Biggest changePortfolio Activity and Overview The following table summarizes changes in unpaid principal balance for our loans receivable held-for-investment ($ in thousands): Three Months Ended December 31, 2023 Year Ended December 31, 2023 Year Ended December 31, 2022 Unpaid principal balance, beginning of period $ 7,185,948 $ 7,538,525 $ 6,441,238 Initial funding of loans - 101,059 2,030,456 Advances on loans 168,012 730,350 679,258 Loan repayments (37,903 ) (584,970 ) (1,484,880 ) Sales of loans receivable - (260,110 ) (116,020 ) Transfer to real estate owned (See Note 5) - (208,797 ) - Transfer to loans held-for-sale (271,533 ) (271,533 ) - Principal charge-offs - - (11,527 ) Total net fundings/(repayments/sales/transfers) (141,424 ) (494,001 ) 1,097,287 Unpaid principal balance, end of period $ 7,044,524 $ 7,044,524 $ 7,538,525 57 The following table details our individual loan receivables held-for-investment based on unpaid principal balances as of December 31, 2023 ($ in thousands): Loan Number Loan type Origination Date Loan Commitment (1) Unpaid Principal Balance Carrying Value (2) Fully Extended Maturity (3) Property Type (4) Construction (4, 5) Location Risk Rating 1 Senior 12/16/2021 $ 405,000 $ 401,157 $ 399,441 6/16/2027 Multifamily - CA 3 2 Senior 11/1/2019 390,000 390,000 389,508 11/1/2026 Multifamily - NY 3 3 Senior 7/12/2018 265,000 265,000 266,350 8/1/2028 Hospitality - NY 3 4 Senior 7/26/2021 225,000 225,000 224,789 7/26/2026 Hospitality - GA 3 5 Senior 6/30/2022 227,000 216,186 214,947 6/30/2029 Hospitality - CA 3 6 Senior 2/15/2022 262,122 214,480 212,877 2/15/2027 Multifamily Y CA 4 7 Senior 8/17/2022 235,000 213,831 212,751 8/17/2027 Hospitality - CA 3 8 Senior 10/18/2019 247,260 208,928 208,928 10/18/2024 For Sale Condo - CA 3 9 Senior 10/4/2019 197,332 189,047 188,796 10/1/2025 Mixed-Use - DC 3 10 Senior 9/7/2018 182,970 182,970 182,723 10/18/2024 Land - NY 3 11 Senior 9/26/2019 319,900 174,201 174,201 3/31/2026 Office - GA 4 12 Senior 1/14/2022 170,000 170,000 169,420 1/14/2027 Multifamily - CO 3 13 Senior 4/14/2022 193,400 168,941 168,116 4/14/2027 Multifamily - MI 3 14 Senior 9/8/2022 160,000 155,000 154,111 9/8/2027 Multifamily - AZ 3 15 Senior 1/9/2018 151,326 151,326 120,100 1/9/2024 Land - VA 5 16 Senior 2/28/2019 150,000 150,000 149,938 2/28/2024 Office - CT 4 17 Senior 12/30/2021 136,500 136,500 136,160 12/30/2025 Multifamily - PA 3 18 Senior 4/26/2022 151,698 133,630 132,807 4/26/2027 Multifamily - TX 3 19 Senior 12/10/2021 130,000 130,000 129,652 12/10/2026 Multifamily - VA 3 20 Subordinate 12/9/2021 125,000 125,000 124,817 1/1/2027 Office - IL 3 21 Senior 6/17/2022 127,250 123,346 122,488 6/17/2027 Multifamily - TX 3 22 Senior 9/30/2019 122,500 122,500 122,490 2/9/2027 Office - NY 4 23 Senior 4/29/2019 122,123 119,643 119,543 4/29/2025 Mixed-Use - NY 3 24 Senior 3/1/2022 122,000 119,084 118,522 2/28/2027 Multifamily - TX 4 25 Senior 8/8/2022 115,000 115,000 114,787 8/8/2027 Multifamily - CO 3 26 Senior 7/20/2021 113,500 113,500 113,637 7/20/2026 Multifamily - IL 3 27 Senior 2/13/2020 124,810 112,442 91,640 2/13/2025 Office - CA 5 28 Senior 5/13/2022 202,500 112,303 110,418 5/13/2027 Mixed-Use Y VA 3 29 Senior 6/7/2018 104,250 104,250 105,343 1/15/2022 Hospitality Y NY 4 30 Senior 12/15/2021 103,000 103,000 102,709 12/15/2026 Mixed-Use - TN 3 31 Senior 3/21/2023 101,059 101,059 100,886 4/1/2028 Hospitality - CA 3 32 Senior 3/22/2021 148,303 99,131 98,566 3/22/2026 Other - MA 3 33 Senior 8/2/2021 100,000 98,214 97,827 8/2/2026 Office - CA 4 34 Senior 1/27/2022 100,800 96,529 96,082 1/27/2027 Multifamily - NV 3 35 Senior 3/31/2020 87,750 87,750 87,750 2/9/2025 Office - TX 4 36 Senior 12/21/2018 87,741 87,741 88,166 6/21/2022 Land - NY 4 37 Senior 8/1/2022 115,250 78,500 78,390 7/30/2026 Hospitality Y NY 4 38 Senior 11/4/2022 140,000 78,018 76,951 11/9/2026 Other Y MA 3 39 Senior 1/10/2022 130,461 77,560 76,463 1/9/2027 Other - PA 3 40 Senior 7/10/2018 76,369 76,369 76,369 6/10/2024 Hospitality - CA 4 41 Senior 7/27/2022 76,000 75,550 75,303 7/27/2027 Multifamily - UT 3 42 Senior 4/5/2019 75,500 75,500 75,453 4/5/2024 Mixed-Use - NY 3 43 Senior 8/27/2021 84,810 71,492 51,140 8/27/2026 Office - GA 5 44 Senior 6/3/2021 79,600 70,654 70,449 6/3/2026 Other - MI 3 45 Senior 12/22/2021 83,901 67,742 67,439 12/22/2026 Multifamily - TX 4 46 Senior 7/31/2019 67,000 67,000 67,000 10/31/2021 Land - NY 4 47 Senior 10/13/2022 106,500 66,606 65,637 10/13/2026 Other Y NV 3 48 Senior 9/2/2022 176,257 65,991 64,270 9/2/2027 Multifamily Y UT 3 49 Senior 2/2/2022 90,000 62,712 61,941 2/2/2027 Office - WA 3 50 Senior 1/19/2022 73,677 59,607 59,242 1/19/2027 Hospitality - TN 3 51 Senior 11/24/2021 60,255 53,035 52,662 11/24/2026 Multifamily - NV 3 52 Senior 3/15/2022 53,300 50,164 49,957 3/15/2027 Multifamily - AZ 4 53 Senior 2/4/2022 44,768 38,753 38,560 2/4/2027 Multifamily - TX 4 54 Subordinate 7/2/2021 30,200 30,200 30,313 7/2/2024 Land - FL 3 55 Senior 4/18/2019 30,000 30,000 29,950 5/1/2024 Land - MA 3 56 Senior 1/4/2022 32,795 29,519 29,263 1/4/2027 Other Y GA 3 57 Senior 2/17/2022 28,479 24,865 24,758 2/17/2027 Multifamily - TX 3 58 Senior 2/25/2022 53,984 22,396 21,898 2/25/2027 Other Y GA 3 59 Senior 4/19/2022 23,378 16,174 15,971 4/19/2027 Other Y GA 3 60 Senior 2/18/2022 32,083 14,882 14,593 2/18/2027 Other Y FL 3 61 Senior 4/19/2022 24,245 11,116 10,892 4/19/2027 Other Y GA 3 62 Senior 8/2/2019 10,645 10,645 10,868 2/2/2024 For Sale Condo - NY 3 63 Senior 7/1/2019 1,899 1,899 1,899 12/30/2020 Other - Other 5 64 Subordinate 8/2/2018 886 886 - 7/9/2023 Other - NY 5 65 Senior 12/21/2022 112,100 - (1,121 ) 12/21/2027 Multifamily Y WA 3 Total $ 8,121,436 $ 7,044,524 $ 6,947,796 General CECL reserve (70,371 ) Grand Total/Weighted Average $ 8,121,436 $ 7,044,524 $ 6,877,425 17.1% 3.3 (1) Loan commitment represents principal outstanding plus remaining unfunded loan commitments.
Biggest changePortfolio Activity and Overview The following table summarizes changes in unpaid principal balance for our loans receivable held-for-investment ($ in thousands): Three Months Ended December 31, 2024 Year Ended December 31, 2024 Year Ended December 31, 2023 Unpaid principal balance, beginning of period $ 6,384,893 $ 7,044,524 $ 7,538,525 Initial funding of new loan origination - - 101,059 Loan receivable acquired in connection with a full loan repayment - 100,007 - Advances on existing loans 75,347 448,293 730,350 Repayments of loans receivable (98,635 ) (659,202 ) (584,970 ) Sales of loans receivable (60,256 ) (60,256 ) (260,110 ) Transfer to loans held-for-sale (101,059 ) (673,076 ) (271,533 ) Transfer to real estate owned (See Note 5) - - (208,797 ) Total net fundings/(repayments/sales/transfers) (184,603 ) (844,234 ) (494,001 ) Unpaid principal balance, end of period $ 6,200,290 $ 6,200,290 $ 7,044,524 60 The following table details our individual loans receivable held-for-investment based on unpaid principal balances as of December 31, 2024 ($ in thousands): Loan Number Loan Type Origination Date Loan Commitment (1) Unpaid Principal Balance Carrying Value (2) Origination LTV (3) Fully Extended Maturity (4) Property Type (5) Construction (5,6) Location Risk Rating 1 Senior 12/16/2021 $ 405,000 $ 402,339 $ 401,520 70.0% 7/31/2025 Multifamily - CA 4 2 Senior 11/1/2019 390,000 390,000 390,000 74.3% 8/1/2025 Multifamily - NY 4 3 Senior 7/12/2018 245,000 245,000 246,350 52.9% 8/1/2028 Hospitality - NY 3 4 Senior 7/26/2021 225,000 225,000 225,169 65.1% 7/26/2026 Hospitality - GA 3 5 Senior 6/30/2022 227,000 224,615 224,412 63.9% 6/30/2029 Hospitality - CA 3 6 Senior 8/17/2022 235,000 217,303 217,111 68.3% 8/17/2027 Hospitality - CA 3 7 Senior 9/26/2019 319,900 199,953 199,953 68.0% 3/31/2026 Office - GA 4 8 Senior 9/7/2018 182,970 182,970 183,427 78.7% 4/18/2026 Land - NY 3 9 Senior 10/4/2019 177,044 177,044 177,044 74.8% 10/1/2025 Mixed-Use - DC 3 10 Senior 4/14/2022 193,400 172,141 171,976 55.7% 4/14/2027 Multifamily - MI 3 11 Senior 1/14/2022 170,000 170,000 170,000 64.8% 1/14/2027 Multifamily - CO 4 12 Senior 9/8/2022 160,000 155,000 154,645 63.5% 9/8/2027 Multifamily - AZ 4 13 Senior 1/9/2018 152,834 152,834 120,100 n/m 1/9/2024 Land - VA 5 14 Senior 9/2/2022 176,257 150,080 148,728 60.0% 9/2/2027 Multifamily Y UT 3 15 Senior 2/28/2019 150,000 150,000 150,000 72.2% 2/28/2024 Office - CT 4 16 Senior 5/13/2022 173,601 142,335 140,986 67.6% 5/13/2027 Mixed-Use Y VA 3 17 Senior 12/30/2021 136,500 136,500 136,500 76.7% 12/30/2025 Multifamily - PA 3 18 Senior 4/26/2022 151,698 136,355 135,840 66.7% 4/26/2027 Multifamily - TX 4 19 Senior 12/10/2021 130,000 130,000 130,000 75.6% 12/10/2026 Multifamily - VA 3 20 Subordinate 12/9/2021 125,000 125,000 124,878 80.3% 1/1/2027 Office - IL 3 21 Senior 6/17/2022 127,250 123,346 123,094 62.8% 6/17/2027 Multifamily - TX 3 22 Senior 4/29/2019 122,123 120,289 120,281 61.5% 4/29/2025 Mixed-Use - NY 3 23 Senior 3/1/2022 122,000 119,084 118,100 n/m 2/28/2027 Multifamily - TX 5 24 Senior 7/20/2021 113,500 113,500 113,841 76.2% 7/20/2026 Multifamily - IL 3 25 Senior 2/13/2020 123,910 111,542 90,800 n/m 2/13/2025 Office - CA 5 26 Senior 12/15/2021 103,000 103,000 103,000 58.5% 12/15/2026 Mixed-Use - TN 3 27 Senior 7/30/2024 104,455 101,604 99,755 82.4% 10/21/2026 Other - NJ 3 28 Senior 11/4/2022 135,000 100,555 100,150 43.1% 11/9/2026 Other Y MA 3 29 Senior 1/27/2022 100,800 96,529 79,400 n/m 1/27/2027 Multifamily - NV 5 30 Senior 8/2/2021 97,000 95,214 94,827 68.5% 8/2/2026 Office - CA 4 31 Senior 1/10/2022 130,461 89,464 88,729 65.0% 1/9/2027 Other - PA 3 32 Senior 3/31/2020 87,750 87,750 87,750 50.2% 2/9/2025 Office - TX 4 33 Senior 12/21/2018 87,741 87,741 88,166 50.6% 6/21/2022 Land - NY 4 34 Senior 7/10/2018 78,552 78,552 78,552 79.2% 6/10/2024 Hospitality - CA 4 35 Senior 8/1/2022 115,250 78,500 78,500 82.1% 7/30/2026 Hospitality Y NY 4 36 Senior 6/3/2021 79,600 76,075 76,029 68.3% 6/3/2026 Other - MI 3 37 Senior 12/22/2021 83,901 75,937 75,772 69.5% 12/22/2026 Multifamily - TX 4 38 Senior 7/27/2022 76,000 75,550 75,531 66.1% 7/27/2027 Multifamily - UT 3 39 Senior 2/2/2022 90,000 71,172 70,677 66.3% 2/2/2027 Office - WA 3 40 Senior 12/21/2022 112,100 68,521 67,583 60.9% 12/21/2027 Multifamily Y WA 3 41 Senior 8/27/2021 81,810 68,492 40,200 n/m 8/27/2026 Office - GA 5 42 Senior 7/31/2019 67,000 67,000 67,000 42.4% 1/30/2022 Land - NY 4 43 Senior 1/19/2022 73,677 59,825 59,570 51.2% 1/19/2027 Hospitality - TN 3 44 Senior 3/15/2022 53,300 50,164 42,800 n/m 3/15/2027 Multifamily - AZ 5 45 Senior 2/4/2022 44,768 39,279 28,200 n/m 2/4/2027 Multifamily - TX 5 46 Senior 4/5/2019 38,345 38,345 38,345 n/m 4/5/2028 Other - Other 3 47 Senior 2/18/2022 32,083 31,389 31,280 66.0% 2/18/2027 Other Y FL 3 48 Senior 4/5/2019 30,000 30,000 30,000 49.0% 4/6/2026 Other - NY 3 49 Senior 4/18/2019 30,000 30,000 29,950 n/m 5/1/2025 Land - MA 3 50 Senior 2/17/2022 28,479 24,865 21,200 n/m 2/17/2027 Multifamily - TX 5 51 Senior 7/1/2019 1,651 1,651 1,651 n/m 12/30/2020 Other - Other 5 52 Subordinate 8/2/2018 886 886 - n/m 7/9/2023 Other - NY 5 Total 6,698,596 6,200,290 6,069,372 General CECL reserve (122,110 ) Grand Total/Weighted Average $ 6,698,596 $ 6,200,290 $ 5,947,262 11% 3.6 (1) Loan commitment represents principal outstanding plus remaining unfunded loan commitments.