Biggest changeTable 8: Loans by State The following table identifies our mortgage loans for our top 10 states by number of loans, loan value, collateral value and percentages thereof at December 31, 2024 and 2023 ($ in thousands): December 31, 2024 December 31, 2023 State Count UPB % UPB Collateral Value (1) % of Collateral Value State Count UPB % UPB Collateral Value (1) % of Collateral Value CA 433 127,133 27.9 % $ 325,507 28.0 % CA 678 $ 216,124 22.6 % $ 508,854 24.0 % FL 346 55,550 12.2 % 157,625 13.6 % FL 792 159,018 16.6 % 366,829 17.3 % TX 165 13,487 3.0 % 44,561 3.8 % NY 344 101,946 10.7 % 209,509 9.9 % GA 144 15,227 3.3 % 44,549 3.8 % NJ 274 60,837 6.4 % 115,635 5.5 % NY 144 41,757 9.2 % 101,167 8.7 % MD 198 47,391 5.0 % 79,587 3.8 % NJ 136 27,374 6.0 % 63,381 5.5 % VA 171 35,359 3.7 % 68,100 3.2 % MD 115 25,083 5.5 % 45,794 3.9 % TX 318 31,445 3.3 % 85,808 4.1 % IL 105 16,741 3.7 % 32,072 2.8 % GA 264 30,719 3.2 % 77,210 3.6 % NC 100 11,567 2.5 % 32,913 2.8 % IL 182 29,826 3.1 % 48,824 2.3 % VA 86 17,108 3.8 % 37,916 3.3 % MA 136 27,266 2.8 % 64,592 3.1 % Other 851 103,866 22.9 % 275,188 23.8 % Other 1,666 217,244 22.6 % 490,909 23.2 % 2,625 454,893 100.0 % $ 1,160,673 100.0 % 5,023 $ 957,175 100.0 % $ 2,115,857 100.0 % 57 Liquidity and Capital Resources Source and Uses of Cash During the year ended December 31, 2024, our primary sources of cash have consisted of proceeds from the sale of residential mortgage loans and securities, as well as paydowns and interest income from our investment portfolio.
Biggest change(3) UPB as of December 31, 2025 and 2024, divided by market value of collateral and weighted by the UPB of the loan. 51 Table 7: Portfolio Characteristics The following tables present certain characteristics about our mortgage loans by year of origination as of December 31, 2025 and 2024, respectively: Portfolio at December 31, 2025: Years of Origination ($ in thousands) After 2008 2006 – 2008 2005 and prior Number of loans 285 1,386 765 UPB $ 48,008 $ 275,394 $ 92,153 Percent of mortgage loan portfolio by year of origination 11.6 % 66.2 % 22.2 % Loan Attributes: Weighted average loan age (months) 171.1 227.5 266.4 Weighted average loan-to-value 40.7 % 43.7 % 34.5 % Delinquency Performance: Current 75.3 % 82.3 % 81.6 % 30 days delinquent 10.1 % 8.7 % 6.7 % 60 days delinquent — % 0.1 % 0.3 % 90+ days delinquent 5.7 % 5.2 % 6.7 % Foreclosure 8.9 % 3.7 % 4.7 % Portfolio at December 31, 2024 Years of Origination ($ in thousands) After 2008 2006 – 2008 2005 and prior Number of loans 304 1,485 836 UPB $ 51,872 $ 300,938 $ 102,083 Percent of mortgage loan portfolio by year of origination 11.4 % 66.2 % 22.4 % Loan Attributes: Weighted average loan age (months) 157.3 215.3 254.3 Weighted average loan-to-value 46.8 % 51.1 % 40.3 % Delinquency Performance: Current 76.7 % 79.7 % 76.9 % 30 days delinquent 7.2 % 10.8 % 10.6 % 60 days delinquent 0.1 % 0.2 % 0.4 % 90+ days delinquent 9.6 % 6.0 % 8.0 % Foreclosure 6.4 % 3.4 % 4.1 % 52 Table 8: Loans by State The following table identifies our mortgage loans for our top 10 states by number of loans, loan value, collateral value and percentages thereof as of December 31, 2025 and 2024 ($ in thousands): December 31, 2025 December 31, 2024 State Count UPB % UPB Collateral Value (1) % of Collateral Value State Count UPB % UPB Collateral Value (1) % of Collateral Value CA 414 $ 117,380 28.2 % $ 341,107 26.6 % CA 433 $ 127,133 27.9 % $ 325,507 28.0 % FL 318 51,038 12.3 % 173,348 13.5 % FL 346 55,550 12.2 % 157,625 13.6 % NY 133 38,119 9.2 % 108,189 8.5 % NY 144 41,757 9.2 % 101,167 8.7 % NJ 128 25,109 6.0 % 74,474 5.8 % NJ 136 27,374 6.0 % 63,381 5.5 % MD 103 22,476 5.4 % 49,838 3.9 % MD 115 25,083 5.5 % 45,794 3.9 % VA 81 15,520 3.7 % 42,565 3.3 % VA 86 17,108 3.8 % 37,916 3.3 % IL 100 15,344 3.7 % 35,835 2.8 % IL 105 16,741 3.7 % 32,072 2.8 % GA 135 14,098 3.4 % 48,399 3.8 % TX 165 13,487 3.0 % 44,561 3.8 % TX 153 11,986 2.9 % 46,420 3.6 % GA 144 15,227 3.3 % 44,549 3.8 % NC 93 10,745 2.6 % 37,760 2.9 % MA 66 12,756 2.8 % 34,866 3.0 % Other 778 93,740 22.6 % 322,163 25.3 % Other 885 102,677 22.6 % 273,234 23.6 % 2,436 $ 415,555 100.0 % $ 1,280,098 100.0 % 2,625 $ 454,893 100.0 % $ 1,160,672 100.0 % (1) As of the reporting date.
These trusts are considered to be variable interest entities (“VIEs”), and we have determined that we are the primary beneficiary of the VIEs. 45 We elected to be taxed as a REIT for U.S. federal income tax purposes beginning with our taxable year ended December 31, 2014.
These trusts are considered to be variable interest entities (“VIEs”), and we have determined that we are the primary beneficiary of the VIEs. We elected to be taxed as a REIT for U.S. federal income tax purposes beginning with our taxable year ended December 31, 2014.
Under CECL, we determine the allowance for credit losses by comparing the contractual cash flows for our mortgage loans held-for-investment, investments in securities, held-to-maturity (“HTM”) and investments in beneficial interests by comparing the contractual cash flows to the projected cash flows as determined by management.
Under CECL, we determine the allowance for credit losses by comparing the contractual cash flows for our residential mortgage loans held-for-investment, investments in securities, held-to-maturity (“HTM”) and investments in beneficial interests by comparing the contractual cash flows to the projected cash flows as determined by management.
Increases in interest rates, in general, may over time cause: (1) the value of our mortgage loan and MBS portfolio to further decline; (2) coupons on our ARM and Hybrid ARM mortgage loans and MBS to reset, although on a delayed basis, to higher interest rates; (3) impact adversely our ability to securitize, re-securitize or sell our assets on attractive terms; (4) reduce the ability or desire of borrowers to refinance their loans; (5) mortgage related assets may become more illiquid during periods of interest rate volatility; (6) difficulties refinancing our securitizations and increases in the costs of our repurchase facility financings; (7) increase our financing costs as we seek to renew or replace borrowing facilities; and (8) to the extent we enter into interest rate swap agreements as part of our hedging strategy, the value of these agreements to increase.
Changes in Market Interest Rates — Increases in interest rates, in general, may over time cause: (1) the value of our mortgage loan and MBS portfolio to further decline; (2) coupons on our ARMs and Hybrid ARM loans and MBS to reset, although on a delayed basis, to higher interest rates; (3) impact adversely our ability to securitize, re-securitize or sell our assets on attractive terms; (4) reduce the ability or desire of borrowers to refinance their loans; (5) mortgage related assets may become more illiquid during periods of interest rate volatility; (6) difficulties refinancing our securitizations and increases in the costs of our repurchase facility financings; (7) increase our financing costs as we seek to renew or replace borrowing facilities; and (8) to the extent we enter into interest rate swap agreements as part of our hedging strategy, the value of these agreements to increase.
Generally, we are required to maintain minimum levels of Liquidity (as defined in the indenture governing the 2027 Notes) (in cash and cash equivalents) and tangible net worth of $30.0 million and $240.0 million, respectively.
Generally, we are required to maintain minimum levels of Liquidity (as defined in the indenture governing our 2027 Notes) (in cash and cash equivalents) and tangible net worth of $30.0 million and $240.0 million, respectively.
Additionally, our Former Manager incurred and our New Manager incurs direct, out-of-pocket costs and expenses related to managing our business, which are contractually reimbursable by us.
Additionally, our Former Manager incurred, and our Manager incurs, direct, out-of-pocket costs and expenses related to managing our business, which are contractually reimbursable by us.
We believe the estimates and assumptions underlying our consolidated financial statements are reasonable and supportable based on the information available as of December 31, 2024; however, uncertainty over the current macroeconomic conditions makes any estimates and assumptions as of December 31, 2024, inherently less certain than they would be absent the current economic environment.
We believe the estimates and assumptions underlying our consolidated financial statements are reasonable and supportable based on the information available as of December 31, 2025; however, uncertainty over the current macroeconomic conditions makes any estimates and assumptions as of December 31, 2025, inherently less certain than they would be absent the current economic environment.
The Company believes that the following discussion addresses the Company’s most critical accounting policies, which are those that are most important to the presentation of the Company’s financial condition and results of operations and require management’s most difficult, subjective and complex judgments. 48 The mortgage and financial sectors operate in a challenging and uncertain economic environment.
The Company believes that the following discussion addresses the Company’s most critical accounting policies, which are those that are most important to the presentation of the Company’s financial condition and results of operations and require management’s most difficult, subjective and complex judgments. 44 The mortgage and financial sectors operate in a challenging and uncertain economic environment.
Great Ajax Funding LLC is a wholly-owned subsidiary of the Operating Partnership formed to act as the depositor of mortgage loans into securitization trusts and to hold the subordinated securities issued by such trusts and any additional trusts the Company may form for additional secured borrowings.
Great Ajax Funding LLC is a wholly-owned subsidiary of the Operating Partnership formed to act as the depositor of mortgage loans into securitization trusts and to hold the subordinated securities issued by such trusts and any additional trusts the Company may form for additional secured bonds payable .
For additional information on our borrowing obligations, please see “Note 8 — Debt” in our consolidated financial statements included in this Annual Report.
For additional information on our borrowing obligations, please see “Note 9 — Debt” in our consolidated financial statements included in this Annual Report.
Our Management’s Discussion and Analysis of Financial Condition and Results of Operations should be read in conjunction with the consolidated financial statements and related notes included in Item 8. Financial statements and supplementary data, as well as other cautionary statements and risks described elsewhere in this Annual Report. Overview Rithm Property Trust Inc.
Our Management’s Discussion and Analysis of Financial Condition and Results of Operations should be read in conjunction with the consolidated financial statements and related notes included in Item 8. Financial statements and supplementary data, as well as other cautionary statements and risks described elsewhere in this Annual Report.
Management’s Discussion and Analysis of Financial Condition and Results of Operations In this Annual Report, unless the context indicates otherwise, references to “Rithm Property Trust,” “we,” “the Company,” “our” and “us” refer to the activities of and the assets and liabilities of the business and operations of Rithm Property Trust Inc. and its subsidiaries (formerly Great Ajax Corp.); references to “Rithm” refer to Rithm Capital Corp. and its subsidiaries; references to “Operating Partnership” refers to Great Ajax Operating Partnership L.P., a Delaware limited partnership; references to our “Former Manager” refer to Thetis Asset Management LLC, a Delaware limited liability company; references to “RCM GA” or our “New Manager” refer to RCM GA LLC; references to our “Servicer” or “Newrez” refer to Newrez LLC, a Delaware limited liability company and an affiliate of RCM GA; references to “Rithm” refer to Rithm Capital Corp., a Delaware corporation and the parent entity of RCM GA; and references to “Gregory” or our “Former Servicer” refer to Gregory Funding LLC, an Oregon limited liability company.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS In this Annual Report on Form 10-K, unless the context indicates otherwise, references to “Rithm Property Trust,” “we,” the “Company,” “our” and “us” refer to the activities of and the assets and liabilities of the business and operations of Rithm Property Trust Inc. and its subsidiaries; references to “Rithm” refer to Rithm Capital Corp., a Delaware corporation and the parent entity of RCM GA, and its subsidiaries; references to “Operating Partnership” refer to Great Ajax Operating Partnership L.P., a Delaware limited partnership; references to our “Former Manager” refer to Thetis Asset Management LLC, a Delaware limited liability company; references to “RCM GA” or our “Manager” refer to RCM GA Manager LLC; references to our “Servicer” or “Newrez” refer to Newrez LLC, a Delaware limited liability company and an affiliate of RCM GA; and references to our “Former Servicer” refer to Gregory Funding LLC, an Oregon limited liability company.
Similarly, our Consolidated Recourse Indebtedness to our Stockholders’ Equity ratio (as defined in the indenture governing the 2027 Notes) cannot exceed 4.0 to 1.0, excluding our secured borrowings. See Note 8 — Debt to the consolidated financial statements included in this report, for additional details on our financing arrangements.
Similarly, our Consolidated Recourse Indebtedness to our Stockholders’ Equity ratio (as defined in the indenture governing the 2027 Notes) cannot exceed 4.0 to 1.0, excluding our secured bonds payable. See Note 9 — Debt to the consolidated financial statements included in this Annual Report, for additional details on our financing arrangements.
Additionally, pursuant to the Management Agreement, we also pay all of the New Manager’s costs and expenses and reimburse the New Manager (to the extent incurred by the New Manager) on a monthly basis for the costs and expenses of providing services under the Management Agreement, including reimbursing the New Manager or its affiliates, as applicable, for our allocable share of the compensation (whether paid in cash, stock or other forms), including annual base salary, bonus, any related withholding taxes and employee benefits, paid to (i) the New Manager’s personnel serving as our chief financial officer based on the percentage of his or her time spent managing the Company’s affairs and (ii) other corporate finance, tax, accounting, middle office, internal audit, legal, risk management, operations, compliance and other non-investment personnel of the New Manager and its affiliates who spend all or a portion of their time managing our affairs.
Additionally, pursuant to the Management Agreement, we also pay all of the Manager’s costs and expenses and reimburse the Manager (to the extent incurred by the Manager) on a monthly basis for the costs and expenses of providing services under the Management Agreement, including reimbursing the Manager or its affiliates, as applicable, for our allocable share of the compensation (whether paid in cash, stock or other forms), including annual base salary, bonus, any related withholding taxes and employee benefits, paid to the Manager for corporate finance, tax, accounting, middle office, internal audit, legal, risk management, operations, compliance and other non-investment personnel of the Manager and its affiliates who spend all or a portion of their time managing our affairs.
AJX Mortgage Trust I and AJX Mortgage Trust II are wholly-owned subsidiaries of the Operating Partnership formed to hold mortgage loans used as collateral for financings under the Company’s repurchase agreements. In addition, the Company, through its Operating Partnership, holds REO properties acquired upon the foreclosure or other settlement of its owned NPLs.
AJX Mortgage Trust I is a wholly-owned subsidiary of the Operating Partnership formed to hold mortgage 40 loans used as collateral for financings under the Company’s repurchase agreements. In addition, the Company, through its Operating Partnership, holds REO properties acquired upon the foreclosure or other settlement of its owned NPLs.
The 12-month increase in the overall Consumer Price Index (“CPI”) was 2.9% in December 2024, versus 2.4% in September 2024 and 3.4% in December 2023, while core CPI price inflation (i.e., excluding food and energy prices) for December 2024, stood at 3.2%, only slightly lower than the 3.3% core CPI inflation rate reported for September 2024, but down from 3.9% for December 2023.
The 12-month increase in the overall Consumer Price Index (“CPI”) was 2.7% in December 2025 versus 3.0% in September 2025 and 2.9% in December 2024, while core CPI price inflation (i.e., excluding food and energy prices) for December 2025 stood at 2.6%, lower than the 3.0% core CPI inflation rate reported for September 2025, and down from 3.2% for December 2024.
Our Operating Partnership, through interests in certain entities as of December 31, 2024, owns 99.9% of Great Ajax II REIT Inc., which owns Great Ajax II Depositor LLC, which then acts as the depositor of mortgage loans into securitization trusts and holds subordinated securities issued by such trusts.
Our Operating Partnership, through interests in certain entities as of December 31, 2025, owns 99.7% of Rithm Property Trust II REIT Inc. (formerly known as Great Ajax II REIT Inc.), which owns Great Ajax II Depositor LLC, which then acts as the depositor of mortgage loans into securitization trusts and holds subordinated securities issued by such trusts.
Similarly, as of December 31, 2024, the Operating Partnership wholly-owned Great Ajax III Depositor LLC, which was formed to act as the depositor for a single joint venture with our partners. We have securitized mortgage loans through these securitization trusts and retained subordinated securities from the secured borrowings.
The Operating Partnership wholly-owns Great Ajax III Depositor LLC, which was formed to act as the depositor for a single joint venture with our partners. We have securitized mortgage loans through these securitization trusts and retained subordinated securities from the secured bonds payable .
As disclosed in the Note 2, the preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions about future events that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ significantly from those estimates.
The preparation of financial statements in conformity with GAAP requires the use of estimates and assumptions about future events that could affect the amounts reported in the financial statements and accompanying notes. Actual results could significantly differ from those estimates.
Allowance for Credit Losses We adopted ASU 2016-13, Financial Instruments - Credit Losses, otherwise known as CECL using the prospective transition approach for PCD assets on January 1, 2020.
Allowance for Credit Losses We adopted ASU 2016-13, Financial Instruments - Credit Losses, otherwise known as credit losses under the current expected credit loss (“CECL”) impairment model using the prospective transition approach for purchased financial assets with credit deterioration on January 1, 2020.
(2) Represents amounts that have been deferred in connection with a loan modification on which interest does not accrue. These amounts generally become payable at the time of maturity. (3) UPB as of December 31, 2024 and 2023, divided by market value of collateral and weighted by the UPB of the loan.
(2) Represents amounts that have been deferred in connection with a loan modification on which interest does not accrue. These amounts generally become payable at the time of maturity.
Any allowance for credit losses is determined under CECL as discussed in “Allowance for Credit Losses” above. 50 Fair Value Fair Value of financial instruments — A fair value hierarchy has been established that requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value.
Fair Value Fair Value of financial instruments — A fair value hierarchy has been established that requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value.
Additionally, market events, including inflation and the related Federal Reserve bank actions, may still adversely impact our future operating cash flows due to the inability of some of our borrowers to make scheduled payments on time or at all, and through increased interest rates on secured borrowings and repurchase lines of credit.
See “Risk Factors—Risks Related to Financing and Hedging—We may not be able to access financing sources on favorable terms, or at all, which could adversely affect our ability to execute our business strategy.” Additionally, market events, including inflation and the related Federal Reserve bank actions, may still adversely impact our future operating cash flows due to the inability of some of our borrowers to make scheduled payments on time or at all, and through increased interest rates on secured bonds payable and repurchase financing agreements.
Consolidation The determination of whether or not to consolidate a VIE under GAAP requires a significant amount of judgment concerning the degree of control over an entity by its holders of variable interests.
Pricing observability is impacted by a number of factors, including the type of asset or liability, whether it is new to the market and not yet established, and the characteristics specific to the transaction. 45 Consolidation The determination of whether to consolidate a VIE under GAAP requires a significant amount of judgment concerning the degree of control over an entity by its holders of variable interests.
GA-TRS is a wholly-owned subsidiary of the Operating Partnership that owns an equity interest in the Former Manager and previously owned an equity interest in the Former Servicer. GAJX is a wholly-owned subsidiary of the Operating Partnership formed to own, maintain, improve and sell REO properties acquired by the Company.
These entities own an equity interest in the Former Manager, previously owned an equity interest in the Former Servicer and were also formed to own, maintain, improve and sell REO properties acquired by the Company.
In 2023, our net loss was also impacted by a loss on joint venture refinancing on beneficial interests, which did not reoccur in 2024. Changes in various factors such as market interest rates, prepayment speeds, estimated future cash flows, and credit quality could affect the amount of net interest income for a given period.
Changes in various factors such as market interest rates, prepayment speeds, estimated future cash flows and credit quality could affect the amount of net interest income for a given period. Changes in market interest rates directly impact the borrowing cost on our repurchase financing agreements.
Accordingly, if our delinquency estimate is overstated and our valuation estimates are overstated, there could be a negative impact on our allowance for credit losses. Mortgage Loans Our loans are classified as (i) held-for-investment at amortized cost net of the allowance for credit losses or (ii) held-for-sale at lower of cost or market.
Accordingly, if our delinquency estimate is overstated and our valuation estimates are overstated, there could be a negative impact on our allowance for credit losses.
The declaration of dividends to our stockholders and the amount of such dividends are at the discretion of our Board of Directors. We generally need to distribute at least 90% of our taxable income each year (subject to certain adjustments) to our shareholders to qualify as a REIT under the Internal Revenue Code.
We generally need to distribute at least 90% of our taxable income each year (subject to certain adjustments) to our shareholders to qualify as a REIT under the Internal Revenue Code. This distribution requirement limits our ability to retain earnings and thereby replenish or increase capital to support our activities.
Management continually reconsiders whether we should consolidate a variable interest entity. Upon the occurrence of certain events, management will reconsider its conclusion regarding the status of an entity as a variable interest entity.
Management continually reconsiders whether we should consolidate a variable interest entity. Upon the occurrence of certain events, management will reconsider its conclusion regarding the status of an entity as a variable interest entity. RECENT ACCOUNTING PRONOUNCEMENTS See Note 2 — Basis of Presentation and Significant Accounting Policies to our consolidated financial statements included in this Annual Report.
However, home price growth picked up with the 12-month increase in the median resale price of an existing home at 6.0% in December 2024 compared to 4.1% in December 2023. The economic conditions discussed above influence our investment strategy and results.
However, home price growth slowed with the 12-month increase in the median resale price of an existing home at 0.4% in December 2025 compared to 5.8% in December 2024.
The Federal Open Market Committee (“FOMC”) lowered the federal funds rate target range by 25 basis points on December 18, 2024, but projected fewer 2025 rate cuts compared to its projections made in September 2024.
The FOMC lowered the federal funds rate target range by 25 basis points on December 10, 2025 and projected two further rate cuts for 2026, which was unchanged from its projections made in September 2024.
Changes in market interest rates directly impact the borrowing cost on our repurchase lines of credit. Our operating results may also be affected by credit losses in excess of initial estimates or unanticipated credit events experienced by borrowers whose mortgage loans underlie our investments in mortgage loans, beneficial interests, CMBS and RMBS.
Our operating results may also be affected by credit losses in excess of initial estimates or unanticipated credit events experienced by borrowers whose mortgage loans underlie our investments in mortgage loans, beneficial interests, CMBS and realization of losses or gains from our legacy RMBS portfolio. 46 Summary of Results of Operations The following table summarizes the changes in our results of operations for the year ended December 31, 2025 compared to the year ended December 31, 2024.
In addition, in connection with the Strategic Transaction, we changed our principal place of business and corporate headquarters to 799 Broadway, 8th Floor, New York, NY 10003. On December 2, 2024, we rebranded and changed our name to Rithm Property Trust Inc. from Great Ajax Corp.
The Company relocated its corporate headquarters to New York, New York, and on December 2, 2024, rebranded and changed its name to Rithm Property Trust Inc. In connection with the Strategic Transaction, the Company terminated its prior loan servicing arrangement and disposed of its interest in Great Ajax FS LLC.
Currently there is substantial uncertainty in the securitization markets which has limited our access to financing. Distributions — To qualify as a REIT under the Internal Revenue Code, we generally need to distribute at least 90% of our taxable income each year (subject to certain adjustments) to our stockholders.
Distributions — To qualify as a REIT under the Internal Revenue Code, we generally need to distribute at least 90% of our taxable income each year (subject to certain adjustments) to our stockholders. This distribution requirement limits our ability to retain earnings and thereby replenish or increase capital to support our activities.
The secured borrowings are structured as debt financings and not sales through a real estate mortgage investment conduit (“REMIC”). We completed the securitization transactions pursuant to Rule 144A under the Securities Act, in which we issued notes primarily secured by seasoned, performing and non-performing mortgage loans primarily secured by first liens on one-to-four family residential properties.
We completed the securitization transactions pursuant to Rule 144A under the Securities Act of 1933, as amended, in which we issued notes primarily secured by seasoned, performing and NPLs primarily secured by first liens on one-to-four family residential properties. Currently there is substantial uncertainty in the securitization markets which has limited our access to financing.
A breakdown of other expense is provided in the table below ($ in thousands): Table 4: Other Expense Year ended December 31, Variance 2024 2023 Year-over-Year Borrowing related expenses $ 3,223 $ 625 $ 2,598 Employee and service provider share grants 1,408 1,347 61 Insurance 1,326 1,019 307 Taxes and regulatory expense 780 476 304 Directors' fees and grants 691 902 (211) Impairment on real estate owned 605 1,096 (491) Consulting expense 614 218 396 Other expense 984 1,302 (318) Total other expense $ 9,631 $ 6,985 $ 2,646 Mortgage Loan Portfolio Our loan portfolio activity for the years ended December 31, 2024 and 2023, is presented below ($ in thousands): Table 5: Loan Portfolio Activity Year ended December 31, 2024 2023 Mortgage loans held-for-investment, net Mortgage loans held-for-sale, net Mortgage loans held-for-investment, net Mortgage loans held-for-sale, net Beginning carrying value $ 864,551 $ 55,718 $ 989,084 $ — Mortgage loans acquired — — 14,400 — Accretion recognized 31,802 — 51,326 — Payments received on loans, net (67,128) (9,996) (129,230) — Net reclassifications (to)/from mortgage loans held-for-sale, net (428,029) 428,029 (64,277) 64,277 Mark-to-market on loans held-for-sale — (54,537) — (8,559) Reclassifications to REO (1,696) (345) (2,379) — Sale of mortgage loans — (388,590) — — Net change in the allowance for credit losses (1,112) — 5,597 — Other (2,336) (2,491) 30 — Ending carrying value $ 396,052 $ 27,788 $ 864,551 $ 55,718 55 Table 6: Loan Portfolio Composition As of December 31, 2024 and 2023, our loan portfolios consisted of the following ($ in thousands): December 31, 2024 December 31, 2023 No. of Loans 2,625 No. of Loans 5,023 Total UPB (1) $ 454,893 Total UPB (1) $ 957,175 Interest-Bearing Balance $ 413,131 Interest-Bearing Balance $ 875,209 Deferred Balance (2) $ 41,763 Deferred Balance (2) $ 81,966 Market Value of Collateral $ 1,160,673 Market Value of Collateral $ 2,115,857 Current Purchase Price/Total UPB 80.0 % Current Purchase Price/Total UPB 81.6 % Current Purchase Price/Market Value of Collateral 37.4 % Current Purchase Price/Market Value of Collateral 41.5 % Weighted Average Coupon 4.48 % Weighted Average Coupon 4.51 % Weighted Average LTV (3) 48.2 % Weighted Average LTV (3) 54.2 % Weighted Average Remaining Term (months) 270 Weighted Average Remaining Term (months) 288 (1) At December 31, 2024 and 2023, our loan portfolio consists of fixed rate (62.6% of UPB), ARM (7.3% of UPB) and Hybrid ARM (30.1% of UPB); and fixed rate (60.0% of UPB), ARM (6.4% of UPB) and Hybrid ARM (33.6% of UPB), respectively.
The increase in other losses was primarily attributable to higher realized and unrealized losses on debt securities in 2025 and write-downs related to the Company’s investment in Gaea Real Estate Corp., partially offset by losses on sales of mortgage loans recorded in 2024 that did not recur in the current year. 50 Residential Mortgage Loan Portfolio Our loan portfolio activity for the years ended December 31, 2025 and 2024, is presented below: Table 5: Loan Portfolio Activity Year ended December 31, 2025 2024 ($ in thousands) Residential mortgage loans held-for-investment, net Residential mortgage loans held-for-sale, net Residential mortgage loans held-for-investment, net Residential mortgage loans held-for-sale, net Beginning carrying value $ 396,052 $ 27,788 $ 864,551 $ 55,718 Accretion recognized 18,241 — 31,802 — Payments received on loans, net (51,172) (2,411) (67,128) (9,996) Net reclassifications (to) from residential mortgage loans held-for-sale, net — — (428,029) 428,029 Change in unrealized gain (loss) on residential mortgage loans held-for-sale, net — 5,892 — (54,537) Reclassifications to REO (92) (196) (1,696) (345) Sale of mortgage loans — (1,659) — (388,590) Net change in the allowance for credit losses — — (1,112) — Other (200) 5 (2,336) (2,491) Ending Carrying Value $ 362,829 $ 29,419 $ 396,052 $ 27,788 Table 6: Loan Portfolio Composition As of December 31, 2025 and 2024, our loan portfolio consisted of the following: ($ in thousands) December 31, 2025 December 31, 2024 No. of Loans 2,436 2,625 Total UPB (1) $ 415,555 $ 454,893 Interest-Bearing Balance $ 375,028 $ 413,130 Deferred Balance (2) $ 40,527 $ 41,763 Market Value of Collateral $ 1,280,098 $ 1,160,673 Current Purchase Price/Total UPB 80.0 % 80.0 % Current Purchase Price/Market Value of Collateral 31.9 % 37.4 % Weighted Average Coupon 4.4 % 4.5 % Weighted Average LTV (3) 41.3 % 48.2 % Weighted Average Remaining Term (months) 262 270 (1) As of December 31, 2025 and 2024, our loan portfolio consisted of fixed rate (62.8% of UPB), ARM (6.4% of UPB) and Hybrid ARM (30.8% of UPB); and fixed rate (62.6% of UPB), ARM (7.3% of UPB) and Hybrid ARM (30.1% of UPB), respectively.
Factors That May Affect Our Operating Results Acquisitions — In light certain financial challenges, including the significant losses we have incurred to date and limited sources of financing, we do not expect to be able to acquire significant new commercial mortgage assets in the near future. 47 Financing — We previously securitized our whole loan portfolios, primarily as a financing tool, when economically efficient to create long-term, fixed rate, non-recourse financing with moderate leverage, while retaining one or more tranches of the subordinate MBS so created.
Financing — We previously securitized our whole loan portfolios, primarily as a financing tool, when economically efficient to create long-term, fixed rate, non-recourse financing with moderate leverage, while retaining one or more tranches of the subordinate MBS so created. The secured bonds payable are structured as debt financings and not sales through a real estate mortgage investment conduit.
The unemployment rate was 4.1% in December 2024, identical to the unemployment rate report for September 2024, but higher than the rate reported for year-end 2023.
The unemployment rate increased from 4.1% at the end of 2024 to 4.4% at the end of 2025, but the rate in December 2025 was unchanged from September 2025.
The Company conducts substantially all of its business through our Operating Partnership and its subsidiaries. The Company, through a wholly-owned subsidiary, Great Ajax Operating LLC, is the sole general partner of the Operating Partnership.
The Company, through a wholly-owned subsidiary, Great Ajax Operating LLC, is the sole general partner of the Operating Partnership. The Company has certain wholly-owned subsidiaries that it has elected to treat as TRSs under the Internal Revenue Code.
This distribution requirement limits our ability to retain earnings and thereby replenish or increase capital to support our activities. Dividends declared for the year ended December 31, 2024, were $12.3 million. We will continue to monitor market conditions and the potential impact the ongoing volatility and uncertainty may have on our business.
Dividends declared in the year ended December 31, 2025, were $11.0 million on Common Stock, and in the same period the Company accrued $4.2 million on Series C Preferred Stock dividend. 55 We will continue to monitor market conditions and the potential impact the ongoing volatility and uncertainty may have on our business.
Interest expense, which is subtracted from our Interest income to arrive at Net interest income, consists of the costs to borrow money. Changes in Market Interest Rates — The FOMC recently cut the federal funds rate by 50 basis points which has had a favorable impact on the cost of funds of our repurchase lines of credit.
Interest expense, which is subtracted from our Interest income to arrive at Net interest income, consists of the costs to borrow money.
This distribution requirement limits our ability to retain earnings and thereby replenish or increase capital to support our activities. Expenses — Our expenses primarily consist of the fees and expenses payable by us under the Management Agreement and the Servicing Agreements.
Expenses — Our expenses primarily consist of the fees and expenses payable by us under the Management Agreement and the servicing agreements transferred by our Former Servicer to Newrez pursuant to a Servicing Transfer Agreement (the “Servicing Agreements”).
As such, we are not materially exposed to any market, credit, liquidity or financing risk that could arise if we had engaged in such relationships. 60 Table 10: Investments in Joint Ventures We form joint ventures with third party institutional accredited investors to purchase mortgage loans and other mortgage related assets.
As such, we are not materially exposed to any market, credit, liquidity or financing risk that could arise if we had engaged in such relationships. 56 CONTRACTUAL OBLIGATIONS For 2025, our contractual obligations include secured bonds payable, repurchase financing agreements and our 2027 Notes.
Under the indenture governing the 2027 Notes, a subsidiary guarantor’s guarantee will terminate upon: (i) the sale, exchange, disposition or other transfer (including by way of consolidation) of the subsidiary guarantor or the sale or disposition of all or substantially all the assets of the subsidiary guarantor otherwise permitted by the indenture, (ii) satisfaction of the requirements for legal or covenant defeasance or discharge of the 2027 Notes, or (iii) no default or event of default has occurred and is continuing under the indenture. 59 The following table presents summarized financial information for the guarantors and our Operating Partnership, on a combined basis after eliminating (i) intercompany transactions and balances among the guarantor entities and (ii) equity in earnings from, and any investments in, any subsidiary that is a non-guarantor ($ in thousands): Table 9: Summary of Issuer and Guarantor Financial Statements December 31, 2024 December 31, 2023 Total Assets $ 505,465 $ 382,962 Borrowings under repurchase transactions 291,140 158,741 Convertible senior notes and notes payable, net 107,647 210,360 Other liabilities 15,986 44,931 Total liabilities 414,773 414,032 Total equity (deficit) 90,692 (31,070) Total Liabilities and Equity $ 505,465 $ 382,962 Year ended December 31, 2024 December 31, 2023 Total loss on revenue, net $ 20,873 $ (17,839) Management fees and loan servicing fees 22,207 6,491 Other expenses 6,215 13,173 Loss attributable to the Company (7,549) (37,503) Less: dividends on preferred stock 341 2,190 Net loss attributable to common stockholders $ (7,890) $ (39,693) Dividends We may declare dividends based on, among other things, our earnings, our financial condition, our working capital needs, new opportunities, and distribution requirements imposed on REITs.
The following table presents summarized financial information for the Guarantors and our Operating Partnership on a combined basis after eliminating (i) intercompany transactions and balances among the Guarantor entities and (ii) equity in earnings from, and any investments in, subsidiaries that are non-guarantors: ($ in thousands) December 31, 2025 December 31, 2024 Total Assets $ 278,568 $ 505,465 Repurchase financing agreements 96,025 291,140 Unsecured notes, net 108,507 107,647 Other liabilities 17,566 15,986 Total Liabilities 222,098 414,773 Total equity 56,470 90,692 Total Liabilities and Equity $ 278,568 $ 505,465 Year ended ($ in thousands) December 31, 2025 December 31, 2024 Total gain on revenue, net $ 2,351 $ 20,873 Management fees and loan servicing fees 1,603 22,207 Other expenses 1,148 6,215 Loss attributable to the Company (400) (7,549) Dividends on Preferred Stock 1,286 341 Net Loss Attributable to Common Stockholders $ (1,686) $ (7,890) OFF-BALANCE SHEET ARRANGEMENTS Other than our investments in RMBS and beneficial interests issued by joint ventures, our investment in a certain equity REIT and our investment in our Former Manager, we do not have any relationships with unconsolidated entities or financial partnerships, such as entities often referred to as structured finance or special purpose entities.
Year ended Variance ($ in thousands except per share data) December 31, 2024 December 31, 2023 Year-over-Year Revenues: Interest income $ 52,874 $ 72,332 $ (19,458) Interest expense (43,572) (59,286) 15,714 Net interest income 9,302 13,046 (3,744) Net change in the allowance for credit losses (5,087) (8,137) 3,050 Net interest income after the net change in the allowance for credit losses 4,215 4,909 (694) Loss from investments in affiliates (1,077) (1,308) 231 Loss on joint venture refinancing on beneficial interests — (11,024) 11,024 Mark-to-market loss on mortgage loans held-for-sale, net (54,537) (8,559) (45,978) Other loss (4,089) (1,092) (2,997) Total revenue/(loss), net (55,488) (17,074) (38,414) Expenses: Related party loan servicing fee 4,175 7,269 (3,094) Related party management fee 23,276 7,769 15,507 Professional fees 3,413 3,157 256 Fair value adjustment on mark-to-market liabilities (3,078) 4,491 (7,569) Other expense 9,631 6,985 2,646 Total expense 37,417 29,671 7,746 Gain on debt extinguishment — (31) 31 Loss before provision for income taxes (92,905) (46,714) (46,191) Provision for income taxes 145 243 (98) Net loss (93,050) (46,957) (46,093) Less: net (loss)/income attributable to the non-controlling interests (1,215) 114 (1,329) Net loss attributable to the Company (91,835) (47,071) (44,764) Less: dividends on preferred stock 340 2,190 (1,850) Net loss attributable to common stockholders $ (92,175) $ (49,261) $ (42,914) For the discussion of results of operations for the year ended December 31, 2023, compared to year ended December 31, 2022, please see “Item 7.
Year ended Variance ($ in thousands) December 31, 2025 December 31, 2024 Year-over-Year Net Interest Income Interest income $ 52,800 $ 52,874 $ (74) Interest expense (37,387) (43,572) 6,185 Net interest income 15,413 9,302 6,111 Expenses Related party loan servicing fee 1,964 4,175 (2,211) Related party management fee 6,253 23,276 (17,023) Professional fees 3,612 3,413 199 General and administrative 4,160 9,026 (4,866) Total expense 15,989 39,890 (23,901) Other Income (Loss) Net change in the allowance for credit losses 7,003 (5,087) 12,090 Change in unrealized gain (loss) on residential mortgage loans held-for-sale, net 5,892 (54,537) 60,429 Fair value adjustment on mark-to-market liabilities — 3,078 (3,078) Other loss (10,785) (5,771) (5,014) Total other income (loss) 2,110 (62,317) 64,427 Income (Loss) Before Income Taxes 1,534 (92,905) 94,439 Income tax expense 60 145 (85) Net Income (Loss) 1,474 (93,050) 94,524 Net income (loss) attributable to the noncontrolling interests 2 (1,215) 1,217 Net Income (Loss) Attributable to Rithm Property Trust Inc. 1,472 (91,835) 93,307 Dividends on Preferred Stock 4,212 340 3,872 Net Loss Attributable to Common Stockholders $ (2,740) $ (92,175) $ 89,435 For the discussion of results of operations for the year ended December 31, 2024, compared to year ended December 31, 2023, please see “Item 7.
Our Portfolio The following table outlines the carrying value of our portfolio of mortgage loan assets, investments in securities and REO as of December 31, 2024 and 2023 ($ in millions): December 31, 2024 December 31, 2023 Mortgage loans held-for-investment, net $ 396.1 $ 864.6 Mortgage loans held-for-sale, net 27.8 55.7 CMBS available-for-sale, at fair value 246.6 — RMBS available-for-sale, at fair value 62.2 131.6 Investments in securities, held-to-maturity 46.0 59.7 Investments in beneficial interests, net 89.7 104.2 Other investments, at fair value 29.9 — Real estate owned 4.1 3.8 Total mortgage related assets $ 902.4 $ 1,219.6 We closely monitor the status of our mortgage loans held-for-investment and held-for-sale, as well as the mortgage loans underlying our RMBS and, through our Servicer, work with our borrowers to improve their payment records.
OUR PORTFOLIO The following table outlines the carrying value of our portfolio of mortgage loan assets, investments in securities, other investments and REO as of December 31, 2025 and 2024: ($ in millions) December 31, 2025 December 31, 2024 Residential mortgage loans held-for-investment, net $ 362.8 $ 396.1 Residential mortgage loans held-for-sale, net 29.4 27.8 Commercial mortgage-backed securities, at fair value 273.8 246.6 Residential mortgage-backed securities 189.9 197.9 Other investments 79.2 30.5 Real estate owned 1.4 4.1 $ 936.5 $ 903.0 41 MARKET TRENDS AND OUTLOOK Summary The evaluation of economic trends continues to be clouded due to the impact of the 43-day government shutdown in the fourth quarter of 2025 that led to some reports being cancelled or delayed.
The 30-year fixed mortgage rate rose to 6.85% at the end of the fourth quarter from 6.08% at the end of the third quarter of 2024, up from 6.6% at the end of 2023.
The 30-year fixed mortgage rate fell to 6.27% at the end of the fourth quarter from 6.39% at the end of the third quarter of 2025 and from 6.85% at the end of 2024. 42 Commercial Real Estate The U.S. CRE market ended 2025 in a more functional (if still bifurcated) state than it began.