Floating 3.3% 7.6% 4/9/2027 60% 3 Total/Weighted average industrial loans $ 35,677 $ 35,725 3.3% 7.8% 2.5 years 3.0 Total/Weighted average senior and mezzanine loans - Our Portfolio $ 2,518,925 $ 2,515,278 3.4% 7.6% 1.6 years 3.2 _________________________________________ (1) Represents carrying values at our share as of December 31, 2024 and excludes general CECL reserves.
Biggest changeLouis, MO 52,470 53,000 Floating 2.5% 6.7% 1/9/2031 68% 3 Loan 5 Senior 5/26/2021 Las Vegas, NV 48,317 47,685 Floating 3.0% 8.4% 6/9/2026 89% 3 Loan 6 (6) Senior 7/19/2021 Dallas, TX 45,200 44,963 Floating 3.4% 7.3% 8/9/2026 74% 5 Loan 7 Senior 7/15/2021 Jersey City, NJ 41,887 41,779 Floating 3.1% 6.8% 8/9/2026 70% 3 Loan 8 Senior 3/31/2022 Louisville, KY 41,206 41,096 Floating 2.8% 6.5% 4/9/2027 70% 3 Loan 9 Senior 12/30/2025 Madison, AL 41,085 41,500 Floating 2.5% 6.5% 1/9/2031 75% 3 Loan 10 Senior 7/15/2021 Dallas, TX 40,338 40,338 Floating 3.2% 6.9% 8/9/2026 76% 3 Subtotal top 10 multifamily $ 506,614 $ 506,027 19% of total loans Loan 11 Senior 11/6/2025 Mesa, AZ $ 40,180 $ 40,623 Floating 2.6% 6.6% 11/9/2030 68% 3 Loan 12 Senior 3/31/2022 Long Beach, CA 39,976 39,976 Floating 3.4% 7.1% 4/9/2027 86% 3 Loan 13 Senior 7/12/2022 Irving, TX 38,418 38,379 Floating 3.6% 7.4% 8/9/2027 75% 3 Loan 14 Senior 12/21/2020 Austin, TX 37,000 37,000 Floating 3.2% 7.2% 1/9/2026 74% 3 Loan 15 Senior 1/12/2022 Los Angeles, CA 36,470 36,470 Floating 3.4% 7.0% 2/9/2027 76% 3 Loan 16 Senior 3/8/2022 Austin, TX 36,240 36,140 Floating 3.3% 6.9% 3/9/2027 75% 5 Loan 17 Mezzanine 2/8/2022 Las Vegas, NV 34,377 34,377 Fixed 7.0% 12.0% 2/8/2027 57%-82% 3 Loan 18 Senior 7/29/2021 Phoenix, AZ 33,326 33,326 Floating 3.4% 7.1% 8/9/2026 73% 3 Loan 19 Senior 2/20/2025 Las Vegas, NV 32,804 33,000 Floating 3.4% 7.6% 3/9/2030 59% 3 Loan 20 Senior 12/23/2025 Jackson, TN 32,670 33,000 Floating 3.0% 7.0% 1/9/2031 62% 3 Subtotal top 20 multifamily $ 868,075 $ 868,318 32% of total loans 50 Table of Content s Loan Type Origination Date City, State Carrying value (1) Principal balance Coupon type Cash Coupon (2) Unlevered all-in yield (3) Extended maturity date Loan-to-value (4) Q4 Risk ranking (5) Loan 21 Senior 10/14/2025 San Antonio, TX $ 32,040 $ 32,340 Floating 2.6% 6.8% 11/9/2030 68% 3 Loan 22 Senior 4/29/2021 Las Vegas, NV 30,978 30,978 Floating 3.2% 6.9% 5/9/2026 76% 3 Loan 23 Senior 2/17/2022 Long Beach, CA 30,922 30,922 Floating 3.4% 7.0% 3/9/2027 71% 3 Loan 24 Senior 1/18/2022 Dallas, TX 30,640 30,481 Floating 3.5% 7.4% 2/9/2027 75% 5 Loan 25 Senior 4/15/2022 Mesa, AZ 30,160 30,160 Floating 3.4% 7.0% 5/9/2027 75% 3 Loan 26 Senior 2/13/2025 Las Vegas, NV 29,596 29,773 Floating 2.7% 6.8% 3/9/2030 70% 3 Loan 27 Senior 8/31/2021 Glendale, AZ 28,889 28,802 Floating 3.3% 7.0% 3/9/2027 79% 3 Loan 28 Senior 9/18/2025 Nashville, TN 28,659 28,939 Floating 2.6% 6.6% 10/9/2030 68% 3 Loan 29 Senior 9/26/2025 Nashville, TN 27,747 28,000 Floating 2.7% 6.9% 10/9/2030 65% 3 Loan 30 Senior 5/27/2021 Houston, TX 27,600 27,600 Floating 3.1% 6.8% 6/9/2026 77% 3 Loan 31 Senior 12/21/2021 Phoenix, AZ 25,596 25,596 Floating 3.6% 7.3% 1/9/2027 75% 3 Loan 32 Senior 7/12/2022 Irving, TX 25,459 25,433 Floating 3.6% 7.4% 8/9/2027 72% 3 Loan 33 Senior 3/8/2022 Glendale, AZ 25,046 25,046 Floating 3.5% 7.1% 3/9/2027 73% 3 Loan 34 Senior 2/25/2025 Denver, CO 24,851 24,851 Floating 3.3% 7.4% 3/9/2028 68% 3 Loan 35 Senior 11/4/2025 Santa Rosa, CA 24,122 24,404 Floating 2.8% 6.8% 12/9/2030 74% 3 Loan 36 Senior 3/31/2022 Phoenix, AZ 24,001 24,001 Floating 3.7% 7.3% 4/9/2027 74% 3 Loan 37 Senior 11/4/2021 Austin, TX 23,590 23,529 Floating 3.4% 7.1% 11/9/2026 78% 4 Loan 38 Senior 12/10/2024 Seattle, WA 22,851 22,976 Floating 2.8% 6.9% 1/9/2030 65% 3 Loan 39 Senior 1/10/2025 Lebanon, TN 22,480 22,500 Floating 3.4% 8.0% 2/9/2030 71% 3 Loan 40 Senior 6/22/2021 Phoenix, AZ 22,292 22,292 Floating 3.3% 7.0% 7/9/2026 71% 3 Loan 41 Senior 7/1/2021 Aurora, CO 21,342 21,305 Floating 3.2% 7.0% 7/9/2026 89% 3 Loan 42 Senior 12/19/2025 Minneapolis, MN 21,285 21,500 Floating 2.5% 6.7% 1/9/2031 65% 3 Loan 43 Senior 8/14/2025 Dallas, TX 20,806 21,017 Floating 3.0% 7.1% 9/9/2030 59% 3 Loan 44 Senior 1/12/2022 Austin, TX 20,276 20,276 Floating 3.4% 7.0% 2/9/2027 76% 3 Loan 45 Senior 12/21/2021 Gresham, OR 20,235 20,235 Floating 2.8% 6.4% 7/9/2028 76% 3 Loan 46 Senior 8/6/2021 La Mesa, CA 19,787 19,787 Floating 2.8% 6.4% 8/9/2028 72% 3 51 Table of Content s Loan Type Origination Date City, State Carrying value (1) Principal balance Coupon type Cash Coupon (2) Unlevered all-in yield (3) Extended maturity date Loan-to-value (4) Q4 Risk ranking (5) Loan 47 Senior 10/18/2024 Garland, TX 19,738 19,920 Floating 3.7% 7.7% 11/9/2029 70% 3 Loan 48 Senior 9/1/2021 Bellevue, WA 19,308 19,308 Floating 3.4% 7.1% 9/9/2026 75% 3 Loan 49 Senior 7/14/2021 Salt Lake City, UT 18,830 18,783 Floating 2.8% 6.4% 8/9/2028 67% 3 Loan 50 Senior 4/29/2022 Tacoma, WA 18,528 18,528 Floating 3.0% 6.6% 5/9/2027 64% 3 Loan 51 Senior 5/5/2022 Charlotte, NC 18,000 18,000 Floating 3.5% 7.2% 5/9/2027 68% 3 Loan 52 Senior 6/25/2021 Phoenix, AZ 17,650 17,650 Floating 3.2% 6.9% 7/9/2026 77% 3 Loan 53 Senior 11/20/2025 Los Angeles, CA 17,641 17,815 Floating 2.5% 6.7% 12/9/2030 59% 3 Loan 54 Senior 10/23/2025 Huntsville, AL 17,515 17,700 Floating 2.8% 7.0% 11/9/2030 55% 3 Loan 55 Senior 9/16/2025 Glendale, AZ 16,934 17,098 Floating 2.6% 6.6% 10/9/2030 71% 3 Loan 56 Senior 5/5/2025 Dallas, TX 13,644 13,750 Floating 2.9% 7.1% 5/9/2030 65% 3 Loan 57 Senior 8/19/2025 Phoenix, AZ 13,562 13,688 Floating 2.7% 6.7% 9/9/2030 75% 3 Loan 58 Senior 7/3/2025 Northridge, CA 13,145 13,250 Floating 3.3% 7.4% 7/3/2030 74% 3 Loan 59 Senior 9/18/2025 Mobile, AL 13,101 13,250 Floating 2.8% 6.8% 10/9/2030 73% 3 Loan 60 Senior 11/20/2025 Hoboken, NJ 12,378 12,500 Floating 2.4% 6.6% 12/9/2030 61% 3 Loan 61 Senior 11/22/2024 Garland, TX 12,292 12,399 Floating 3.5% 7.5% 12/9/2029 63% 3 Loan 62 Senior 3/8/2022 Glendale, AZ 11,664 11,664 Floating 3.5% 7.1% 3/9/2027 73% 3 Loan 63 Senior 12/19/2025 Mesa, AZ 11,257 11,387 Floating 2.8% 6.8% 1/9/2031 70% 3 Loan 64 (7) Preferred 5/9/2025 Mesa, AZ 1,892 1,904 Fixed n/a (7) 15.0% 5/9/2027 n/a 3 Loan 65 (7) Preferred 5/9/2025 Phoenix, AZ 1,722 1,730 Fixed n/a (7) 15.0% 4/9/2027 n/a 3 Loan 66 (7) Preferred 5/9/2025 Phoenix, AZ 1,649 1,657 Fixed n/a (7) 15.0% 1/9/2027 n/a 3 Loan 67 (7) Preferred 5/9/2025 Phoenix, AZ 1,643 1,652 Fixed n/a (7) 15.0% 8/9/2026 n/a 3 Loan 68 (7) Preferred 5/9/2025 Glendale, AZ 1,522 1,532 Fixed n/a (7) 15.0% 3/9/2027 n/a 3 Loan 69 (7) Preferred 5/9/2025 Phoenix, AZ 1,466 1,473 Fixed n/a (7) 15.0% 7/9/2026 n/a 3 Loan 70 Preferred 12/23/2025 Austin, TX 129 129 Fixed n/a 15.0% 11/9/2026 n/a 4 Total/Weighted average multifamily loans $ 1,804,535 $ 1,807,828 67% of total loans 3.0% 7.1% 2.5 years 3.1 52 Table of Content s Loan Type Origination Date City, State Carrying value (1) Principal balance Coupon type Cash Coupon (2) Unlevered all-in yield (3) Extended maturity date Loan-to-value (4) Q4 Risk ranking (5) Office Loan 71 Senior 1/19/2021 Phoenix, AZ $ 74,380 $ 74,038 Floating 3.7% 7.9% 2/9/2026 71% 3 Loan 72 Senior 8/28/2018 San Jose, CA 73,571 73,571 Floating 4.9% 8.5% 2/28/2027 81% 3 Loan 73 Senior 2/13/2019 Baltimore, MD 58,606 58,606 Floating 3.6% 7.3% 2/9/2027 74% 3 Loan 74 Senior 11/17/2021 Dallas, TX 41,532 41,533 Floating 4.0% 7.7% 12/9/2026 61% 4 Loan 75 Senior 5/23/2022 Plano, TX 38,633 38,524 Floating 4.3% 7.9% 6/9/2027 60% 3 Loan 76 Senior 4/27/2022 Plano, TX 38,542 38,438 Floating 4.1% 7.8% 5/9/2027 68% 3 Loan 77 Senior 4/7/2022 San Jose, CA 32,406 32,406 Floating 4.2% 7.8% 4/9/2027 67% 3 Loan 78 Senior 4/30/2021 San Diego, CA 32,252 32,252 Floating 3.6% 7.3% 5/9/2026 73% 3 Loan 79 Senior 10/21/2021 Blue Bell, PA 29,625 29,625 Floating 3.8% 7.5% 4/9/2026 78% 3 Loan 80 Senior 3/31/2022 Blue Bell, PA 29,406 29,406 Floating 4.2% 7.8% 4/9/2026 81% 3 Subtotal top 10 office loans $ 448,953 $ 448,399 17% of total loans Loan 81 Senior 2/26/2019 Charlotte, NC 27,084 27,084 Floating 4.3% 7.9% 7/9/2026 70% 3 Loan 82 Senior 12/7/2018 Carlsbad, CA 26,758 26,380 Floating 3.9% 7.6% 12/9/2026 73% 3 Loan 83 Senior 7/30/2021 Denver, CO 23,300 23,300 Floating 5.0% 8.7% 8/9/2026 71% 3 Loan 84 Senior 8/27/2019 San Francisco, CA 22,716 22,716 Floating 2.9% 6.6% 9/9/2026 89% 3 Loan 85 (8) Senior 9/28/2021 Reston, VA 19,587 18,615 Floating 2.1% 5.8% 10/9/2026 71% 5 Loan 86 Senior 10/13/2021 Burbank, CA 18,216 18,216 Floating 4.0% 7.7% 11/9/2026 51% 3 Loan 87 Senior 10/29/2020 Denver, CO 17,523 17,523 Floating 3.7% 7.4% 11/9/2026 94% 3 Loan 88 (9) Mezzanine 2/13/2023 Baltimore, MD 14,692 14,692 n/a (9) n/a (9) n/a (9) 2/9/2027 74%-75% 3 Loan 89 Senior 11/10/2021 Richardson, TX 13,362 13,320 Floating 4.1% 7.8% 12/9/2026 68% 3 Loan 90 (10) Preferred 12/12/2025 Dallas, TX 957 957 Fixed n/a (10) 15.0% 12/9/2026 n/a 4 Subtotal top 20 office loans $ 633,148 $ 631,202 24% of total loans Loan 91 (11) Preferred 9/9/2025 San Francisco, CA 432 432 Fixed n/a (11) 20.0% 9/9/2026 n/a 3 Total/Weighted average office loans $ 633,580 $ 631,634 24% of total loans 3.9% 7.6% 0.8 years 3.1 53 Table of Content s Loan Type Origination Date City, State Carrying value (1) Principal balance Coupon type Cash Coupon (2) Unlevered all-in yield (3) Extended maturity date Loan-to-value (4) Q4 Risk ranking (5) Other (Mixed-use) Loan 92 Senior 10/24/2019 Brooklyn, NY $ 79,308 $ 79,308 Floating 4.2% 7.8% 11/9/2026 74% 3 Loan 93 Senior 1/13/2022 New York, NY 46,090 46,090 Floating 3.5% 7.2% 2/9/2027 76% 3 Loan 94 Senior 5/3/2022 Brooklyn, NY 28,923 28,923 Floating 4.4% 8.0% 5/9/2027 68% 3 Loan 95 Senior 4/3/2024 South Pasadena, CA 24,139 24,138 Fixed 20.0% 20.0% 6/9/2026 28% 3 Loan 96 Senior 10/8/2025 Venice, CA 23,852 24,100 Floating 4.8% 8.9% 10/9/2030 67% 3 Loan 97 Senior 8/31/2021 Los Angeles, CA 15,888 15,888 Floating 4.6% 8.3% 9/9/2026 58% 3 Total/Weighted average other (mixed-use) loans $ 218,200 $ 218,447 5.9% 9.2% 1.3 years 3.0 Industrial Loan 98 (12) Senior 7/13/2022 Ontario, CA $ 22,000 $ 22,000 n/a (12) n/a (12) n/a (12) 1/30/2026 66% 5 Total/Weighted average industrial loans $ 22,000 $ 22,000 n/a n/a 0.1 years 5.0 Total/Weighted average senior and mezzanine loans - Our Portfolio $ 2,678,315 $ 2,679,909 3.4% 7.3% 2.0 years 3.1 _________________________________________ (1) Represents carrying values at our share as of December 31, 2025 and excludes general CECL reserves.
In addition, our methodology for calculating NOI involves subjective judgment and discretion and may differ from the methodologies used by other companies, when calculating the same or similar supplemental financial measures and may not be comparable with other companies. 60 Table of Contents The following tables present a reconciliation of net income (loss) on our net leased and other real estate portfolios attributable to our common stockholders to NOI attributable to our common stockholders (dollars in thousands) for the years ended December 31, 2024, 2023 and 2022: Year Ended December 31, 2024 2023 2022 Net income (loss) attributable to BrightSpire Capital, Inc. common stockholders $ (131,979) $ (15,549) $ 45,788 Adjustments: Net (income) loss attributable to non-net leased and other real estate portfolios (1) 79,127 14,426 (32,342) Net loss attributable to noncontrolling interests in investment entities (3,538) (70) (12) Amortization of above- and below-market lease intangibles 287 (126) (364) Net interest income (69) (71) — Interest expense on real estate 29,117 26,024 28,717 Other income (380) (437) (18) Transaction, investment and servicing expense 32 317 681 Depreciation and amortization 40,381 33,321 33,886 Impairment of operating real estate 54,211 7,590 — Operating expense 64 95 231 Other gain (loss) on investments, net 682 1,660 (10,287) Income tax expense 961 527 231 NOI attributable to noncontrolling interest in investment entities (1,216) (1,204) (1,200) Total NOI, at share $ 67,680 $ 66,503 $ 65,311 ________________________________________ (1) Net (income) loss attributable to non-net leased and other real estate portfolios includes net (income) loss on our senior and mezzanine loans and preferred equity and corporate and other business segments.
The following tables present a reconciliation of net income (loss) on our net leased and other real estate portfolios attributable to our common stockholders to NOI attributable to our common stockholders (dollars in thousands) for the years ended December 31, 2025, 2024 and 2023: Year Ended December 31, 2025 2024 2023 Net loss attributable to BrightSpire Capital, Inc. common stockholders $ (31,148) $ (131,979) $ (15,549) Adjustments: Net (income) loss attributable to non-net leased and other real estate portfolios (1) (779) 79,127 14,426 Net loss attributable to noncontrolling interests in investment entities (7,620) (3,538) (70) Amortization of above-and below-market lease intangibles 324 287 (126) Net interest expense 116 (69) (71) Interest expense on real estate 23,707 29,117 26,024 Other income (934) (380) (437) Transaction, investment and servicing expense 70 32 317 Depreciation and amortization 36,206 40,381 33,321 Impairment of operating real estate 61,620 54,211 7,590 Operating expense 40 64 95 Other loss on investments, net 2,245 682 1,660 Income tax (benefit) expense (21,761) 961 527 NOI attributable to noncontrolling interest in investment entities (791) (1,216) (1,204) Total NOI attributable to BrightSpire Capital, Inc. common stockholders $ 61,295 $ 67,680 $ 66,503 ________________________________________ (1) Net (income) loss attributable to non-net leased and other real estate portfolios includes net (income) loss on our senior and mezzanine loans and preferred equity and corporate and other business segments.