Biggest changeOffice 1/13/2022 228.5 100.0 65.8 13.1 + 3.3 4.1 $241 / SF 55 3 37 Senior Loan Phoenix, AZ Industrial 1/13/2022 195.3 100.0 58.1 14.1 + 4.0 3.1 $57 / SF 57 3 63 Table of Contents Investment (A) Location Property Type Investment Date Total Whole Loan (B) Committed Principal Amount (B) Current Principal Amount Net Equity (C) Coupon (D)(E) Max Remaining Term (Years) (D)(F) Loan Per SF / Unit / Key (G) LTV (D)(H) Risk Rating 38 Senior Loan Cary, NC Multifamily 11/21/2022 100.0 100.0 95.0 18.2 + 3.4 3.9 $243,656 / unit 63 3 39 Senior Loan Orlando, FL Multifamily 12/14/2021 97.4 97.4 89.3 23.3 + 3.1 3.0 $235,601 / unit 74 3 40 Senior Loan Brisbane, CA Life Science 7/22/2021 95.0 95.0 90.8 18.0 + 3.1 2.6 $784 / SF 71 3 41 Senior Loan Brandon, FL Multifamily 1/13/2022 90.3 90.3 67.4 10.1 + 3.1 3.1 $193,586 / unit 75 3 42 Senior Loan Dallas, TX Multifamily 12/23/2021 90.0 90.0 80.1 17.2 + 2.9 3.0 $246,511 / unit 67 3 43 Senior Loan Miami, FL Multifamily 10/14/2021 89.5 89.5 89.5 17.4 + 2.9 2.9 $304,422 / unit 76 3 44 Senior Loan Dallas, TX Office 1/22/2021 87.0 87.0 87.0 14.6 + 3.4 2.1 $294 / SF 63 3 45 Senior Loan San Antonio, TX Multifamily 6/1/2022 246.5 86.3 80.3 19.8 + 2.8 3.4 $103,007 / unit 68 3 46 Senior Loan Scottsdale, AZ Multifamily 5/9/2022 169.0 84.5 84.5 13.0 + 2.9 3.4 $457,995 / unit 64 3 47 Senior Loan Raleigh, NC Multifamily 4/27/2022 82.9 82.9 80.1 16.7 + 3.0 3.4 $250,170 / unit 68 4 48 Senior Loan Hollywood, FL Multifamily 12/20/2021 81.0 81.0 81.0 15.1 + 3.1 3.0 $327,935 / unit 74 3 49 Senior Loan Charlotte, NC Multifamily 12/14/2021 79.3 79.3 75.5 12.0 + 3.1 3.0 $205,055 / unit 74 3 50 Senior Loan (M) Various Industrial 6/30/2021 153.0 76.5 63.7 27.1 + 5.5 2.5 $74 / SF 59 3 51 Senior Loan Phoenix, AZ Single Family Rental 4/22/2021 72.1 72.1 67.7 17.7 + 4.9 2.4 $157,092 / unit 50 3 52 Senior Loan Denver, CO Multifamily 9/14/2021 70.3 70.3 70.3 10.7 + 2.8 2.8 $290,496 / unit 78 3 53 Senior Loan Washington, D.C.
Biggest changeOffice 1/13/2022 228.5 100.0 94.9 14.2 + 3.3 3.1 $347 / SF 55 3 28 Senior Loan Orlando, FL Multifamily 12/14/2021 97.4 97.4 95.9 24.4 + 3.1 2.0 $253,077 / unit 74 3 29 Senior Loan Boston, MA Industrial 6/28/2022 273.2 95.7 95.0 19.9 + 3.0 2.5 $195 / SF 52 3 30 Senior Loan Brisbane, CA Life Science 7/22/2021 94.3 94.3 86.8 25.6 + 3.4 3.6 $750 / SF 71 3 31 Senior Loan Raleigh, NC Multifamily 4/27/2022 91.6 91.6 84.5 44.4 + 3.2 2.3 $263,954 / unit 68 4 32 Senior Loan Brandon, FL Multifamily 1/13/2022 90.3 90.3 69.7 18.7 + 3.1 2.1 $194,258 / unit 75 3 33 Senior Loan San Carlos, CA Life Science 2/1/2022 139.7 89.1 55.1 16.5 + 1.0 2.9 $376 / SF 68 3 34 Senior Loan Dallas, TX Office 1/22/2021 87.0 87.0 87.0 15.5 + 3.4 1.1 $294 / SF 65 3 35 Senior Loan Dallas, TX Multifamily 12/23/2021 85.0 85.0 78.2 16.3 + 2.9 2.0 $240,717 / unit 67 3 36 Senior Loan Miami, FL Multifamily 10/14/2021 84.5 84.5 84.5 17.8 + 2.9 1.9 $287,415 / unit 76 3 37 Senior Loan Philadelphia, PA Mixed Use 6/28/2024 83.7 83.7 30.1 14.4 + 4.1 4.5 $59 / SF 66 3 62 Table of Contents Investment (A) Location Property Type Investment Date Total Whole Loan (B) Committed Principal/Investment Amount Outstanding Principal/ Investment Amount Net Equity (C) Coupon (D)(E) Max Remaining Term (Years) (D)(F) Loan/Investment Per SF / Unit / Key (G) Origination LTV (D)(H) Risk Rating 38 Senior Loan Charlotte, NC Multifamily 12/14/2021 79.3 79.3 77.0 12.0 + 3.1 2.0 $209,168 / unit 74 3 39 Senior Loan Hollywood, FL Multifamily 12/20/2021 71.0 71.0 71.0 13.5 + 2.8 2.0 $287,449 / unit 74 3 40 Senior Loan Denver, CO Multifamily 9/14/2021 70.3 70.3 70.3 10.7 + 2.8 1.8 $290,496 / unit 78 3 41 Senior Loan Nashville, TN Hospitality 12/9/2021 66.0 66.0 64.8 11.9 + 3.7 2.0 $281,672 / key 68 3 42 Senior Loan Plano, TX Multifamily 3/31/2022 63.3 63.3 63.3 23.3 + 0.9 2.6 $238,000 / unit 75 3 43 Senior Loan Dallas, TX Multifamily 8/18/2021 63.1 63.1 63.1 12.1 + 3.9 1.7 $175,278 / unit 70 3 44 Senior Loan Durham, NC Multifamily 12/15/2021 59.5 59.5 57.0 17.5 + 2.8 3.0 $165,120 / unit 67 3 45 Senior Loan San Antonio, TX Multifamily 4/20/2022 57.6 57.6 56.4 14.9 + 2.7 2.3 $164,950 / unit 79 3 46 Senior Loan Atlanta, GA Multifamily 12/10/2021 53.0 53.0 51.4 13.0 + 3.0 2.0 $170,197 / unit 67 3 47 Senior Loan Sharon, MA Multifamily 12/1/2021 51.9 51.9 51.9 7.9 + 2.9 1.9 $270,443 / unit 70 3 48 Senior Loan Reno, NV Industrial 4/28/2022 140.4 50.5 50.5 11.5 + 2.7 2.4 $117 / SF 74 3 49 Senior Loan Dallas, TX Multifamily 4/1/2022 43.9 43.9 42.6 11.7 + 2.9 2.3 $119,706 / unit 73 3 50 Senior Loan Carrollton, TX Multifamily 4/1/2022 43.7 43.7 43.7 13.5 + 0.9 2.6 $136,478 / unit 74 3 51 Senior Loan Georgetown, TX Multifamily 12/16/2021 35.2 35.2 35.2 8.8 + 3.4 2.0 $167,381 / unit 68 3 Total/Weighted Average Senior Loans Unlevered $ 8,696.9 $ 6,354.4 $ 5,900.2 $ 1,438.5 + 3.2% 2.0 65 % 3.1 Real Estate Assets 1 Real Estate Owned Mountain View, CA Office 6/28/2024 n.a. $ 120.8 120.8 120.8 n.a. n.a. $393 / SF n.a. n.a. 2 Real Estate Owned Portland, OR Retail / Redevelopment 12/16/2021 n.a. 88.2 88.2 88.2 n.a. n.a. n.a. n.a. n.a. 3 Equity Method Investment (I) Seattle, WA Life Science 6/28/2024 n.a. 81.7 81.7 40.7 n.a. n.a. $521 / SF n.a. n.a. 4 Real Estate Owned Philadelphia, PA Office / Garage 12/22/2023 n.a. $ 45.1 45.1 45.1 n.a. n.a. $112 / SF n.a. n.a.
At each meeting, our Manager is provided with a due diligence submission for each loan underlying our CMBS B-Piece investments, which includes both property- and loan-level information.
At each meeting, our Manager is provided with a due diligence submission for each loan underlying our CMBS B-Piece investments, which includes both property-level and loan-level information.
Guarantees —In connection with our financing arrangements including; master repurchase agreements, our term lending agreements, and our asset specific financing, our Operating Partnership has entered into a limited guarantee in favor of each lender, under which our Operating Partnership guarantees the obligations of the borrower under the respective financing agreement (i) in the case of certain defaults, up to a maximum liability of 25.0% of the then-outstanding repurchase price of the eligible loans, participations or securities, as applicable, or (ii) up to a maximum liability of 100.0% in the case of certain "bad boy" defaults.
Guarantees — In connection with our financing arrangements, including master repurchase agreements, term lending agreements, and asset specific financing, our Operating Partnership has entered into a limited guarantee in favor of each lender, under which our Operating Partnership guarantees the obligations of the borrower under the respective financing agreement (i) in the case of certain defaults, up to a maximum liability of 25.0% of the then-outstanding repurchase price of the eligible loans, participations or securities, as applicable, or (ii) up to a maximum liability of 100.0% in the case of certain "bad boy" defaults.
For its services to KREF, our Manager is entitled to a quarterly management fee equal to the greater of $62,500 or 0.375% of weighted average adjusted equity and quarterly incentive compensation equal to 20.0% of the excess of (a) the trailing 12-month Distributable Earnings (before incentive compensation payable to our Manager) over (b) 7.0% of the trailing 12-month weighted average adjusted equity (1) (“Hurdle Rate”), less incentive compensation KREF already paid to the Manager with respect to the first three calendar quarters of such trailing 12-month period.
For its services to KREF, our Manager is entitled to a quarterly management fee equal to the greater of $62,500 or 0.375% of weighted average adjusted equity and quarterly incentive compensation equal to 20.0% of the excess of (a) the trailing 12-month Distributable Earnings (before incentive compensation payable to our Manager) over (b) 7.0% of the trailing 12-month weighted average adjusted equity (“Hurdle Rate”), less incentive compensation KREF already paid to the Manager with respect to the first three calendar quarters of such trailing 12-month period.
In June 2022, we entered into a $350.0 million Master Repurchase Agreement and Securities Contract with a financial institution (“KREF Lending XII Facility”). The facility, which provides financing on a non-mark-to-market basis with partial recourse to KREF, has a two-year draw period and match-term to the underlying loans.
In 2022, we entered into a $350.0 million Master Repurchase Agreement and Securities Contract with a financial institution (“KREF Lending XII Facility”). The facility, which provides financing on a non-mark-to-market basis with partial recourse to KREF, has a two-year draw period and match-term to the underlying loans.
The lender under the applicable repurchase facility sets the valuation and any revaluation of the collateral assets in its sole, good faith discretion. 68 Table of Contents As a contractual matter, the lender has the right to reset the value of the assets at any time based on then-current market conditions, but the market convention is to reassess valuations on a monthly, quarterly and annual basis using the financial information delivered pursuant to the facility documentation regarding the real property, borrower and guarantor under such underlying loans.
The lender under the applicable repurchase facility sets the valuation and any revaluation of the collateral assets in its sole, good faith discretion. 67 Table of Contents As a contractual matter, the lender has the right to reset the value of the assets at any time based on then-current market conditions, but the market convention is to reassess valuations on a monthly, quarterly and annual basis using the financial information delivered pursuant to the facility documentation regarding the real property, borrower and guarantor under such underlying loans.
Committed principal represents our total commitment to the aggregator vehicle whereas current principal represents the current funded amount. 65 Table of Contents Portfolio Surveillance and Credit Quality Our Manager actively manages our portfolio and assesses the risk of any deterioration in credit quality by quarterly evaluating the performance of the underlying property, the valuation of comparable assets as well as the financial wherewithal of the associated borrower.
Committed principal represents our total commitment to the aggregator vehicle whereas current principal represents the current funded amount. 64 Table of Contents Portfolio Surveillance and Credit Quality Our Manager actively manages our portfolio and assesses the risk of any deterioration in credit quality by quarterly evaluating the performance of the underlying property, the valuation of comparable assets as well as the financial wherewithal of the associated borrower.
This is only an estimate as actual amounts borrowed, the timing of repayments and interest rates may vary over time. The Revolver matures in March 2027. (C) The amounts are estimated by assuming the amounts outstanding under these facilities and the interest rates in effect as of December 31, 2023 will remain constant into the future.
This is only an estimate as actual amounts borrowed, the timing of repayments and interest rates may vary over time. The Revolver matures in March 2027. (C) The amounts are estimated by assuming the amounts outstanding under these facilities and the interest rates in effect as of December 31, 2024 will remain constant into the future.
Sales of our common stock made pursuant to the ATM may be made in negotiated transactions or transactions that are deemed to be “at the market” offerings as defined in Rule 415 under the Securities Act. During the year ended December 31, 2023, we did not sell any shares of common stock under the ATM.
Sales of our common stock made pursuant to the ATM may be made in negotiated transactions or transactions that are deemed to be “at the market” offerings as defined in Rule 415 under the Securities Act. During the year ended December 31, 2024, we did not sell any shares of common stock under the ATM.
If conditions change from those expected, it is possible that the judgments and estimates described below could change, which may result in a change in our allowance for credit losses, future write-offs of our investments, and valuation of our investment 79 Table of Contents portfolio, among other effects.
If conditions change from those expected, it is possible that the judgments and estimates described below could change, which may result in a change in our allowance for credit losses, future write-offs of our investments, and valuation of our investment 78 Table of Contents portfolio, among other effects.
Amounts borrowed are subject to a maximum 25.0% recourse limit. (B) Any amounts borrowed are full recourse to certain subsidiaries of KREF. Amounts are estimated based on the amount outstanding under the Revolver and the interest rate in effect as of December 31, 2023.
Amounts borrowed are subject to a maximum 25.0% recourse limit. (B) Any amounts borrowed are full recourse to certain subsidiaries of KREF. Amounts are estimated based on the amount outstanding under the Revolver and the interest rate in effect as of December 31, 2024.
Collateralized Loan Obligations In August 2021, we financed a pool of loan participations from our existing loan portfolio through a managed collateralized loan obligation ("CLO" or "KREF 2021-FL2") and, in February 2022, we financed a pool of loan participations from our existing multifamily loan portfolio through a managed CLO ("KREF 2022-FL3").
Collateralized Loan Obligations In 2021, we financed a pool of loan participations from our existing loan portfolio through a managed collateralized loan obligation ("CLO" or "KREF 2021-FL2") and, in 2022, we financed a pool of loan participations from our existing multifamily loan portfolio through a managed CLO ("KREF 2022-FL3").
A loan is determined to be collateral dependent if (i) 80 Table of Contents a borrower or sponsor is experiencing financial difficulty, and (ii) the loan is expected to be substantially repaid through the sale of the underlying collateral; such determination requires the use of significant judgment and can be based on several factors subject to uncertainty.
A loan is determined to be collateral dependent if (i) a borrower or sponsor is experiencing financial difficulty, and (ii) the loan is expected to be substantially repaid through the sale of the underlying collateral; such determination requires the use of significant judgment and can be based on several factors subject to uncertainty.
In November 2023, the FASB issued ASU No. 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures , which requires a public entity to disclose significant segment expenses and other segment items on an annual and interim basis and to provide in interim periods all disclosures about a reportable segment’s profit or loss and assets that are currently required annually.
Recently Adopted Accounting Standards In November 2023, the FASB issued ASU No. 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures , which requires a public entity to disclose significant segment expenses and other segment items on an annual and interim basis and to provide in interim periods all disclosures about a reportable segment’s profit or loss and assets that are currently required annually.
The following charts illustrate the diversification and composition of our loan portfolio (A) , based on type of investment, interest rate, underlying property type, geographic location, vintage and LTV as of December 31, 2023: The charts above are based on total loan exposure of our commercial real estate loans.
The following charts illustrate the diversification and composition of our loan portfolio as of December 31, 2024, based on type of investment, interest rate, underlying property type, geographic location, vintage and LTV: The charts above are based on total loan exposure of our commercial real estate loans.
Accordingly, we recorded the property with its net assets on the Consolidated Balance Sheet with an estimated fair value of $86.4 million, which included $1.3 million of cash received and $76.5 million, $24.6 million and $15.9 million allocated to REO held for sale, lease intangible and other assets, and leasing and other liabilities, respectively.
Accordingly, we recorded the portfolio and its net assets on the Consolidated Balance Sheets with an estimated fair value of $86.4 million, which included $1.3 million of cash received and $76.5 million, $24.6 million and $15.9 million allocated to REO held for sale, lease intangible and other assets, and leasing and other liabilities, respectively.
For Senior Loan 9, the total whole loan is $199.4 million, including (i) a fully funded senior mortgage loan of $120.0 million, at an interest rate of S+2.25% and (ii) a mezzanine note with a commitment of $79.4 million, of which $74.4 million was funded as of December 31, 2023, at a fixed interest rate of 4.5%.
For Senior Loan 8, the total whole loan is $199.4 million, including (i) a fully funded senior mortgage loan of $120.0 million, at an interest rate of S+2.25% and (ii) a mezzanine note with a commitment of $79.4 million, of which $74.4 million was funded as of December 31, 2024 , at a fixed interest rate of 4.5%.
We continue to expand and diversify our financing sources, especially those sources that provide non-mark-to-marke t financing, reducing our exposure to market volatility.
We plan to expand and diversify our financing sources, especially those sources that provide non-mark-to-marke t financing, reducing our exposure to market volatility.
The facility provides us with asset-based financing on a non-mark-to-market basis with match-term up to five years, with additional two-year extension available, and is non-recourse to us. Warehouse Facility In March 2020, we entered into a $500.0 million Loan and Security Agreement with HSBC Bank USA, National Association (“HSBC Facility”).
The facility provides us with asset-based financing on a non-mark-to-market basis with match-term up to five years, with additional two-year extension available, and is non-recourse to us. Warehouse Facility In 2020, we entered into a $500.0 million Loan and Security Agreement with HSBC Bank USA, National Association (“HSBC Facility”) with a current facility maturity date of March 2026.
Such financial covenants include a minimum consolidated tangible net worth of $650.0 million and a maximum total debt to total assets ratio of 83.3% (the “Leverage Covenant”). As of December 31, 2023, we were in compliance with the covenants of our financing facilities.
Such financial covenants include a minimum consolidated tangible net worth of $650.0 million and a maximum total debt to total assets ratio of 83.3%. As of December 31, 2024, we were in compliance with the covenants of our financing facilities.
(B) Represents the principal balance of the collateral assets. (C) Available borrowings represents the undrawn amount we could draw under the terms of each credit facility, based on collateral already approved and pledged. Master Repurchase Agreements We utilize master repurchase facilities to finance the origination of senior loans.
(B) Available borrowings represents the undrawn amount we could draw under the terms of each credit facility, based on collateral already approved and pledged. Master Repurchase Agreements We utilize master repurchase facilities to finance the origination of senior loans.
For Senior Loan 31, the total whole loan is $107.0 million, including (i) a fully funded senior mortgage loan of $102.0 million, at an interest rate of S+3.06%, (ii) a senior mezzanine note with $2.3 million funded as of December 31, 2023, at a fixed interest rate of 10.0% and (iii) a fully funded junior mezzanine note of $0.8 million, at a fixed interest rate 10.0% with certain profit share provisions, as defined in the loan agreement.
For Senior Loan 23, the total whole loan is $112.2 million, including (i) a fully funded senior mortgage loan of $102.0 million, at an interest rate of S+3.06%, (ii) a senior mezzanine note with $8.6 million funded as of December 31, 2024 , at a fixed interest rate of 10.0% and (iii) a fully funded junior mezzanine note of $0.8 million, at a fixed interest rate of 10.0% with certain profit share provisions, as defined in the loan agreement.
(B) Represents (i) total outstanding debt agreements, secured term loan, convertible notes, and collateralized loan obligations, less cash to (ii) total permanent equity, in each case, at period end. Sources of Liquidity Our primary sources of liquidity include cash and cash equivalents and available borrowings under our secured financing agreements, inclusive of our Revolver.
(B) Represents (i) total outstanding debt agreements, secured term loan, and collateralized loan obligations, less cash to (ii) KREF's stockholders' equity, in each case, at period end. Sources of Liquidity Our primary sources of liquidity include cash and cash equivalents and available borrowings under our secured financing agreements, inclusive of our Revolver.
As of December 31, 2023, $93.2 million remained available for issuance under the ATM.
As of December 31, 2024, $93.2 million remained available for issuance under the ATM.
As of December 31, 2023, all of our investments were located in the United States.
As of December 31, 2024, all of our investments were located in the United States.
Covenants —Each of our repurchase facilities, term lending agreements, warehouse facility and our Revolver contain customary terms and conditions, including, but not limited to, negative covenants relating to restrictions on our operations with respect to our status as a REIT, and financial covenants, such as: • a trailing four quarter interest income to interest expense ratio covenant (1.4 to 1.0); • a consolidated tangible net worth covenant (75.0% of the aggregate net cash proceeds of any equity issuances made and any capital contributions received by us and KKR Real Estate Finance Holdings L.P.
Covenants —Each of our repurchase facilities, term lending agreements, warehouse facility and our Revolver contain customary terms and conditions, including, but not limited to, negative covenants relating to restrictions on our operations with respect to our status as a REIT, and financial covenants, such as: • a trailing four quarter interest income to interest expense ratio covenant (1.3 to 1.0 beginning September 30, 2024 through June 30, 2025, then 1.4 to 1.0 thereafter); 69 Table of Contents • a consolidated tangible net worth covenant (75.0% of the aggregate net cash proceeds of any equity issuances made and any capital contributions received by us and KKR Real Estate Finance Holdings L.P.
Our Non-Mark-to-Market Financing Sources, which accounted for 76% of our total financing as of December 31, 2023, are not subject to credit or capital markets mark-to-market provisions. The remaining 24% of our total financing, which are comprised of three master repurchase agreements, are only subject to credit marks.
Our Non-Mark-to-Market Financing Sources, which accounted for 79% of our total financing as of December 31, 2024, are not subject to credit or capital markets mark-to-market provisions. The remaining 21% of our total financing, which are comprised of three master repurchase agreements, are only subject to credit marks.
Term Lending Agreements In August 2018, we entered into a $200.0 million loan financing facility with BMO Harris Bank (the "BMO Facility”). In May 2019, we increased the borrowing capacity to $300.0 million. The facility provides financing on a non-mark-to-market basis with match-term up to five years with partial recourse to us.
Term Lending Agreements In 2018, we entered into a loan financing facility with BMO Harris Bank ("BMO Facility”) with a current borrowing capacity of $300.0 million. The facility provides financing on a non-mark-to-market basis with match-term up to five years with partial recourse to us.
See Note 2 — Summary of Significant Accounting Policies, to our consolidated financial statements included in this Form 10-K for detailed discussion of allowance for credit losses. 60 Table of Contents Our Portfolio We have established a $7,752.3 million portfolio of diversified investments, consisting primarily of senior commercial real estate loans as of December 31, 2023.
See Note 2 — Summary of Significant Accounting Policies, to our consolidated financial statements included in this Form 10-K for detailed discussion of allowance for credit losses. 59 Table of Contents Our Portfolio We have established a $6,271.6 million portfolio of diversified investments, consisting primarily of senior commercial real estate loans as of December 31, 2024.
Our Non-Mark-to-Market Financing Sources, which accounte d for 76% of our total financing as of December 31, 2023, are not subject to credit or capital markets mark-to-market provisions. The remaining 24% of our total financing, which is primarily comprised of three master repurchase agreements, are only subject to credit marks.
Our Non-Mark-to-Market Financing Sources, which accounte d for 79% of our total financing as of December 31, 2024, are not subject to credit or capital markets mark-to-market provisions. The remaining 21% of our total financing, which is comprised of three master repurchase agreements, are only subject to credit marks.
Total loan exposure includes the entire loan KREF originated and financed, including $188.6 million and $263.1 million of such non-c onsolidated interests as of December 31, 2023 and 2022, respectively. 66 Table of Contents In January 2023, we completed the modification of a risk-rated 5 senior office loan located in Philadelphia, PA, with an outstanding principal balance of $161.0 million.
Total loan exposure includes the entire loan we originated and financed, including $188.6 million of such non-c onsolidated interests as of December 31, 2023. 65 Table of Contents In January 2023, we modified a risk-rated 5 senior office loan located in Philadelphia, PA, with an outstanding principal balance of $161.0 million.
(H) For senior loans, LTV is generally based on the initial loan amount divided by the as-is appraised value as of the date the loan was originated or by the current principal amount as of the date of the most recent as-is appraised value; f or mezzanine loans, LTV is based on the current balance of the whole loan divided by the as-is appraised value as of the date the loan was originated; for RECOP I CMBS B-Pieces, LTV is based on the weighted average LTV of the underlying loan pool at issuance.
(H) For senior loans, LTV is generally based on the initial loan amount divided by the as-is appraised value as of the date the loan was originated; for mezzanine loans, LTV is based on the initial balance of the whole loan divided by the as-is appraised value as of the date the loan was originated; for CMBS B-Pieces, LTV is based on the weighted average LTV of the underlying loan pool at issuance.
The terms of the modification included, among others, a $15.0 million principal repayment, a $15.0 million reduction in unfunded loan commitment, and a restructure of the $103.4 million senior loan (after the $15.0 million repayment) into (i) a $105.0 million committed senior mortgage loan (with $16.6 million in unfunded commitment) and (ii) a $15.0 million subordinated note.
The terms of the modification included, among others, a $15.0 million principal repayment, a $15.0 million reduction in unfunded loan commitment, and a restructure of the $103.4 million senior loan (after the $15.0 million repayment) into (i) a $105.0 million committed senior mortgage loan (with $16.6 million in unfunded commitment) and (ii) a $15.0 million subordinated note which is subordinate to a new $18.5 million sponsor interest.
During the year ended December 31, 2023, we collected 97.6% of interest payments due on our loan portfolio. As of December 31, 2023, the average risk rating of our loan portfolio was 3.2, weighted by total loan exposure.
During the year ended December 31, 2024, we collected 98% of interest payments due on our loan portfolio. As of December 31, 2024, the average risk rating of our loan portfolio was 3.1, weighted by total loan exposure.
Public entities with a single reportable segment are required to provide the new disclosures and all the disclosures required under ASC 280. The guidance is effective for our 2024 annual reporting. The guidance is applied retrospectively to all periods presented in the financial statements, unless it is impracticable. We are evaluating the impact of ASU 2023-07. 81 Table of Contents
Public entities with a single reportable segment are required to provide the new disclosures and all the disclosures required under ASC 280. The guidance is effective for our 2024 annual reporting. The guidance is applied retrospectively to all periods presented in the financial statements, unless it is impracticable.
As of December 31, 2023, the weighted average haircut under our repurchase agreement s w as 33.8% (or 32.2%, if we had borrowed the maximum amount approved by its repurchase agreement counterparties as of such dates).
As of December 31, 2024, the weighted average haircut under our repurchase agreement s w as 34.9% (or 32.1%, if we had borrowed the maximum amount approved by its repurchase agreement counterparties as of such dates).
The facility pro vides non-recourse m atch-term asset-based financing on a non-mark-to-market basis. Revolving Credit Agreement In March 2022, we upsized our corporate revolving credit agreement (“Revolver”), administered by Morgan Stanley Senior Funding, Inc., to $520.0 million and extended the maturity date to March 2027. In April 2022, we further upsized our Revolver to $610.0 million.
The facilities pro vide non-recourse m atch-term asset-based financing on a non-mark-to-market basis. 68 Table of Contents Revolving Credit Agreement In 2022, we upsized our corporate revolving credit agreement (“Revolver”), administered by Morgan Stanley Senior Funding, Inc., to $610.0 million and extended the maturity date to March 2027.
Earnings (Loss) Per Share and Dividends Declared The following table sets forth the calculation of basic and diluted net income (loss) per share and dividends declared per share (amounts in thousands, except share and per share data): Three Months Ended December 31, Year Ended December 31, 2023 2023 2022 Net income (loss) attributable to common stockholders $ (18,738) $ (53,919) $ 15,371 Weighted-average number of shares of common stock outstanding, basic and diluted 69,384,309 69,180,039 67,553,578 Net income (loss) per share, basic and diluted $ (0.27) $ (0.78) $ 0.23 Dividends declared per share $ 0.43 $ 1.72 $ 1.72 Distributable Earnings Distributable Earnings, a measure that is not prepared in accordance with GAAP, is a key indicator of our ability to generate sufficient income to pay our quarterly dividends and in determining the amount of such dividends, which is the primary focus of yield/income investors who comprise a significant portion of our investor base.
Earnings (Loss) Per Share and Dividends Declared The following table sets forth the calculation of basic and diluted net income (loss) per share and dividends declared per share (amounts in thousands, except share and per share data): Three Months Ended Year Ended December 31, December 31, 2024 2024 2023 Net income (loss) attributable to common stockholders $ 14,578 $ 13,071 $ (53,919) Weighted-average number of shares of common stock outstanding, basic and diluted 69,342,983 69,396,890 69,180,039 Net income (loss) per share, basic and diluted $ 0.21 $ 0.19 $ (0.78) Dividends declared per share $ 0.25 $ 1.00 $ 1.72 Distributable Earnings Distributable Earnings, a measure that is not prepared in accordance with GAAP, is a key indicator of our ability to generate sufficient income to pay our quarterly dividends and in determining the amount of such dividends, which is the primary focus of yield/income investors who comprise a significant portion of our investor base.
In June 2019, we entered into a Master Repurchase and Securities Contract Agreement ("KREF Lending V Facility") with Morgan Stanley Mortgage Capital Holdings LLC ("Administrative Agent"), as administrative agent on behalf of Morgan Stanley Bank, N.A. ("Initial Buyer"), which provides non-mark-to-market financing .
In 2019, we entered into a Master Repurchase and Securities Contract Agreement ("KREF Lending V Facility") with Morgan Stanley Mortgage Capital Holdings LLC ("Administrative Agent"), as administrative agent on behalf of Morgan Stanley Bank, N.A. ("Initial Buyer"), which provides non-mark-to-market financing . The facility has a current maturity of June 2025, subject to an additional one-year extension option.
(our "Operating Partnership") or up to approximately $1,307.7 million, depending on the agreement; • a cash liquidity covenant (the greater of $10.0 million or 5.0% of our recourse indebtedness); • a total indebtedness covenant (83.3% of our Total Assets, as defined in the applicable financing agreements); With respect to our secured term loan, we are required to comply with customary loan covenants and event of default provisions that include, but are not limited to, negative covenants relating to restrictions on operations with respect to our status as a REIT, and financial covenants.
(our "Operating Partnership") or up to approximately $1,300.2 million, depending on the agreement; • a total indebtedness covenant (83.3% of our Total Assets, as defined in the applicable financing agreements); and • a cash liquidity covenant (the greater of (i) $10.0 million or (ii) 5.0% of KREF's recourse indebtedness; from September 30, 2024 and through June 30, 2025 the Revolver has a minimum cash liquidity covenant of $75.0 million) With respect to our secured term loan, we are required to comply with customary loan covenants and event of default provisions that include, but are not limited to, negative covenants relating to restrictions on operations with respect to our status as a REIT, and financial covenants.
In addition, we have the option to increase the facility amount to $500.0 million. Term Loan Facility In April 2018, we entered into a term loan financing agreement with third party lenders for an initial borrowing capacity of $200.0 million that was increased to $1.0 billion in October 2018 (“Term Loan Facility”).
In addition, we have the option to increase the facility amount to $500.0 million. Term Loan Facility In 2018, we entered into a term loan financing agreement with third party lenders with a current borrowing capacity of $1.0 billion (“Term Loan Facility”).
These non-consolidated senior interests provide structural leverage on a non-mark-to-market, match-term basis for our net investments, which are typically reflected in the form of mezzanine loans or other subordinate interests on our consolidated balance sheet and in our consolidated statement of income.
These non-consolidated senior interests provide structural leverage on a non-mark-to-market, match-term basis for our net investments, which are typically reflected in the form of mezzanine loans or other subordinate interests on our consolidated balance sheets and in our consolidated statement of income. We had no outstanding financing through non-consolidated senior interests as of December 31, 2024.
As of December 31, 2023, 99% of our loans by total loan exposure earned a floating rate of interest.
As of December 31, 2024, substantially all of our loans by total loan exposure earned a floating rate of interest.
Post modification, the whole loan’s maximum maturity is July 2025, assuming all extension options are exercised. The restructured whole loan with an outstanding principal balance of $194.4 million was risk-rated 5 as of December 31, 2023.
Post modification, the whole loan’s maximum maturity is July 2025, assuming all extension options are exercised. The restructured whole loan with an outstanding principal balance of $194.4 million was risk-rated 5 as of December 31, 2024. In September 2023, we modified a risk-rated 4 senior office loan located in Chicago, IL, with an outstanding principal balance of $118.4 million.
January 2026 Interests retained 44,667 S + 8.8% January 2026 70 Table of Contents Secured Term Loan In September 2020, we entered into a $300.0 million secured term loan at a price of 97.5%. The secured term loan is partially amortizing, with an amount equal to 1.0% per annum of the principal balance due in quarterly installments.
Secured Term Loan In 2020, we entered into a $300.0 million secured term loan at a price of 97.5%. The secured term loan is partially amortizing, with an amount equal to 1.0% per annum of the principal balance due in quarterly installments.
Cash Flows The following table sets forth changes in cash and cash equivalents for the years ended December 31, 2023, 2022 and 2021 (dollars in thousands): Year Ended December 31, 2023 2022 2021 Cash Flows From Operating Activities $ 155,715 $ 141,125 $ 124,793 Cash Flows From Investing Activities 13,487 (1,177,133) (1,540,836) Cash Flows From Financing Activities (271,510) 1,012,859 1,578,981 Net Increase (Decrease) in Cash, Cash Equivalents, and Restricted Cash $ (102,308) $ (23,149) $ 162,938 77 Table of Contents Cash Flows from Operating Activities Our cash flows from operating activities were primarily driven by our net interest income, which is driven by the income generated by our investments less financing costs.
Cash Flows The following table sets forth changes in cash and cash equivalents for the years ended December 31, 2024, 2023 and 2022 (dollars in thousands): Year Ended December 31, 2024 2023 2022 Cash Flows From Operating Activities $ 132,563 $ 155,715 $ 141,125 Cash Flows From Investing Activities 1,116,237 13,487 (1,177,133) Cash Flows From Financing Activities (1,290,566) (271,510) 1,012,859 Net Increase (Decrease) in Cash, Cash Equivalents, and Restricted Cash $ (41,766) $ (102,308) $ (23,149) 76 Table of Contents Cash Flows from Operating Activities Our cash flows from operating activities were primarily driven by our net interest income, which is a result of the income generated by our investments less financing costs.
In June 2023, we completed the modification of a risk-rated 5 senior office loan located in Minneapolis, MN, with an outstanding principal balance of $194.4 million as of March 31, 2023.
The restructured senior loan with an outstanding principal balance of $114.3 million was risk-rated 3 as of December 31, 2024. In June 2023, we modified a risk-rated 5 senior office loan located in Minneapolis, MN, with an outstanding principal balance of $194.4 million.
Weighted average LTV includes non-consolidated senior interests and excludes risk-rated 5 loans. 62 Table of Contents The table below sets forth additional information relating to our portfolio as of December 31, 2023 (dollars in millions): Investment (A) Location Property Type Investment Date Total Whole Loan (B) Committed Principal Amount (B) Current Principal Amount Net Equity (C) Coupon (D)(E) Max Remaining Term (Years) (D)(F) Loan Per SF / Unit / Key (G) LTV (D)(H) Risk Rating Senior Loans (I) 1 Senior Loan Arlington, VA Multifamily 9/30/2021 $ 381.0 $ 381.0 $ 369.0 $ 74.1 + 3.3 2.8 $332,439 / unit 69 % 3 2 Senior Loan Boston, MA Life Science 8/3/2022 312.5 312.5 195.4 27.3 + 4.2 3.6 $747 / SF 56 3 3 Senior Loan Bellevue, WA Office 9/13/2021 520.8 260.4 182.5 47.7 + 3.7 3.3 $855 / SF 63 3 4 Senior Loan Various Industrial 4/28/2022 504.5 252.3 252.3 50.6 + 2.7 3.4 $98 / SF 64 3 5 Senior Loan Mountain View, CA Office 7/14/2021 362.8 250.0 200.9 118.5 + 3.4 2.6 $654 / SF n.a. 5 6 Senior Loan Bronx, NY Industrial 8/27/2021 381.2 228.7 198.9 43.0 + 4.2 2.7 $277 / SF 52 3 7 Senior Loan Los Angeles, CA Multifamily 2/19/2021 220.0 220.0 220.0 33.9 + 2.9 2.2 $410,430 / unit 68 3 8 Senior Loan Various Multifamily 5/31/2019 206.5 206.5 206.5 41.9 + 4.0 1.4 $192,991 / unit 74 3 9 Senior Loan Minneapolis, MN Office 11/13/2017 199.4 199.4 194.4 89.0 + 2.3 1.5 $182 / SF n.a. 5 10 Senior Loan Various Industrial 6/15/2022 375.5 187.8 173.3 37.7 + 2.9 3.5 $125 / SF 50 3 11 Senior Loan Boston, MA Office 2/4/2021 375.0 187.5 187.5 37.5 + 3.4 2.1 $506 / SF 71 4 12 Senior Loan The Woodlands, TX Hospitality 9/15/2021 183.3 183.3 180.9 33.0 + 4.3 2.8 $199,015 / key 64 3 13 Senior Loan Washington, D.C.
Weighted average LTV excludes risk-rated 5 loans. 61 Table of Contents The table below sets forth additional information relating to our portfolio as of December 31, 2024 (dollars in millions): Investment (A) Location Property Type Investment Date Total Whole Loan (B) Committed Principal/Investment Amount Outstanding Principal/ Investment Amount Net Equity (C) Coupon (D)(E) Max Remaining Term (Years) (D)(F) Loan/Investment Per SF / Unit / Key (G) Origination LTV (D)(H) Risk Rating Senior Loans 1 Senior Loan Arlington, VA Multifamily 9/30/2021 $ 381.0 $ 381.0 $ 375.5 $ 84.6 + 3.3% 1.8 $338,320 / unit 69 % 3 2 Senior Loan Boston, MA Life Science 8/3/2022 312.5 312.5 229.0 33.1 + 4.2 2.6 $747 / SF 56 3 3 Senior Loan Bellevue, WA Office 9/13/2021 520.8 260.4 224.5 55.9 + 3.7 2.3 $851 / SF 63 3 4 Senior Loan Various Industrial 4/28/2022 504.5 252.3 252.3 62.4 + 2.7 2.4 $98 / SF 64 3 5 Senior Loan Bronx, NY Industrial 8/27/2021 381.2 228.7 217.2 47.5 + 4.2 1.7 $277 / SF 52 3 6 Senior Loan Los Angeles, CA Multifamily 2/19/2021 220.0 220.0 220.0 36.7 + 2.9 1.2 $410,430 / unit 68 3 7 Senior Loan Various Multifamily 5/31/2019 206.5 206.5 206.5 81.2 + 4.0 0.4 $192,991 / unit 74 3 8 Senior Loan Minneapolis, MN Office 11/13/2017 199.4 199.4 194.4 91.8 + 2.3 0.5 $182 / SF n.a. 5 9 Senior Loan Various Industrial 6/15/2022 375.5 187.8 173.5 42.4 + 2.9 2.5 $135 / SF 50 3 10 Senior Loan The Woodlands, TX Hospitality 9/15/2021 181.4 181.4 181.4 35.4 + 4.3 1.8 $199,513 / key 64 3 11 Senior Loan Washington, D.C.
The following table calculates our book value per share (amounts in thousands, except share and per share data): Year Ended December 31, 2023 2022 KKR Real Estate Finance Trust Inc. stockholders' equity $ 1,404,767 $ 1,571,538 Series A preferred stock (liquidation preference of $25.00 per share) (327,750) (327,750) Common stockholders' equity $ 1,077,017 $ 1,243,788 Shares of common stock issued and outstanding at period end 69,313,860 69,095,011 Add: Deferred stock units 72,708 — Total shares outstanding at period end 69,386,568 69,095,011 Book value per share $ 15.52 $ 18.00 Book value as of December 31, 2023 included the impact of an estimated CECL credit loss allowance of $212.5 million, or ($3.06) per share.
The following table calculates our book value per share (amounts in thousands, except share and per share data): December 31, 2024 December 31, 2023 KKR Real Estate Finance Trust Inc. stockholders' equity $ 1,345,030 $ 1,404,767 Series A preferred stock (liquidation preference of $25.00 per share) (327,750) (327,750) Common stockholders' equity $ 1,017,280 $ 1,077,017 Shares of common stock issued and outstanding at period end 68,713,596 69,313,860 Add: Deferred stock units 206,112 72,708 Total shares outstanding at period end 68,919,708 69,386,568 Book value per share $ 14.76 $ 15.52 Book value as of December 31, 2024 included the impact of an estimated CECL credit loss allowance of $119.6 million, or ($1.74) per share.
On December 22, 2023, we received a $6.0 million partial repayment and then took title to the office property through a deed-in-lieu of foreclosure. The transaction was accounted for as an asset acquisition under ASC 805.
Philadelphia Office / Garage — In 2019, we originated a $182.6 million senior loan secured by an office portfolio in Philadelphia, PA. In December 2023, we received a $6.0 million partial repayment and then took title to the office property through a deed-in-lieu of foreclosure ("DIL"). The transaction was accounted for as an asset acquisition under ASC 805.
During the year ended December 31, 2023, we funded $677.3 million of CRE loans and received $691.3 million from repayments of CRE loans. During the year ended December 31, 2022, we funded $2,419.7 million of CRE loans and received $1,244.3 million from the repayments of CRE loans.
During the year ended December 31, 2024, we funded $298.2 million of CRE loans and received $1,426.4 million from the repayments and sale of CRE loans. During the year ended December 31, 2023, we funded $677.3 million of CRE loans and received $691.3 million from the repayments of CRE loans.
Since our IPO, we have continued to execute on our primary investment strategy of originating floating-rate transitional senior loans and, as we continue to scale our loan portfolio, we expect that our originations will continue to be heavily weighted toward floating-rate loans.
These properties are reflected on our Consolidated Balance Sheets. We have executed on our primary investment strategy of originating floating-rate transitional senior loans and, as we continue to scale our loan portfolio, we expect that our originations will be heavily weighted toward floating-rate loans.
The following table sets forth interest received from, and paid for, our investments for the years ended December 31, 2023, 2022 and 2021 (dollars in thousands): Year Ended December 31, 2023 2022 2021 Interest Received: Commercial real estate loans $ 612,046 $ 362,178 $ 249,564 612,046 362,178 249,564 Interest Paid: Interest expense 430,275 201,007 95,256 Net interest collections $ 181,771 $ 161,171 $ 154,308 Our net interest collections were partially offset by cash used to pay management and incentive fees, as follows (dollars in thousands): Year Ended December 31, 2023 2022 2021 Management Fees to affiliate $ 26,225 $ 24,391 $ 18,341 Incentive Fees to affiliate 2,491 634 10,273 Total management and incentive fee payments $ 28,716 $ 25,025 $ 28,614 Cash Flows from Investing Activities Our cash flows from investing activities consisted of cash outflows to fund new loan originations and our commitments under existing loan investments, partially offset by cash inflows from the principal repayments and sale/syndication of our loan investments.
The following table sets forth interest received from, and paid for, our investments (dollars in thousands): Year Ended December 31, 2024 2023 2022 Interest received $ 558,478 $ 612,046 $ 362,178 Interest paid 398,805 430,275 201,007 Net interest collections $ 159,673 $ 181,771 $ 161,171 Our net interest collections were partially offset by cash used to pay management and incentive fees, as follows (dollars in thousands): Year Ended December 31, 2024 2023 2022 Management Fees to affiliate $ 25,137 $ 26,225 $ 24,391 Incentive Fees to affiliate — 2,491 634 Total management and incentive fee payments $ 25,137 $ 28,716 $ 25,025 Cash Flows from Investing Activities Our cash flows from investing activities primarily consisted of cash inflows from loan repayments and cash outflows to fund commitments under existing loan investments.
CMBS B-Piece Investments Our current CMBS exposure is through RECOP I, an equity method investment. Our Manager has processes and procedures in place to monitor and assess the credit quality of our CMBS B-Piece investments and promote the regular and active management of these investments.
Our Manager has processes and procedures in place to monitor and assess the credit quality of our CMBS B-Piece investments and promote the regular and active management of these investments.
(C) Includes a $58.7 million write-off on a defaulted senior loan upon deed-in-lieu of foreclosure during the three months ended December 31, 2023, and a $15.0 million write-off of a subordinated loan during the three months ended September 30, 2023. Includes a $25.0 million partial write-off of a defaulted senior loan during the year ended December 31, 2022.
Includes a $58.7 million write-off on a senior loan during the three months ended December 31, 2023, and a $15.0 million write-off of a subordinated loan during the three months ended September 30, 2023.
Real Estate Owned and Joint Venture In 2015, we originated a $177.0 million senior loan secured by a retail property in Portland, Oregon. In December 2021, we took title to the retail property; such acquisition was accounted for as an asset acquisition under ASC 805.
Real Estate Assets Portland Retail / Redevelopment — In 2015, we originated a $177.0 million senior loan secured by a retail property in Portland, OR. In December 2021, we took title to the retail property and accounted for the property on a consolidated basis. The transaction was accounted for as an asset acquisition under Accounting Standards Codification ("ASC") 805.
In certain instances, we consider relevant loan-specific qualitative factors to certain loans to estimate its CECL allowance. For collateral dependent loans that we determine foreclosure of the collateral is probable, we measure the expected losses based on the difference between the fair value of the collateral and the amortized cost basis of the loan as of the measurement date.
For collateral dependent loans that we determine foreclosure of the collateral is probable, we measure the expected losses based on the difference between the fair value of the collateral and the amortized cost basis of the loan as of the measurement date.
We recognized $25.1 million of deferred loan fees and origination discounts accreted into interest income during the year ended December 31, 2022, as compared to $23.2 million for the year ended December 31, 2021.
We recorded $17.2 million of deferred loan fees and origination discounts accreted into interest income during the year ended December 31, 2024, as compared to $23.6 million during the prior year.
(B) In certain instances, KREF finances its loans through the non-recourse sale of a senior interest that is not included in the consolidated financial statements.
(A) Excludes fully written off loans. (B) In certain instances, we finance our loans through the non-recourse sale of a senior interest that is not included in the consolidated financial statements.
CECL amends the previous credit loss model to reflect our current estimate of all expected credit losses, not only based on historical experience and current conditions, but also by including reasonable and supportable forecasts incorporating forward-looking information.
We recognize and measure the allowance for credit losses under the Current Expected Credit Loss ("CECL") model, which requires us to estimate expected credit losses, not only based on historical experience and current conditions, but also by including reasonable and supportable forecasts incorporating forward-looking information.
We might use other acceptable alternative approaches in the future depending on, among other factors, the type of loan, underlying collateral, and availability of relevant historical market loan loss data. We estimate our CECL allowance for our loan portfolio, including unfunded loan commitments, at the individual loan level.
In certain instances, we might use other acceptable alternative approaches in the future depending on, among other factors, the type of loan, underlying collateral and availability of relevant historical market loan loss data.
This increase was primarily due to a net increase of $116.4 million in the provision for credit losses, and a $11.1 million increase in REO operating expenses. 75 Table of Contents Liquidity and Capital Resources Overview We have capitalized our business to date primarily through the issuance and sale of our common stock and preferred stock, borrowings from our Non-Mark-to-Market Financing Sources (1) , and borrowings from three master repurchase agreements.
This increase was primarily due to a net increase of $62.7 million in the provision for credit losses. 74 Table of Contents Liquidity and Capital Resources Overview We have capitalized our business to date primarily through the issuance and sale of our common stock and preferred stock, borrowings from three master repurchase agreements, and borrowings from our Non-Mark-to-Market Financing Sources, which were comprised of collateralized loan obligations, term lending agreements, term loan facility, secured term loan, asset specific financing, warehouse facility, and corporate revolver.
Our secured term loan is secured by corporate level guarantees and does not include asset-based collateral. Refer to Notes 2 and 7 to our consolidated financial statements for additional discussion of our secured term loan.
The secured term loan matures on September 1, 2027 and contains restrictions relating to liens, asset sales, indebtedness, investments and transactions with affiliates. Our secured term loan is secured by corporate level guarantees and does not include asset-based collateral. Refer to Notes 2 and 7 to our consolidated financial statements for additional discussion of our secured term loan.
(C) We classify a loan as life science if more than 50% of the gross leasable area is leased to, or will be converted to, life science-relat ed space. (D) "Other" property type includes Condo (Residential) (2%), Self-Storage (2%), Student Housing (1%) and Single Family Rental (1%).
(A) Excludes: (i) Real Estate Assets, (ii) CMBS B-Pieces and (iii) fully written off loans. (B) We classify a loan as life science if more than 50% of the gross leasable area is leased to, or will be converted to, life science-relat ed space. (C) "Other" property type includes Self-Storage (2%), Student Housing (2%) and Mixed Use (1%).
Concurrently with taking the title to the REO asset, we contributed a portion of the REO asset to a joint venture (the "REO JV") with a third party local development operator (“JV Partner”), whereby we have a 90% interest and the JV Partner has a 10% interest.
We contributed a portion of the REO asset with a carrying value of $68.9 million to a joint venture (the "REO JV") with a third party local developer (“JV Partner”), whereby we had a 90% interest and the JV Partner had a 10% interest.
Includes a $25.0 million partial write-off of a defaulted senior loan during the year ended December 31, 2022. Book Value per Share We believe that book value per share is helpful to stockholders in evaluating the growth of our company as we have scaled our equity capital base and continue to invest in our target assets.
Book Value per Share We believe that book value per share is helpful to stockholders in evaluating the growth of our company as we have scaled our equity capital base and continue to invest in our target assets.
To facilitate future offerings of equity, debt and other securities, we have in place an effective shelf registration statement (the “Shelf”) with the SEC. The amount of securities to be issued pursuant to this Shelf was not specified when it was filed and there is no specific dollar limit on the amount of securities we may issue.
The amount of securities to be issued pursuant to this Shelf was not specified when it was filed and there is no specific dollar limit on the amount of securities we may issue.
As such, depreciation on the building and building improvements was suspended. 72 Table of Contents Results of Operations The following table summarizes the changes in our results of operations for years ended December 31, 2023, 2022, and 2021 (dollars in thousands, except per share data): For the Year Ended December 31, Increase (Decrease) For the Year Ended December 31, Increase (Decrease) 2023 2022 Dollars Percentage 2022 2021 Dollars Percentage Net Interest Income Interest income $ 640,412 $ 421,968 $ 218,444 52 % $ 421,968 $ 279,950 $ 142,018 51 % Interest expense 458,802 236,095 222,707 94 236,095 114,439 121,656 106 Total net interest income 181,610 185,873 (4,263) (2) 185,873 165,511 20,362 12 Other Income Revenue from real estate owned operations 8,545 8,971 (426) (5) 8,971 — 8,971 100 Income (loss) from equity method investments 1,417 4,655 (3,238) (70) 4,655 6,371 (1,716) (27) Other income 11,237 5,568 5,669 102 5,568 686 4,882 712 Gain on sale of investments — — — — — 5,126 (5,126) (100) Total other income 21,199 19,194 2,005 10 19,194 12,183 7,011 58 Operating Expenses General and administrative 18,788 17,616 1,172 7 17,616 14,235 3,381 24 Provision for (reversal of ) credit losses, net 175,116 112,373 62,743 56 112,373 (4,059) 116,432 2,868 Management fee to affiliate 26,171 25,680 491 2 25,680 19,378 6,302 33 Incentive compensation to affiliate 2,491 634 1,857 293 634 10,273 (9,639) (94) Expenses from real estate owned operations 11,190 11,113 77 1 11,113 — 11,113 100 Total operating expenses 233,756 167,416 66,340 40 167,416 39,827 127,589 320 Income (Loss) Before Income Taxes, Noncontrolling Interests, Preferred Dividends, Redemption Value Adjustment and Participating Securities' Share in Earnings (30,947) 37,651 (68,598) (182) 37,651 137,867 (100,216) (73) Income tax expense 710 58 652 1,124 58 684 (626) (92) Net Income (Loss) (31,657) 37,593 (69,250) (184) 37,593 137,183 (99,590) (73) Net income (loss) attributable to noncontrolling interests (806) (510) (296) 58 (510) — (510) 100 Net Income (Loss) Attributable to KKR Real Estate Finance Trust Inc. and Subsidiaries (30,851) 38,103 (68,954) (181) 38,103 137,183 (99,080) (72) Preferred stock dividends and redemption value adjustment 21,304 21,304 — — 21,304 11,369 9,935 87 Participating securities' share in earnings 1,764 1,428 336 24 1,428 179 1,249 698 Net Income (Loss) Attributable to Common Stockholders $ (53,919) $ 15,371 $ (69,290) (451) $ 15,371 $ 125,635 $ (110,264) (88) Net Income (Loss) Per Share of Common Stock Basic $ (0.78) $ 0.23 $ (1.01) (439) $ 0.23 $ 2.22 $ (1.99) (90) Diluted $ (0.78) $ 0.23 $ (1.01) (439) $ 0.23 $ 2.21 $ (1.98) (90) Weighted Average Number of Shares of Common Stock Outstanding Basic 69,180,039 67,553,578 1,626,461 2 67,553,578 56,571,200 10,982,378 19 Diluted 69,180,039 67,553,578 1,626,461 2 67,553,578 56,783,388 10,770,190 19 Dividends Declared per Share of Common Stock $ 1.72 $ 1.72 $ — — $ 1.72 $ 1.72 $ — — 73 Table of Contents Year Ended December 31, 2023 Compared to Year Ended December 31, 2022 Net Interest Income Net interest income decreased by $4.3 million, during the year ended December 31, 2023, as compared to the prior year.
As a result, we recognized a $18.6 million loan write-off for the difference between the amortized cost of the foreclosed loan and our share of the fair value of the property’s net assets and closing costs. 71 Table of Contents Results of Operations The following table summarizes the changes in our results of operations for years ended December 31, 2024, 2023, and 2022 (dollars in thousands, except per share data): Year Ended December 31, Increase (Decrease) Year Ended December 31, Increase (Decrease) 2024 2023 Dollars Percentage 2023 2022 Dollars Percentage Net Interest Income Interest income $ 564,629 $ 640,412 $ (75,783) (12) % $ 640,412 $ 421,968 $ 218,444 52 % Interest expense 412,913 458,802 (45,889) (10) 458,802 236,095 222,707 94 Total net interest income 151,716 181,610 (29,894) (16) 181,610 185,873 (4,263) (2) Other Income Income (loss) from equity method investments 1,518 1,417 101 7 1,417 4,655 (3,238) (70) Other miscellaneous income 5,738 11,237 (5,499) (49) 11,237 5,568 5,669 102 Revenue from real estate owned operations 22,866 8,545 14,321 168 8,545 8,971 (426) (5) Gain on sale of investments (615) — (615) 100 — — — — Total other income 29,507 21,199 8,308 39 21,199 19,194 2,005 10 Operating Expenses Provision for (reversal of ) credit losses, net 80,605 175,116 (94,511) (54) 175,116 112,373 62,743 56 Management fee to affiliate 24,533 26,171 (1,638) (6) 26,171 25,680 491 2 Incentive compensation to affiliate — 2,491 (2,491) (100) 2,491 634 1,857 293 General and administrative 18,410 18,788 (378) (2) 18,788 17,616 1,172 7 Expenses from real estate owned operations 23,100 11,190 11,910 106 11,190 11,113 77 1 Total operating expenses 146,648 233,756 (87,108) (37) 233,756 167,416 66,340 40 Income (Loss) Before Income Taxes 34,575 (30,947) 65,522 212 (30,947) 37,651 (68,598) (182) Income tax expense 248 710 (462) (65) 710 58 652 1,124 Net Income (Loss) 34,327 (31,657) 65,984 208 (31,657) 37,593 (69,250) (184) Net income (loss) attributable to noncontrolling interests (1,264) (806) (458) 57 (806) (510) (296) 58 Net Income (Loss) Attributable to KKR Real Estate Finance Trust Inc. and Subsidiaries 35,591 (30,851) 66,442 215 (30,851) 38,103 (68,954) (181) Preferred stock dividends 21,304 21,304 — — 21,304 21,304 — — Participating securities' share in earnings 1,216 1,764 (548) (31) 1,764 1,428 336 24 Net Income (Loss) Attributable to Common Stockholders $ 13,071 $ (53,919) $ 66,990 124 $ (53,919) $ 15,371 $ (69,290) (451) Net Income (Loss) Per Share of Common Stock Basic and Diluted $ 0.19 $ (0.78) $ 0.97 124 $ (0.78) $ 0.23 $ (1.01) (439) Weighted Average Number of Shares of Common Stock Outstanding Basic and Diluted 69,396,890 69,180,039 216,851 — 69,180,039 67,553,578 1,626,461 2 Dividends Declared per Share of Common Stock $ 1.00 $ 1.72 $ (0.72) (42) $ 1.72 $ 1.72 $ — — 72 Table of Contents Year Ended December 31, 2024 Compared to Year Ended December 31, 2023 Net Interest Income Net interest income decreased by $29.9 million, during the year ended December 31, 2024, as compared to the prior year.
As of December 31, 2023, the average risk rating of our loan portfolio was 3.2, weighted by total loan exposure, consistent with that as of December 31, 2022.
As of December 31, 2024, the average risk rating of our portfolio was 3.1 , weig hted by total loan exposure, as compared to 3.2 as of December 31, 2023.
We may seek additional sources of liquidity from syndicated financing, other borrowings (including borrowings not related to a specific investment) and future offerings of equity and debt securities.
Our corporate Revolver and secured term loan are secured by corporate level guarantees and include net equity interests in the investment portfolio. We may seek additional sources of liquidity from syndicated financing, other borrowings (including borrowings not related to a specific investment) and future offerings of equity and debt securities.
Risk-rated 5 loans are excluded from the weighted average LTV. (E) Coupon expressed as spread over Term SOFR. (F) Max remaining term (years) assumes all extension options are exercised, if applicable. (G) Loan Per SF / Unit / Key is based on the current principal amount divided by the current SF / Unit / Key.
(D) Weighted average is weighted by the current principal amount for our senior and mezzanine loans and by the investment amount of CMBS B-Pieces. Risk-rated 5 loans are excluded from the weighted average LTV. (E) Coupon expressed as spread over Term SOFR. (F) Maximum remaining term (years) assumes all extension options are exercised, if applicable.
For Senior Loans 2, 3, 6, 20, 25, 28, 37, 50, 51, and 69, LTV is calculated as the total commitment amount of the loan divided by the as-stabilized value as of the date the loan was originated.
Weighted Average LTV excludes risk-rated 5 loans. For Senior Loans 2, 3, 5, 16 and 19, LTV is calculated as the total commitment amount of the loan divided by the as-stabilized value as of the date the loan was originated.
Debt-to-Equity Ratio and Total Leverage Ratio The following table presents our debt-to-equity ratio and total leverage ratio: December 31, 2023 December 31, 2022 Debt-to-equity ratio (A) 2.3x 2.0x Total leverage ratio (B) 4.2x 3.8x (A) Represents (i) total outstanding debt agreements (excluding non-recourse facilities), secured term loan and convertible notes, less cash to (ii) total permanent equity, in each case, at period end.
See Notes 5, 6, 7 and 10 to our consolidated financial statements for additional details regarding our secured financing agreements, collateralized loan obligations, secured term loan and stock activity. 75 Table of Contents Debt-to-Equity Ratio and Total Leverage Ratio The following table presents our debt-to-equity ratio and total leverage ratio: December 31, 2024 December 31, 2023 Debt-to-equity ratio (A) 1.6x 2.3x Total leverage ratio (B) 3.6x 4.2x (A) Represents (i) total outstanding debt agreements (excluding non-recourse facilities) and secured term loan, less cash to (ii) KREF's stockholders' equity, in each case, at period end.
We have not received any margin calls on our master repurchase agreements to date. Our primary sources of liquidity include $135.9 million of cash on our Consolidated Balance Sheet, $450.0 million of available capacity on our corporate Revolver, $44.0 million of available borrowings under our financing arrangements based on existing collateral, and cash flows from operations.
Our primary sources of liquidity include $104.9 million of cash on our Consolidated Balance Sheets, $530.0 million of available capacity on our corporate Revolver, $49.9 million of available borrowings under our financing arrangements based on existing collateral, and cash flows from operations.
We recorded $23.9 million of deferred financing costs amortization into interest expense during the year ended December 31, 2022, as compared to $15.7 million during the prior year. Other Income Total other income increased by $7.0 million during the year ended December 31, 2022, as compared to the year ended December 31, 2021.
In addition, we recorded $14.4 million of deferred financing costs amortized into interest expense during the year ended December 31, 2024, as compared to $26.2 million during the prior year. Other Income Total other income increased by $8.3 million during the year ended December 31, 2024, as compared to the prior year.
The restructured senior loan earns a coupon rate of S+2.75% and has a new term of up to four years, assuming all extension options are exercised. The $25.0 million junior mezzanine note is subordinate to a new $41.5 million committed senior mezzanine note held by the sponsor (with $16.5 million in unfunded commitment).
The restructured senior loan earns a coupon rate of S+2.75% and has a new term of up to four years, assuming all extension options are exercised.
Cash Flows from Financing Activities Our cash flows from financing activities were primarily driven by proceeds from borrowings under our financing agreements of $811.1 million during year ended December 31, 2023, partially offset by (i) repayments of $791.3 million on borrowings under our financing agreements, (ii) repayment of $143.75 million convertible notes, and (iii) payment of $140.2 million in dividends.
Cash Flows from Financing Activities During the year ended December 31, 2024, our cash flows from financing activities were primarily driven by (i) repayments of $1,594.5 million under our financing agreements and (ii) payment of $103.1 million in dividends, partially offset by borrowing proceeds of $601.9 million under our financing agreements.